{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Dane Wnioskodawcy","Założenia","Sprawozdania finansowe","Przychody","Koszty operacyjne","Środki trwałe","Rozliczenie dotacji","Kapitał pracujący","Finansowanie","Opłacalność","Ocena kondycji finansowej","Zaliczka-refundacja","Konsorcjum →","Dane wejściowe","Opłacalność - Konsorcjum","Zaliczka-refundacja Konsorcjum"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":170,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Dane Wnioskodawcy","index":0,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":false,"merged":[[12,3,13,3],[12,4,13,4]]}
[]
[]
[]
[]
[null,null,"Dane Wnioskodawcy"]
[]
[null,null,"Pełna nazwa  ",null,{"$f":"IF(ISTEXT(D7),\"✅\",\"⛔\")","v":"⛔"},"Osoba do kontaktu  ",null,{"$f":"IF(ISTEXT(G7),\"✅\",\"⛔\")","v":"⛔"}]
[null,null,"NIP  ",null,{"$f":"IF(ISNUMBER(D8),\"✅\",\"⛔\")","v":"⛔"},"Numer telefonu  ",null,{"$f":"IF(ISNUMBER(G8),\"✅\",\"⛔\")","v":"⛔"}]
[null,null,"Ulica  ",null,{"$f":"IF(ISTEXT(D9),\"✅\",\"⛔\")","v":"⛔"},"Adres e-mail  ",null,{"$f":"IF(ISTEXT(G9),\"✅\",\"⛔\")","v":"⛔"}]
[null,null,"Miejscowość i kod pocztowy  ",null,{"$f":"IF(ISTEXT(D10),\"✅\",\"⛔\")","v":"⛔"},"Rodzaj Wnioskodawcy  ",null,{"$f":"IF(ISTEXT(G10),IF(OR(AND(OR(G10=\"Lider konsorcjum\",G10=\"Wnioskodawca samodzielny\"),OR(G11=\"MŚP\",G11=\"Duże przedsiębiorstwo\")),AND(G10=\"Konsorcjant\")),\"✅\",\"⛔\"),\"⛔\")","v":"⛔"}]
[null,null,"Województwo  ",null,{"$f":"IF(ISTEXT(D11),\"✅\",\"⛔\")","v":"⛔"},"Rodzaj podmiotu  ",null,{"$f":"IF(ISTEXT(G11),\"✅\",\"⛔\")","v":"⛔"}]
[null,null,null,null,null,"Sprawozdawczość  ",null,{"$f":"IF(ISTEXT(G12),IF(OR(AND(G12=\"Uproszczona\",OR(G11=\"MŚP\",G11=\"Organizacja badawcza\")),AND(G12=\"Pełna rachunkowość\",G11<>\"Organizacja badawcza\")),\"✅\",\"⛔\"),\"⛔\")","v":"⛔"}]
[null,null,null,null,{"$f":"IF(ISTEXT(Tytul_projektu),\"✅\",\"⛔\")","v":"⛔"},"Płatnik VAT  ",null,{"$f":"IF(ISTEXT(G13),\"✅\",\"⛔\")","v":"⛔"}]
[null,null,"Tytuł projektu  ",null,null,null,"Podmiot jest organizacją badawczą (OB) która nie ma prawnej możliwości odzyskania podatku VAT oraz VAT będzie kosztem kwalifikowalnym w projekcie"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Model finansowy v.3.053 [2600511053]"]

{"sheet":"Założenia","index":1,"n_rows":265,"n_cols":31,"rows_kept":265,"cut":false,"hidden":false,"merged":[[78,1,79,30],[1,1,2,26],[22,7,23,10],[17,7,17,10],[13,7,15,10],[18,8,19,8],[11,7,11,10]]}
[]
[null,{"$f":"Projekt_Info_Short","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Data rozpoczęcia bieżącego roku obrotowego",null,{"$f":"IF(ISNUMBER(C12),\"✅\",\"⛔\")","v":"⛔"},null,null,null,{"$f":"IF(ISBLANK(RokObrotowyPoczatek),\"\",IF(MONTH(RokObrotowyPoczatek)<>1,\"Rok obrotowy różny od roku kalendarzowego\",\"Rok obrotowy zgodny z rokiem kalendarzowym\"))","v":""}]
[]
[null,"Data ostatniego sporządzonego sprawozdania finansowego",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C12),ISBLANK(Poczatek),ISBLANK(C18),ISBLANK(D16),ISBLANK(D18),H19<0,ISBLANK(Okres_Prognozy)),\"Uzupełnij wszystkie wymagane pola: datę rozpoczęcia bieżącego roku obrotowego oraz rok i miesiąc rozpoczęcia i zakończenia Projektu\",\"\")","v":"Uzupełnij wszystkie wymagane pola: datę rozpoczęcia bieżącego roku obrotowego oraz rok i miesiąc rozpoczęcia i zakończenia Projektu"}]
[]
[null,"Rok i miesiąc rozpoczęcia realizacji Projektu",null,null,null,{"$f":"IF(AND(ISNUMBER(C16),ISNUMBER(D16)),\"✅\",\"⛔\")","v":"⛔"}]
[null,"Ostatni rok kwalifikowalności wydatków",2030]
[null,"Rok i miesiąc zakończenia realizacji Projektu",null,null,null,{"$f":"IF(AND(ISNUMBER(C18),ISNUMBER(D18)),\"✅\",\"⛔\")","v":"⛔"},null,"Okres realizacji Projektu"]
[null,"Minimalny okres prognozy",{"$f":"IF(OR(ISBLANK(RokObrotowyPoczatek),ISBLANK(Koniec_Projekt)),\"Niepełne dane\",IF('Dane Wnioskodawcy'!G11=\"Organizacja badawcza\",Koniec_Projekt-YEAR(RokObrotowyPoczatek),Koniec_Projekt-YEAR(RokObrotowyPoczatek)+1))","v":"Niepełne dane"},null,null,null,null,{"$f":"IF(OR(ISBLANK(D16),ISBLANK(D18),ISBLANK(Poczatek),ISBLANK(Koniec_Projekt)),0,IFERROR(((Koniec_Projekt-Poczatek)*12)+(D18-D16)+1,0))","v":0},"tj.",{"$f":"ROUNDDOWN(H19/12,0)","v":0},{"$f":"H19-(12*J19)","v":0}]
[{"$f":"IF(Okres_Prognozy>10,\"⚠\",\"\")","v":""},"Okres prognozy [lata]",null,{"$f":"IF(Okres_Prognozy>10,\"⚠ Uzasadnij okres\",\"\")","v":""},null,null,null,{"$f":"IF(H19=1,\"miesiąc\",IF(AND(H19>1,H19<5),\"miesiące\",\"miesięcy\"))","v":"miesięcy"},null,{"$f":"IF(J19=1,\"rok\",IF(AND(J19>1,J19<5),\"lata\",\"lat\"))","v":"lat"},{"$f":"IF(K19=1,\"miesiąc\",IF(AND(K19>1,K19<5),\"miesiące\",\"miesięcy\"))","v":"miesięcy"}]
[null,"Rok zakończenia projekcji finansowej",{"$f":"IF(OR(ISBLANK(RokObrotowyPoczatek),ISBLANK(Koniec_Projekt),ISBLANK(Okres_Prognozy)),\"Niepełne dane\",Koniec_Projekt+$C$20)","v":"Niepełne dane"}]
[]
[null,"Projekt uwzględnia prace B+R",null,null,null,null,null,{"$f":"IF(AND(C23=\"nie\",OR(ISBLANK(C24)=FALSE,ISBLANK(D24)=FALSE)),\"Usuń rok i/lub miesiąc zakończenia prac rozwojowych\",IF(AND(C23=\"tak\",OR(ISBLANK(C24)=TRUE,ISBLANK(D24)=TRUE)),\"Uzupełnij rok i/lub miesiąc zakończenia prac rozwojowych\",IF(AND(Koniec_PR=Koniec_Projekt,Modul_badawczo_rozwojowy=tak,D24>D18),\"Popraw miesiąc zakończenia prac rozwojowych\",\"\")))","v":""}]
[null,"Rok i miesiąc zakończenia prac rozwojowych",null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=\"nie\",ISBLANK(C24),ISBLANK(D24)),\"✅\",IF(AND(Modul_badawczo_rozwojowy=\"tak\",ISNUMBER(C24),ISNUMBER(D24)),\"✅\",\"⛔\"))","v":"⛔"}]
[null,{"$f":"IF(Modul_badawczo_rozwojowy=tak,\"Najpóźniejszy dopuszczalny termin zakończenia prac rozwojowych:\",\"\")","v":""},{"$f":"IF(Modul_badawczo_rozwojowy=tak,Koniec_Projekt,\"\")","v":""},{"$f":"IF(Modul_badawczo_rozwojowy=tak,D18,\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(L28=(Koniec_Projekt+1),1,IF(L28>(Koniec_Projekt+1),K27+1,0))","v":1},{"$f":"IF(M28=(Koniec_Projekt+1),1,IF(M28>(Koniec_Projekt+1),L27+1,0))","v":2},{"$f":"IF(N28=(Koniec_Projekt+1),1,IF(N28>(Koniec_Projekt+1),M27+1,0))","v":3},{"$f":"IF(O28=(Koniec_Projekt+1),1,IF(O28>(Koniec_Projekt+1),N27+1,0))","v":4},{"$f":"IF(P28=(Koniec_Projekt+1),1,IF(P28>(Koniec_Projekt+1),O27+1,0))","v":5},{"$f":"IF(Q28=(Koniec_Projekt+1),1,IF(Q28>(Koniec_Projekt+1),P27+1,0))","v":6},{"$f":"IF(R28=(Koniec_Projekt+1),1,IF(R28>(Koniec_Projekt+1),Q27+1,0))","v":7},{"$f":"IF(S28=(Koniec_Projekt+1),1,IF(S28>(Koniec_Projekt+1),R27+1,0))","v":8},{"$f":"IF(T28=(Koniec_Projekt+1),1,IF(T28>(Koniec_Projekt+1),S27+1,0))","v":9},{"$f":"IF(U28=(Koniec_Projekt+1),1,IF(U28>(Koniec_Projekt+1),T27+1,0))","v":10},{"$f":"IF(V28=(Koniec_Projekt+1),1,IF(V28>(Koniec_Projekt+1),U27+1,0))","v":11},{"$f":"IF(W28=(Koniec_Projekt+1),1,IF(W28>(Koniec_Projekt+1),V27+1,0))","v":12},{"$f":"IF(X28=(Koniec_Projekt+1),1,IF(X28>(Koniec_Projekt+1),W27+1,0))","v":13},{"$f":"IF(Y28=(Koniec_Projekt+1),1,IF(Y28>(Koniec_Projekt+1),X27+1,0))","v":14},{"$f":"IF(Z28=(Koniec_Projekt+1),1,IF(Z28>(Koniec_Projekt+1),Y27+1,0))","v":15},{"$f":"IF(AA28=(Koniec_Projekt+1),1,IF(AA28>(Koniec_Projekt+1),Z27+1,0))","v":16},{"$f":"IF(AB28=(Koniec_Projekt+1),1,IF(AB28>(Koniec_Projekt+1),AA27+1,0))","v":17},{"$f":"IF(AC28=(Koniec_Projekt+1),1,IF(AC28>(Koniec_Projekt+1),AB27+1,0))","v":18},{"$f":"IF(AD28=(Koniec_Projekt+1),1,IF(AD28>(Koniec_Projekt+1),AC27+1,0))","v":19},{"$f":"IF(AE28=(Koniec_Projekt+1),1,IF(AE28>(Koniec_Projekt+1),AD27+1,0))","v":20}]
[null,"Lata projekcji",null,null,null,null,{"$f":"IF(H28=0,0,H28-1)","v":0},{"$f":"IF(I28=0,0,I28-1)","v":0},{"$f":"IF(OR(ISBLANK(C12),ISBLANK(Poczatek),ISBLANK(C18),ISBLANK(D16),ISBLANK(D18),H19<0),0,IF(ISBLANK(DaneBiezace),YEAR(RokObrotowyPoczatek)-1,IF(ISNUMBER(J28),YEAR(J28)-1,IF(ISBLANK(C12),0,IF(OR(AND(YEAR(TODAY())=YEAR(C12),ISBLANK(DaneBiezace)),AND((YEAR(C12)-YEAR(DaneBiezace)=1),(YEAR(TODAY())-YEAR(DaneBiezace)=1))),YEAR(C12)-2,YEAR(C12)-1)))))","v":0},{"$f":"IF(OR(ISBLANK(DaneBiezace),YEAR(C12)-YEAR(DaneBiezace)>1),\"\",DaneBiezace)","v":""},{"$f":"IF(ISBLANK(C16),\"Uzupełnij dane\",IF(D139=0,D151,D139))","v":"Uzupełnij dane"},{"$f":"IFERROR(K28+1,\"\")","v":""},{"$f":"IFERROR(L28+1,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(W28+1,\"\")","v":""},{"$f":"IFERROR(X28+1,\"\")","v":""},{"$f":"IFERROR(Y28+1,\"\")","v":""},"",{"$f":"IFERROR(AA28+1,\"\")","v":""},{"$f":"IFERROR(AB28+1,\"\")","v":""},{"$f":"IFERROR(AC28+1,\"\")","v":""},{"$f":"IFERROR(AD28+1,\"\")","v":""}]
[null,null,null,null,null,null,"n-3","n-2","n-1","n",{"$f":"IFERROR(VLOOKUP(K28,$D$139:$F$189,3,),\"\")","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(VLOOKUP(AD28,$D$139:$F$189,3,),\"\")","v":""},""]
[]
[null,"Liczba dni w okresie",null,null,null,null,{"$f":"IFERROR(IF(G32=12,IF(OR(G28=2012,G28=2016,G28=2020,G28=2024,G28=2028,G28=2032,G28=2036,G28=2040),366,365),ROUND(30.4166*G32,0)),\"\")","v":365},{"$f":"IFERROR(IF(H32=12,IF(OR(H28=2012,H28=2016,H28=2020,H28=2024,H28=2028,H28=2032,H28=2036,H28=2040),366,365),ROUND(30.4166*H32,0)),\"\")","v":365},365,{"$f":"IFERROR(IF(Rok_n=\"\",\"\",IF(J32=12,IF(OR(J28=2012,J28=2016,J28=2020,J28=2024,J28=2028,J28=2032,J28=2036,J28=2040),366,365),ROUND(30.4166*J32,0))),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(IF(T32=12,IF(OR(T28=2012,T28=2016,T28=2020,T28=2024,T28=2028,T28=2032,T28=2036,T28=2040),366,365),ROUND(30.4166*T32,0)),\"\")","v":""},"","","","","",{"$f":"IFERROR(IF(Z32=12,IF(OR(Z28=2012,Z28=2016,Z28=2020,Z28=2024,Z28=2028,Z28=2032,Z28=2036,Z28=2040),366,365),ROUND(30.4166*Z32,0)),\"\")","v":""},"",{"$f":"IFERROR(IF(AB32=12,IF(OR(AB28=2012,AB28=2016,AB28=2020,AB28=2024,AB28=2028,AB28=2032,AB28=2036,AB28=2040),366,365),ROUND(30.4166*AB32,0)),\"\")","v":""},"",{"$f":"IFERROR(IF(AD32=12,IF(OR(AD28=2012,AD28=2016,AD28=2020,AD28=2024,AD28=2028,AD28=2032,AD28=2036,AD28=2040),366,365),ROUND(30.4166*AD32,0)),\"\")","v":""},""]
[null,"Liczba miesięcy",null,null,null,null,12,12,12,{"$f":"IF(Rok_n=\"\",\"\",IF(ISBLANK(DaneBiezace),\"\",IF((MONTH(DaneBiezace)-MONTH(C12))<0,((MONTH(DaneBiezace)-MONTH(C12))+1)+12,(MONTH(DaneBiezace)-MONTH(C12))+1)))","v":""},{"$f":"IF(ISNUMBER(K28),12,\"\")","v":""},{"$f":"IF(ISNUMBER(L28),12,\"\")","v":""},"","","","","","","",{"$f":"IF(ISNUMBER(T28),12,\"\")","v":""},"","","","","",{"$f":"IF(ISNUMBER(Z28),12,\"\")","v":""},"",{"$f":"IF(ISNUMBER(AB28),12,\"\")","v":""},"",{"$f":"IF(ISNUMBER(AD28),12,\"\")","v":""},""]
[]
[null,"Stopa dyskonta",0.04]
[null,"Współczynnik dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(WACC),\"n/d\",IF(LataProjekcji<=Koniec,(1/((1+WACC)^K122)),0))","v":0},0.96153846153846145,0.92455621301775137,0.88899635867091487,0.85480419102972571,0.82192710675935154,0.79031452573014571,0.75991781320206331,0.73069020500198378,0.70258673557883045,0.67556416882579851,0.6495809315632679,0.62459704958006512,0.600574086134678,0.57747508282180582,0.55526450271327477,0.53390817568584104,0.51337324585177024,0.49362812101131748,0.47464242404934376,0.45638694620129205]
[]
[null,"Stopa podatku dochodowego"]
[]
[]
[null,"Kapitał pracujący (dla Projektu)"]
[null,"  Rotacja należności","dni"]
[null,"  Rotacja zapasów","dni"]
[null,"  Rotacja zobowiązań","dni"]
[]
[null,"Średnie stawki amortyzacji - dotychczasowa działalność"]
[null,"  koszty zakończonych prac rozwojowych","%",null,null,null,null,null,null,{"$f":"B206","v":"koszty zakończonych prac rozwojowych"}]
[null,"  wartość firmy","%",null,null,null,null,null,null,{"$f":"B207","v":"wartość firmy"}]
[null,"  inne wartości niematerialne i prawne","%",null,null,null,null,null,null,"inne wartości niematerialne i prawne"]
[null,"  grunty (w tym prawo użytkowania wieczystego gruntu) ","%",null,null,null,null,null,null,"grunty"]
[null,"  budynki i budowle ","%",null,null,null,null,null,null,"budynki i budowle"]
[null,"  urządzenia techniczne i maszyny ","%",null,null,null,null,null,null,"urządzenia techniczne i maszyny"]
[null,"  środki transportu ","%",null,null,null,null,null,null,"środki transportu"]
[null,"  inne środki trwałe ","%",null,null,null,null,null,null,"inne środki trwałe"]
[]
[]
[null,"Finansowanie"]
[]
[null,"Działalność dotychczasowa (bez Projektu)"]
[]
[null,"  Koszt pożyczek od udziałowców","%"]
[null,"  Koszt kredytów krótkoterminowych","%"]
[null,"  Koszt kredytów długoterminowych","%"]
[null,"  Przychody z tytułu oprocentowania środków pieniężnych","%"]
[null,"  Przychody z tytułu oprocentowania depozytów","%"]
[]
[null,"Projekt"]
[]
[null,"  Koszt pożyczek od udziałowców","%"]
[null,"  Koszt kredytów krótkoterminowych","%"]
[null,"  Koszt kredytów długoterminowych","%"]
[null,"  Przychody z tytułu oprocentowania środków pieniężnych","%"]
[null,"  Przychody z tytułu oprocentowania depozytów","%"]
[]
[]
[null,"Komentarz"]
[]
[null,{"$f":"IF(Okres_Prognozy>10,\"Uwaga! Okres prognozy przekracza 10 lat. Należy uzasadnić przyjęty okres prognozy\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Współczynnik dyskonta - rok rozpoczęcia roku obrotowego"]
[null,"rok z wiersza Lata projekcji",null,null,null,null,null,null,null,null,{"$f":"K28","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"potęga do podnoszenia we współczynniku dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(K121<=YEAR(RokObrotowyPoczatek),0,0)","v":0},{"$f":"IF(L121<=YEAR(RokObrotowyPoczatek),0,K122+1)","v":1},{"$f":"IF(M121<=YEAR(RokObrotowyPoczatek),0,L122+1)","v":2},{"$f":"IF(N121<=YEAR(RokObrotowyPoczatek),0,M122+1)","v":3},{"$f":"IF(O121<=YEAR(RokObrotowyPoczatek),0,N122+1)","v":4},{"$f":"IF(P121<=YEAR(RokObrotowyPoczatek),0,O122+1)","v":5},{"$f":"IF(Q121<=YEAR(RokObrotowyPoczatek),0,P122+1)","v":6},{"$f":"IF(R121<=YEAR(RokObrotowyPoczatek),0,Q122+1)","v":7},{"$f":"IF(S121<=YEAR(RokObrotowyPoczatek),0,R122+1)","v":8},{"$f":"IF(T121<=YEAR(RokObrotowyPoczatek),0,S122+1)","v":9},{"$f":"IF(U121<=YEAR(RokObrotowyPoczatek),0,T122+1)","v":10},{"$f":"IF(V121<=YEAR(RokObrotowyPoczatek),0,U122+1)","v":11},{"$f":"IF(W121<=YEAR(RokObrotowyPoczatek),0,V122+1)","v":12},{"$f":"IF(X121<=YEAR(RokObrotowyPoczatek),0,W122+1)","v":13},{"$f":"IF(Y121<=YEAR(RokObrotowyPoczatek),0,X122+1)","v":14},{"$f":"IF(Z121<=YEAR(RokObrotowyPoczatek),0,Y122+1)","v":15},{"$f":"IF(AA121<=YEAR(RokObrotowyPoczatek),0,Z122+1)","v":16},{"$f":"IF(AB121<=YEAR(RokObrotowyPoczatek),0,AA122+1)","v":17},{"$f":"IF(AC121<=YEAR(RokObrotowyPoczatek),0,AB122+1)","v":18},{"$f":"IF(AD121<=YEAR(RokObrotowyPoczatek),0,AC122+1)","v":19},{"$f":"IF(AE121<=YEAR(RokObrotowyPoczatek),0,AD122+1)","v":20}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"poniżej wiersz z latami prognozy potrzebny do formatowania warunkowego w wierszu 26"]
[null,"Maksymalny okres realizacji Projektu",{"$f":"IF(ISBLANK(C16),0,C17-C16+1)","v":0},null,null,null,{"$f":"G28","v":0},{"$f":"H28","v":0},{"$f":"I28","v":0},{"$f":"YEAR(J28)","v":{"$error":"#VALUE!"}},{"$f":"K28","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","",{"$f":"AC28","v":""},"",""]
[null,"Okres realizacji Projektu (lata)",{"$f":"IF(OR(ISBLANK(Poczatek),ISBLANK(Koniec_Projekt)),0,Koniec_Projekt-Poczatek+1)","v":0},null,null,null,{"$f":"MID(G29,1,1)","v":"n"},"n","n","n","","","","","","","","","","","","","","","","","","",{"$f":"MID(AC29,1,1)","v":""},"",""]
[]
[]
[]
[null,"PrzedRealizacją",1,{"$f":"IF(ISTEXT(J28),I28+1,IF(RokObrotowyPoczatek-DaneBiezace=1,I28+2,IF($C$16<=YEAR(DaneBiezace),0,YEAR(DaneBiezace))))","v":1},null,{"$f":"IF(D139=D151,\"r1\",\"pr1\")","v":"pr1"}]
[null,null,2,{"$f":"IF(OR(($C$16<=(D139+1)),(D139=0)),0,(D139+1))","v":0},null,"pr2"]
[null,null,3,0,null,"pr3"]
[null,null,4,0,null,"pr4"]
[null,null,5,0,null,"pr5"]
[null,null,6,0,null,"pr6"]
[null,null,7,0,null,"pr7"]
[null,null,8,0,null,"pr8"]
[null,null,9,0,null,"pr9"]
[]
[]
[]
[null,"Realizacja",1,{"$f":"IF(C151>$C$135,0,$C$16+C151-1)","v":0},null,"r1"]
[null,null,2,0,null,"r2"]
[null,null,3,0,null,"r3"]
[null,null,4,0,null,"r4"]
[null,null,5,0,null,"r5"]
[null,null,6,0,null,"r6"]
[null,null,7,0,null,"r7"]
[null,null,8,0,null,"r8"]
[null,null,9,0,null,"r9"]
[]
[]
[null,"Trwałość",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[]
[]
[null,"Po trwałości",0,{"$f":"Koniec_Projekt","v":0},null,"p0"]
[null,null,1,{"$f":"D169+1","v":1},null,"p1"]
[null,null,2,{"$f":"D170+1","v":2},null,"p2"]
[null,null,3,3,null,"p3"]
[null,null,4,4,null,"p4"]
[null,null,5,5,null,"p5"]
[null,null,6,6,null,"p6"]
[null,null,7,7,null,"p7"]
[null,null,8,8,null,"p8"]
[null,null,9,9,null,"p9"]
[null,null,10,10,null,"p10"]
[null,null,11,11,null,"p11"]
[null,null,12,12,null,"p12"]
[null,null,13,13,null,"p13"]
[null,null,14,14,null,"p14"]
[null,null,15,15,null,"p15"]
[null,null,16,16,null,"p16"]
[null,null,17,17,null,"p17"]
[null,null,18,18,null,"p18"]
[null,null,19,19,null,"p19"]
[null,null,20,20,null,"p20"]
[]
[]
[]
[null,"MŚP",{"$f":"B193='Dane Wnioskodawcy'!G11","v":false},null,null,null,null,"<--tutaj było odwołanie do wielkości MŚP z arkusza \"Dane podmiotu\". Aby prawidłowo obliczały się wskaźniki w arkuszu Ocena Kondycji Finansowej"]
[]
[null,"czy rok realizacji nie jest wcześniejszy niż bieżący okres",{"$f":"IF(AND((C16>=YEAR(C12)),(C16<=$C$17)),1,0)","v":0}]
[null,"Okres realizacji projektu",{"$f":"IF(C134=0,0,IF(C135=0,0,IF(C135>C134,0,1)))","v":0}]
[null,"Start projektu",{"$f":"DATE(Poczatek,D16,1)","v":{"$error":"#NUM!"}}]
[null,"Koniec projektu",{"$f":"EOMONTH(DATE(Koniec_Projekt,D18,1),0)","v":{"$error":"#NUM!"}}]
[null,"Początek danych do środków trwałych w budowie",{"$f":"DaneBiezace+1","v":"1900-01-01"}]
[null,"Koniec danych do środków trwałych w budowie",{"$f":"EOMONTH(DATE(Koniec,12,1),0)","v":{"$error":"#VALUE!"}}]
[null,"Koniec prac rozwojowych",{"$f":"EOMONTH(DATE(C24,D24,1),0)","v":{"$error":"#NUM!"}}]
[null,"Warunek dla miesiąca zakończenia prac rozwojowych:"]
[null,"  min",1]
[null,"  max",{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,Koniec_PR<Koniec_Projekt),12,IF(AND(Modul_badawczo_rozwojowy=tak,Koniec_PR=Koniec_Projekt),D18,\"\"))","v":""}]
[]
[null,"koszty zakończonych prac rozwojowych"]
[null,"wartość firmy"]
[null,"inne wartości niematerialne i prawne"]
[null,"grunty"]
[null,"budynki i budowle"]
[null,"urządzenia techniczne i maszyny"]
[null,"środki transportu"]
[null,"inne środki trwałe"]
[]
[null,"nowy"]
[null,"przeniesiony"]
[]
[]
[null,"Rodzaj podmiotu",{"$f":"Firma","v":0}]
[null,{"$f":"'Dane Wnioskodawcy'!G11","v":0},{"$f":"IF(B220=\"Duże przedsiębiorstwo\",\"[DP] \",IF(B220=\"MŚP\",\"[MŚP] \",IF(B220=\"Organizacja badawcza\",\"[OB] \",IF(B220=\"Organizacja pozarządowa/NGO\",\"[NGO] \",\"[…]\"))))","v":"[…]"},"powiązanie z komórką Dane podmiotu G10"]
[null,null,{"$f":"IF(B221=\"Lider konsorcjum\",\"[Lider] \",IF(B221<>\"Lider konsorcjum\",C220,\"[…]\"))","v":"[…]"},"powiązanie z komórką Dane podmiotu G11 - PŁATNIK VAT"]
[null,{"$f":"'Dane Wnioskodawcy'!G10","v":0},{"$f":"IF(B222=\"Lider konsorcjum\",\"[Lider] \",IF(B222=\"Konsorcjant\",\"[Konsorcjant] \",\"\"))","v":""}]
[null,null,{"$f":"C222&\"\"&C220&\"\"&C219","v":"[…]0"},"Identyfikator podmiotu"]
[]
[null,"PRZENIESIONE Z ARKUSZA 'MODUŁY' wiersze B 573 - 597"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,"B+R",null,null,null,null,null,null,null,null,true,{"$f":"IF(K228=TRUE,B228,\"\")","v":"B+R"},{"$f":"IFERROR(INDEX($L$228:$L$234,MATCH(0,IF($L$228:$L$234=\"\",1,COUNTIF($M$227:M227,$L$228:$L$234)),0)),1111)","v":"B+R"},{"$f":"COUNTA($M$228:$M$234)-COUNTIF($M$228:$M$234,\">0\")","v":1},{"$f":"OFFSET($M$228,,,$N$228)","v":"B+R"}]
[null,"Wdrożenie innowacji",null,null,null,null,null,null,null,null,false,"",{"$f":"IFERROR(INDEX($L$228:$L$234,MATCH(0,IF($L$228:$L$234=\"\",1,COUNTIF($M$227:M228,$L$228:$L$234)),0)),1111)","v":1111}]
[null,"Infrastruktura B+R",null,null,null,null,null,null,null,null,false,"",{"$f":"IFERROR(INDEX($L$228:$L$234,MATCH(0,IF($L$228:$L$234=\"\",1,COUNTIF($M$227:M229,$L$228:$L$234)),0)),1111)","v":1111}]
[null,"Cyfryzacja",null,null,null,null,null,null,null,null,false,"",{"$f":"IFERROR(INDEX($L$228:$L$234,MATCH(0,IF($L$228:$L$234=\"\",1,COUNTIF($M$227:M230,$L$228:$L$234)),0)),1111)","v":1111}]
[null,"Zazielenienie",null,null,null,null,null,null,null,null,false,"",{"$f":"IFERROR(INDEX($L$228:$L$234,MATCH(0,IF($L$228:$L$234=\"\",1,COUNTIF($M$227:M231,$L$228:$L$234)),0)),1111)","v":1111}]
[null,"Kompetencje",null,null,null,null,null,null,null,null,false,"",{"$f":"IFERROR(INDEX($L$228:$L$234,MATCH(0,IF($L$228:$L$234=\"\",1,COUNTIF($M$227:M232,$L$228:$L$234)),0)),1111)","v":1111}]
[null,"Internacjonalizacja",null,null,null,null,null,null,null,null,false,"",{"$f":"IFERROR(INDEX($L$228:$L$234,MATCH(0,IF($L$228:$L$234=\"\",1,COUNTIF($M$227:M233,$L$228:$L$234)),0)),1111)","v":1111}]
[]
[null,"tak"]
[null,"nie"]
[]
[null,"nie dotyczy",null,null,null,null,null,null,null,null,null,"nie dotyczy"]
[null,"badania przemysłowe"]
[null,"prace rozwojowe"]
[]
[]
[null,null,{"$f":"'Dane Wnioskodawcy'!G11","v":0},"←połączenie z komórką G10 i weryfikacja czy tu jest Organizacja badawcza"]
[null,null,false,"←połączenie z checkboxem z arkusza Dane wnioskodawcy"]
[null,null,{"$f":"AND(C244=\"Organizacja badawcza\",C245=TRUE)","v":false}]
[]
[]
[]
[null,"Dolnośląskie"]
[null,"Kujawsko-pomorskie"]
[null,"Lubelskie"]
[null,"Lubuskie"]
[null,"Łódzkie"]
[null,"Małopolskie"]
[null,"Mazowieckie"]
[null,"Opolskie"]
[null,"Podkarpackie"]
[null,"Podlaskie"]
[null,"Pomorskie"]
[null,"Śląskie"]
[null,"Świętokrzyskie"]
[null,"Warmińsko-mazurskie"]
[null,"Wielkopolskie"]
[null,"Zachodniopomorskie"]

{"sheet":"Sprawozdania finansowe","index":2,"n_rows":201,"n_cols":6,"rows_kept":201,"cut":false,"hidden":false,"merged":[[1,1,2,5],[202,1,203,5]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bilans (w tys. PLN)",{"$f":"Założenia!G28","v":0},{"$f":"Założenia!H28","v":0},{"$f":"Założenia!I28","v":0},{"$f":"Założenia!J28","v":""}]
[]
[null,"A. Aktywa trwałe",{"$f":"ROUND(C14+C19+C28+C31+C46,0)","v":0},{"$f":"ROUND(D14+D19+D28+D31+D46,0)","v":0},{"$f":"ROUND(E14+E19+E28+E31+E46,0)","v":0},{"$f":"ROUND(F14+F19+F28+F31+F46,0)","v":0}]
[null,"I. Wartości niematerialne i prawne",{"$f":"ROUND(SUM(C15:C18),0)","v":0},{"$f":"ROUND(SUM(D15:D18),0)","v":0},{"$f":"ROUND(SUM(E15:E18),0)","v":0},{"$f":"ROUND(SUM(F15:F18),0)","v":0}]
[null,"1. Koszty zakończonych prac rozwojowych"]
[null,"2. Wartość firmy"]
[null,"3. Inne wartości niematerialne i prawne"]
[null,"4. Zaliczki na wartości niematerialne i prawne"]
[null,"II. Rzeczowe aktywa trwałe",{"$f":"ROUND(C20+C26+C27,0)","v":0},{"$f":"ROUND(D20+D26+D27,0)","v":0},{"$f":"ROUND(E20+E26+E27,0)","v":0},{"$f":"ROUND(F20+F26+F27,0)","v":0}]
[null,"1. Środki trwałe",{"$f":"ROUND(SUM(C21:C25),0)","v":0},{"$f":"ROUND(SUM(D21:D25),0)","v":0},{"$f":"ROUND(SUM(E21:E25),0)","v":0},{"$f":"ROUND(SUM(F21:F25),0)","v":0}]
[null," a) grunty (w tym prawo użytk. wiecz. gruntu)"]
[null," b) budynki, lokale i obiekty inż. lądowej i wodnej"]
[null," c) urządzenia techniczne i maszyny"]
[null," d) środki transportu"]
[null," e) inne środki trwałe"]
[null,"2. Środki trwałe w budowie"]
[null,"3. Zaliczki na środki trwałe w budowie"]
[null,"III. Należności długoterminowe",{"$f":"ROUND(C29+C30,0)","v":0},{"$f":"ROUND(D29+D30,0)","v":0},{"$f":"ROUND(E29+E30,0)","v":0},{"$f":"ROUND(F29+F30,0)","v":0}]
[null,"1. Od jednostek powiązanych"]
[null,"2. Od pozostałych jednostek"]
[null,"IV. Inwestycje długoterminowe",{"$f":"ROUND(C32+C33+C34+C45,0)","v":0},{"$f":"ROUND(D32+D33+D34+D45,0)","v":0},{"$f":"ROUND(E32+E33+E34+E45,0)","v":0},{"$f":"ROUND(F32+F33+F34+F45,0)","v":0}]
[null,"1. Nieruchomości"]
[null,"2. Wartości niematerialne i prawne"]
[null,"3. Długoterminowe aktywa finansowe",{"$f":"ROUND(C35+C40,0)","v":0},{"$f":"ROUND(D35+D40,0)","v":0},{"$f":"ROUND(E35+E40,0)","v":0},{"$f":"ROUND(F35+F40,0)","v":0}]
[null," a) w jednostkach powiązanych",{"$f":"ROUND(SUM(C36:C39),0)","v":0},{"$f":"ROUND(SUM(D36:D39),0)","v":0},{"$f":"ROUND(SUM(E36:E39),0)","v":0},{"$f":"ROUND(SUM(F36:F39),0)","v":0}]
[null,"    - udziały lub akcje"]
[null,"    - inne papiery wartościowe"]
[null,"    - udzielone pożyczki"]
[null,"    - inne długoterminowe aktywa finansowe"]
[null," b) w pozostałych jednostkach",{"$f":"ROUND(SUM(C41:C44),0)","v":0},{"$f":"ROUND(SUM(D41:D44),0)","v":0},{"$f":"ROUND(SUM(E41:E44),0)","v":0},{"$f":"ROUND(SUM(F41:F44),0)","v":0}]
[null,"    - udziały lub akcje"]
[null,"    - inne papiery wartościowe"]
[null,"    - udzielone pożyczki"]
[null,"    - inne długoterminowe aktywa finansowe"]
[null,"4. Inne inwestycje długoterminowe"]
[null,"V. Długoterminowe rozliczenia międzyokresowe",{"$f":"ROUND(SUM(C47:C48),0)","v":0},{"$f":"ROUND(SUM(D47:D48),0)","v":0},{"$f":"ROUND(SUM(E47:E48),0)","v":0},{"$f":"ROUND(SUM(F47:F48),0)","v":0}]
[null,"1. Aktywa z tytułu odroczonego pod. dochodowego"]
[null,"2. Inne rozliczenia międzyokresowe"]
[null,"B. Aktywa obrotowe",{"$f":"ROUND(C50+C56+C69+C86,0)","v":0},{"$f":"ROUND(D50+D56+D69+D86,0)","v":0},{"$f":"ROUND(E50+E56+E69+E86,0)","v":0},{"$f":"ROUND(F50+F56+F69+F86,0)","v":0}]
[null,"I. Zapasy",{"$f":"ROUND(SUM(C51:C55),0)","v":0},{"$f":"ROUND(SUM(D51:D55),0)","v":0},{"$f":"ROUND(SUM(E51:E55),0)","v":0},{"$f":"ROUND(SUM(F51:F55),0)","v":0}]
[null,"1. Materiały"]
[null,"2. Półprodukty i produkty w toku"]
[null,"3. Produkty gotowe"]
[null,"4. Towary"]
[null,"5. Zaliczki na dostawy"]
[null,"II. Należności krótkoterminowe",{"$f":"ROUND(C57+C62,0)","v":0},{"$f":"ROUND(D57+D62,0)","v":0},{"$f":"ROUND(E57+E62,0)","v":0},{"$f":"ROUND(F57+F62,0)","v":0}]
[null,"1. Należności od jednostek powiązanych",{"$f":"ROUND(C58+C61,0)","v":0},{"$f":"ROUND(D58+D61,0)","v":0},{"$f":"ROUND(E58+E61,0)","v":0},{"$f":"ROUND(F58+F61,0)","v":0}]
[null," a) z tytułu dostaw i usług o okresie spłaty",{"$f":"ROUND(SUM(C59:C60),0)","v":0},{"$f":"ROUND(SUM(D59:D60),0)","v":0},{"$f":"ROUND(SUM(E59:E60),0)","v":0},{"$f":"ROUND(SUM(F59:F60),0)","v":0}]
[null,"    - do 12 miesięcy"]
[null,"    - powyżej 12 miesięcy"]
[null," b) inne"]
[null,"2. Należności od pozostałych jednostek",{"$f":"ROUND(C63+C66+C67+C68,0)","v":0},{"$f":"ROUND(D63+D66+D67+D68,0)","v":0},{"$f":"ROUND(E63+E66+E67+E68,0)","v":0},{"$f":"ROUND(F63+F66+F67+F68,0)","v":0}]
[null," a) z tytułu dostaw i usług o okresie spłaty",{"$f":"ROUND(SUM(C64:C65),0)","v":0},{"$f":"ROUND(SUM(D64:D65),0)","v":0},{"$f":"ROUND(SUM(E64:E65),0)","v":0},{"$f":"ROUND(SUM(F64:F65),0)","v":0}]
[null,"    - do 12 miesięcy"]
[null,"    - powyżej 12 miesięcy"]
[null," b) z tytułu podatków, dotacji, ceł, ubezp.społ i zdrowotnych oraz innych świadczeń"]
[null," c) inne"]
[null," d) dochodzone na drodze sądowej"]
[null,"III. Inwestycje krótkoterminowe",{"$f":"ROUND(C70+C85,0)","v":0},{"$f":"ROUND(D70+D85,0)","v":0},{"$f":"ROUND(E70+E85,0)","v":0},{"$f":"ROUND(F70+F85,0)","v":0}]
[null,"1. Krótkoterminowe aktywa finansowe",{"$f":"ROUND(C71+C76+C81,0)","v":0},{"$f":"ROUND(D71+D76+D81,0)","v":0},{"$f":"ROUND(E71+E76+E81,0)","v":0},{"$f":"ROUND(F71+F76+F81,0)","v":0}]
[null," a) w jednostkach powiązanych",{"$f":"ROUND(SUM(C72:C75),0)","v":0},{"$f":"ROUND(SUM(D72:D75),0)","v":0},{"$f":"ROUND(SUM(E72:E75),0)","v":0},{"$f":"ROUND(SUM(F72:F75),0)","v":0}]
[null,"    - udziały lub akcje"]
[null,"    - inne papiery wartościowe"]
[null,"    - udzielone pożyczki"]
[null,"    - inne krótkoterminowe aktywa finansowe"]
[null," b) w pozostałych jednostkach",{"$f":"ROUND(SUM(C77:C80),0)","v":0},{"$f":"ROUND(SUM(D77:D80),0)","v":0},{"$f":"ROUND(SUM(E77:E80),0)","v":0},{"$f":"ROUND(SUM(F77:F80),0)","v":0}]
[null,"    - udziały lub akcje"]
[null,"    - inne papiery wartościowe"]
[null,"    - udzielone pożyczki"]
[null,"    - inne krótkoterminowe aktywa finansowe"]
[null," c) środki pieniężne i inne aktywa pieniężne",{"$f":"ROUND(SUM(C82:C84),0)","v":0},{"$f":"ROUND(SUM(D82:D84),0)","v":0},{"$f":"ROUND(SUM(E82:E84),0)","v":0},{"$f":"ROUND(SUM(F82:F84),0)","v":0}]
[null,"    - środki pieniężne w kasie i na rachunkach"]
[null,"    - inne środki pieniężne"]
[null,"    - inne aktywa pieniężne"]
[null,"2. Inne inwestycje krótkoterminowe"]
[null,"IV. Krótkoterminowe rozliczenia międzyokresowe"]
[null,"Aktywa razem",{"$f":"ROUND(C13+C49,0)","v":0},{"$f":"ROUND(D13+D49,0)","v":0},{"$f":"ROUND(E13+E49,0)","v":0},{"$f":"ROUND(F13+F49,0)","v":0}]
[]
[]
[]
[]
[null,"Aktywa - Pasywa: jeżeli 0 to OK",{"$f":"IF(C144=C87,\"OK\",C87-C144)","v":"OK"},{"$f":"IF(D144=D87,\"OK\",D87-D144)","v":"OK"},{"$f":"IF(E144=E87,\"OK\",E87-E144)","v":"OK"},{"$f":"IF(F144=F87,\"OK\",F87-F144)","v":"OK"}]
[null,"Bilans (w tys. PLN)",{"$f":"C11","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":""}]
[null,"A. Kapitał (fundusz) własny",{"$f":"ROUND(SUM(C95:C103),0)","v":0},{"$f":"ROUND(SUM(D95:D103),0)","v":0},{"$f":"ROUND(SUM(E95:E103),0)","v":0},{"$f":"ROUND(SUM(F95:F103),0)","v":0}]
[null,"I. Kapitał (fundusz) podstawowy"]
[null,"II. Należne wpłaty na kapitał podstawowy (wielkość ujemna)"]
[null,"III. Udziały (akcje) własne (wielkość ujemna)"]
[null,"IV. Kapitał (fundusz) zapasowy"]
[null,"V. Kapitał (fundusz) z aktualizacji wyceny"]
[null,"VI. Pozostałe kapitały (fundusze) rezerwowe"]
[null,"VII. Zysk (strata) z lat ubiegłych"]
[null,"VIII. Zysk (strata) netto",{"$f":"ROUND(C197,0)","v":0},{"$f":"ROUND(D197,0)","v":0},{"$f":"ROUND(E197,0)","v":0},{"$f":"ROUND(F197,0)","v":0}]
[null,"IX. Odpisy z zysku netto w ciągu roku obrotowego (wielkość ujemna)"]
[null,"B. Zobowiązania i rezerwy na zobowiązania",{"$f":"ROUND(C105+C113+C120+C139,0)","v":0},{"$f":"ROUND(D105+D113+D120+D139,0)","v":0},{"$f":"ROUND(E105+E113+E120+E139,0)","v":0},{"$f":"ROUND(F105+F113+F120+F139,0)","v":0}]
[null,"I. Rezerwy na zobowiązania",{"$f":"ROUND(C106+C107+C110,0)","v":0},{"$f":"ROUND(D106+D107+D110,0)","v":0},{"$f":"ROUND(E106+E107+E110,0)","v":0},{"$f":"ROUND(F106+F107+F110,0)","v":0}]
[null,"1. Rezerwa z tytułu odroczonego pod. doch."]
[null,"2. Rezerwa na świadczenia emerytalne i podobne",{"$f":"ROUND(C108+C109,0)","v":0},{"$f":"ROUND(D108+D109,0)","v":0},{"$f":"ROUND(E108+E109,0)","v":0},{"$f":"ROUND(F108+F109,0)","v":0}]
[null,"    - długoterminowa"]
[null,"    - krótkoterminowa"]
[null,"3. Pozostałe rezerwy",{"$f":"ROUND(C111+C112,0)","v":0},{"$f":"ROUND(D111+D112,0)","v":0},{"$f":"ROUND(E111+E112,0)","v":0},{"$f":"ROUND(F111+F112,0)","v":0}]
[null,"    - długoterminowe"]
[null,"    - krótkoterminowe"]
[null,"II. Zobowiązania długoterminowe",{"$f":"ROUND(C114+C115,0)","v":0},{"$f":"ROUND(D114+D115,0)","v":0},{"$f":"ROUND(E114+E115,0)","v":0},{"$f":"ROUND(F114+F115,0)","v":0}]
[null,"1. Wobec jednostek powiązanych"]
[null,"2. Wobec pozostałych jednostek",{"$f":"ROUND(SUM(C116:C119),0)","v":0},{"$f":"ROUND(SUM(D116:D119),0)","v":0},{"$f":"ROUND(SUM(E116:E119),0)","v":0},{"$f":"ROUND(SUM(F116:F119),0)","v":0}]
[null," a) kredyty i pożyczki"]
[null," b) z tytułu emisji dłużnych papierów wart."]
[null," c) inne zobowiązania finansowe"]
[null," d) inne"]
[null,"III. Zobowiązania krótkoterminowe",{"$f":"ROUND(C121+C126+C138,0)","v":0},{"$f":"ROUND(D121+D126+D138,0)","v":0},{"$f":"ROUND(E121+E126+E138,0)","v":0},{"$f":"ROUND(F121+F126+F138,0)","v":0}]
[null,"1. Wobec jednostek powiązanych",{"$f":"ROUND(C122+C125,0)","v":0},{"$f":"ROUND(D122+D125,0)","v":0},{"$f":"ROUND(E122+E125,0)","v":0},{"$f":"ROUND(F122+F125,0)","v":0}]
[null," a) z tytułu dostaw i usług o okresie wymagalności",{"$f":"ROUND(C123+C124,0)","v":0},{"$f":"ROUND(D123+D124,0)","v":0},{"$f":"ROUND(E123+E124,0)","v":0},{"$f":"ROUND(F123+F124,0)","v":0}]
[null,"    - do 12 miesięcy"]
[null,"    - powyżej 12 miesięcy"]
[null," b) inne"]
[null,"2. Wobec pozostałych jednostek",{"$f":"ROUND(C127+C128+C129+C130+C133+C134+C135+C136+C137,0)","v":0},{"$f":"ROUND(D127+D128+D129+D130+D133+D134+D135+D136+D137,0)","v":0},{"$f":"ROUND(E127+E128+E129+E130+E133+E134+E135+E136+E137,0)","v":0},{"$f":"ROUND(F127+F128+F129+F130+F133+F134+F135+F136+F137,0)","v":0}]
[null," a) kredyty i pożyczki"]
[null," b) z tytułu emisji dłużnych papierów wart."]
[null," c) inne zobowiązania finansowe"]
[null," d) z tytułu dostaw i usług o okresie wymagalności",{"$f":"ROUND(C131+C132,0)","v":0},{"$f":"ROUND(D131+D132,0)","v":0},{"$f":"ROUND(E131+E132,0)","v":0},{"$f":"ROUND(F131+F132,0)","v":0}]
[null,"    - do 12 miesięcy"]
[null,"    - powyżej 12 miesięcy"]
[null," e) zaliczki otrzymane na dostawy"]
[null," f) zobowiązania wekslowe"]
[null," g) z tytułu podatków, ceł, ubezp. i innych świadczeń"]
[null," h) z tytułu wynagrodzeń"]
[null," i) inne"]
[null,"3. Fundusze specjalne"]
[null,"IV. Rozliczenia międzyokresowe",{"$f":"ROUND(C140+C141,0)","v":0},{"$f":"ROUND(D140+D141,0)","v":0},{"$f":"ROUND(E140+E141,0)","v":0},{"$f":"ROUND(F140+F141,0)","v":0}]
[null,"1. Ujemna wartość firmy"]
[null,"2. Inne rozliczenia międzyokresowe",{"$f":"ROUND(C142+C143,0)","v":0},{"$f":"ROUND(D142+D143,0)","v":0},{"$f":"ROUND(E142+E143,0)","v":0},{"$f":"ROUND(F142+F143,0)","v":0}]
[null,"    - długoterminowe"]
[null,"    - krótkoterminowe"]
[null,"Pasywa razem",{"$f":"ROUND(C104+C94,0)","v":0},{"$f":"ROUND(D104+D94,0)","v":0},{"$f":"ROUND(E104+E94,0)","v":0},{"$f":"ROUND(F104+F94,0)","v":0}]
[]
[null,"Aktywa - Pasywa: jeżeli 0 to OK",{"$f":"IF(C144=C87,\"OK\",C87-C144)","v":"OK"},{"$f":"IF(D144=D87,\"OK\",D87-D144)","v":"OK"},{"$f":"IF(E144=E87,\"OK\",E87-E144)","v":"OK"},{"$f":"IF(F144=F87,\"OK\",F87-F144)","v":"OK"}]
[]
[]
[null,"Rachunek zysków i strat (w tys. PLN)",{"$f":"C11","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":""}]
[null,"A. Przychody netto ze sprzedaży i zrównane z nimi, w tym",{"$f":"ROUND(C152+C153+C154+C155,0)","v":0},{"$f":"ROUND(D152+D153+D154+D155,0)","v":0},{"$f":"ROUND(E152+E153+E154+E155,0)","v":0},{"$f":"ROUND(F152+F153+F154+F155,0)","v":0}]
[null,"    - od jednostek powiązanych"]
[null,"I. Przychody netto ze sprzedaży produktów"]
[null,"II. Zmiana stanu produktów (zwiększenie - wartość dodatnia, zmniejszenie - wartość ujemna)"]
[null,"III. Koszt wytworzenia produktów na własne potrzeby jednostki"]
[null,"IV. Przychody netto ze sprzedaży towarów i materiałów"]
[null,"B. Koszty działalności operacyjnej",{"$f":"ROUND(SUM(C157:C165)-C161,0)","v":0},{"$f":"ROUND(SUM(D157:D165)-D161,0)","v":0},{"$f":"ROUND(SUM(E157:E165)-E161,0)","v":0},{"$f":"ROUND(SUM(F157:F165)-F161,0)","v":0}]
[null,"I. Amortyzacja"]
[null,"II. Zużycie materiałów i energii"]
[null,"III. Usługi obce"]
[null,"IV. Podatki i opłaty, w tym"]
[null,"    - podatek akcyzowy"]
[null,"V. Wynagrodzenia"]
[null,"VI. Ubezpieczenia społeczne i inne świadczenia"]
[null,"VII. Pozostałe koszty rodzajowe"]
[null,"VIII. Wartość sprzedanych towarów i materiałów"]
[null,"C. Zysk (strata) ze sprzedaży (A-B)",{"$f":"ROUND(C150-C156,0)","v":0},{"$f":"ROUND(D150-D156,0)","v":0},{"$f":"ROUND(E150-E156,0)","v":0},{"$f":"ROUND(F150-F156,0)","v":0}]
[null,"D. Pozostałe przychody operacyjne",{"$f":"ROUND(SUM(C168:C170),0)","v":0},{"$f":"ROUND(SUM(D168:D170),0)","v":0},{"$f":"ROUND(SUM(E168:E170),0)","v":0},{"$f":"ROUND(SUM(F168:F170),0)","v":0}]
[null,"I. Zysk ze zbycia niefinansowych aktywów trwałych"]
[null,"II. Dotacje"]
[null,"III. Inne przychody operacyjne"]
[null,"E. Pozostałe koszty operacyjne",{"$f":"ROUND(SUM(C172:C174),0)","v":0},{"$f":"ROUND(SUM(D172:D174),0)","v":0},{"$f":"ROUND(SUM(E172:E174),0)","v":0},{"$f":"ROUND(SUM(F172:F174),0)","v":0}]
[null,"I. Strata ze zbycia niefinansowych aktywów trwałych"]
[null,"II. Aktualizacja wartości aktywów niefinansowych"]
[null,"III. Inne koszty operacyjne"]
[null,"F. Zysk (strata) z działalności operacyjnej (C+D-E)",{"$f":"ROUND(C166+C167-C171,0)","v":0},{"$f":"ROUND(D166+D167-D171,0)","v":0},{"$f":"ROUND(E166+E167-E171,0)","v":0},{"$f":"ROUND(F166+F167-F171,0)","v":0}]
[null,"G. Przychody finansowe",{"$f":"ROUND(C177+C179+C181+C182+C183,0)","v":0},{"$f":"ROUND(D177+D179+D181+D182+D183,0)","v":0},{"$f":"ROUND(E177+E179+E181+E182+E183,0)","v":0},{"$f":"ROUND(F177+F179+F181+F182+F183,0)","v":0}]
[null,"I. Dywidendy i udziały w zyskach, w tym"]
[null,"    - od jednostek powiązanych"]
[null,"II. Odsetki, w tym"]
[null,"    - od jednostek powiązanych"]
[null,"III. Zysk ze zbycia inwestycji"]
[null,"IV. Aktualizacja wartości inwestycji"]
[null,"V. Inne"]
[null,"H. Koszty finansowe",{"$f":"ROUND(SUM(C185:C189)-C186,0)","v":0},{"$f":"ROUND(SUM(D185:D189)-D186,0)","v":0},{"$f":"ROUND(SUM(E185:E189)-E186,0)","v":0},{"$f":"ROUND(SUM(F185:F189)-F186,0)","v":0}]
[null,"I. Odsetki, w tym"]
[null,"    - od jednostek powiązanych"]
[null,"II. Strata ze zbycia inwestycji"]
[null,"III. Aktualizacja wartości inwestycji"]
[null,"IV. Inne"]
[null,"I. Zysk (strata) z działalności gospodarczej (F+G-H)",{"$f":"ROUND(C175+C176-C184,0)","v":0},{"$f":"ROUND(D175+D176-D184,0)","v":0},{"$f":"ROUND(E175+E176-E184,0)","v":0},{"$f":"ROUND(F175+F176-F184,0)","v":0}]
[null,"J. Wynik zdarzeń nadzwyczajnych (J.I. - J.II.)",{"$f":"ROUND(C192-C193,0)","v":0},{"$f":"ROUND(D192-D193,0)","v":0},{"$f":"ROUND(E192-E193,0)","v":0},{"$f":"ROUND(F192-F193,0)","v":0}]
[null,"I. Zyski nadzwyczajne"]
[null,"II. Straty nadzwyczajne"]
[null,"K. Zysk (strata) brutto (I+J)",{"$f":"ROUND(C190+C191,0)","v":0},{"$f":"ROUND(D190+D191,0)","v":0},{"$f":"ROUND(E190+E191,0)","v":0},{"$f":"ROUND(F190+F191,0)","v":0}]
[null,"L. Podatek dochodowy"]
[null,"M. Pozostałe obowiązkowe zmniejszenie zysku (zwiększenie straty)"]
[null,"N. Zysk (strata) netto (K-L-M)",{"$f":"ROUND(C194-C195-C196,0)","v":0},{"$f":"ROUND(D194-D195-D196,0)","v":0},{"$f":"ROUND(E194-E195-E196,0)","v":0},{"$f":"ROUND(F194-F195-F196,0)","v":0}]
[]
[null,null,{"$f":"C197=C102","v":true},{"$f":"D197=D102","v":true},{"$f":"E197=E102","v":true},{"$f":"F197=F102","v":true}]
[]
[null,"Komentarz"]

{"sheet":"Przychody","index":3,"n_rows":253,"n_cols":31,"rows_kept":253,"cut":false,"hidden":false,"merged":[[1,1,2,30],[254,1,255,30]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16},{"$f":"Założenia!AB27","v":17},{"$f":"Założenia!AC27","v":18},{"$f":"Założenia!AD27","v":19},{"$f":"Założenia!AE27","v":20}]
[null,"Działalność dotychczasowa (bez Projektu)",null,null,null,null,{"$f":"Założenia!G28","v":0},{"$f":"Założenia!H28","v":0},{"$f":"Założenia!I28","v":0},{"$f":"Założenia!J28","v":""},{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Przychody netto ze sprzedaży produktów     Nazwa / Ilość produktów"]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Cena produktu"]
[{"$f":"IF(AND(A27=\"✅\",A15=\"✅\"),\"✅\",IF(AND(A27=\"\",A15=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B15),\"\",B15)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(K27/K15,0)","v":0},{"$f":"IFERROR(L27/L15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC27/AC15,0)","v":0},0,0]
[{"$f":"IF(AND(A28=\"✅\",A16=\"✅\"),\"✅\",IF(AND(A28=\"\",A16=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B16),\"\",B16)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(K28/K16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC28/AC16,0)","v":0},0,0]
["",{"$f":"IF(ISBLANK(B17),\"\",B17)","v":""},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC29/AC17,0)","v":0},0,0]
["",{"$f":"IF(ISBLANK(B18),\"\",B18)","v":""},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC30/AC18,0)","v":0},0,0]
["",{"$f":"IF(ISBLANK(B19),\"\",B19)","v":""},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC31/AC19,0)","v":0},0,0]
[null,"Wartość sprzedaży produktów"]
[{"$f":"IF(OR(A15=\"✅\",A15=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K27:AE27)),NOT(ISTEXT(Przychody!K27:AE27))),\"✅\",\"⛔\"),IF(A15=\"\",IF(AND(ISBLANK(Przychody!K27:AE27)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B21),\"\",B21)","v":""}]
[{"$f":"IF(OR(A16=\"✅\",A16=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K28:AE28)),NOT(ISTEXT(Przychody!K28:AE28))),\"✅\",\"⛔\"),IF(A16=\"\",IF(AND(ISBLANK(Przychody!K28:AE28)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B22),\"\",B22)","v":""}]
[{"$f":"IF(OR(A17=\"✅\",A17=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K29:AE29)),NOT(ISTEXT(Przychody!K29:AE29))),\"✅\",\"⛔\"),IF(A17=\"\",IF(AND(ISBLANK(Przychody!K29:AE29)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B23),\"\",B23)","v":""}]
[{"$f":"IF(OR(A18=\"✅\",A18=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K30:AE30)),NOT(ISTEXT(Przychody!K30:AE30))),\"✅\",\"⛔\"),IF(A18=\"\",IF(AND(ISBLANK(Przychody!K30:AE30)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B24),\"\",B24)","v":""}]
[{"$f":"IF(OR(A19=\"✅\",A19=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K31:AE31)),NOT(ISTEXT(Przychody!K31:AE31))),\"✅\",\"⛔\"),IF(A19=\"\",IF(AND(ISBLANK(Przychody!K31:AE31)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B25),\"\",B25)","v":""}]
[null,"Razem Sprzedaż produktów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K27:K31),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X27:X31),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AC27:AC31),0),0)","v":0},0,0]
[]
[]
[null,"Zmiana stanu produktów ([+] zwiększenie / [-] zmiejszenie)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Razem Zmiana stanu produktów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K36:K40),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X36:X40),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AC36:AC40),0),0)","v":0},0,0]
[]
[]
[null,"Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Razem Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K45:K49),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X45:X49),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AC45:AC49),0),0)","v":0},0,0]
[]
[]
[null,"Przychody ze sprzedaży towarów i materiałów    Nazwa / Ilość towaru",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Cena za towar"]
[{"$f":"IF(AND(A66=\"✅\",A54=\"✅\"),\"✅\",IF(AND(A66=\"\",A54=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B54),\"\",B54)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(K66/K54,0)","v":0},{"$f":"IFERROR(L66/L54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC66/AC54,0)","v":0},0,0]
[{"$f":"IF(AND(A67=\"✅\",A55=\"✅\"),\"✅\",IF(AND(A67=\"\",A55=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B55),\"\",B55)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(K67/K55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC67/AC55,0)","v":0},0,0]
["",{"$f":"IF(ISBLANK(B56),\"\",B56)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(K68/K56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC68/AC56,0)","v":0},0,0]
["",{"$f":"IF(ISBLANK(B57),\"\",B57)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(K69/K57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC69/AC57,0)","v":0},0,0]
["",{"$f":"IF(ISBLANK(B58),\"\",B58)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(K70/K58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC70/AC58,0)","v":0},0,0]
[null,"Wartość sprzedaży towarów i materiałów"]
[{"$f":"IF(OR(A54=\"✅\",A54=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K66:AE66)),NOT(ISTEXT(Przychody!K66:AE66))),\"✅\",\"⛔\"),IF(A54=\"\",IF(AND(ISBLANK(Przychody!K66:AE66)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B60),\"\",B60)","v":""}]
[{"$f":"IF(OR(A55=\"✅\",A55=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K67:AE67)),NOT(ISTEXT(Przychody!K67:AE67))),\"✅\",\"⛔\"),IF(A55=\"\",IF(AND(ISBLANK(Przychody!K67:AE67)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B61),\"\",B61)","v":""}]
[{"$f":"IF(OR(A56=\"✅\",A56=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K68:AE68)),NOT(ISTEXT(Przychody!K68:AE68))),\"✅\",\"⛔\"),IF(A56=\"\",IF(AND(ISBLANK(Przychody!K68:AE68)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B62),\"\",B62)","v":""}]
[{"$f":"IF(OR(A57=\"✅\",A57=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K69:AE69)),NOT(ISTEXT(Przychody!K69:AE69))),\"✅\",\"⛔\"),IF(A57=\"\",IF(AND(ISBLANK(Przychody!K69:AE69)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B63),\"\",B63)","v":""}]
[{"$f":"IF(OR(A58=\"✅\",A58=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K70:AE70)),NOT(ISTEXT(Przychody!K70:AE70))),\"✅\",\"⛔\"),IF(A58=\"\",IF(AND(ISBLANK(Przychody!K70:AE70)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B64),\"\",B64)","v":""}]
[null,"Razem Sprzedaż towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K66:K70),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(L66:L70),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X66:X70),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AC66:AC70),0),0)","v":0},0,0]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów (Koszty operacyjne) / Ilość towaru",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Cena za towar"]
[{"$f":"IF(AND(A87=\"✅\",A75=\"✅\"),\"✅\",IF(AND(A87=\"\",A75=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B75),\"\",B75)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(K87/K75,0)","v":0},{"$f":"IFERROR(L87/L75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC87/AC75,0)","v":0},0,0]
[{"$f":"IF(AND(A88=\"✅\",A76=\"✅\"),\"✅\",IF(AND(A88=\"\",A76=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B76),\"\",B76)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(K88/K76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC88/AC76,0)","v":0},0,0]
["",{"$f":"IF(ISBLANK(B77),\"\",B77)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(K89/K77,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC89/AC77,0)","v":0},0,0]
["",{"$f":"IF(ISBLANK(B78),\"\",B78)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(K90/K78,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC90/AC78,0)","v":0},0,0]
["",{"$f":"IF(ISBLANK(B79),\"\",B79)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(K91/K79,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AC91/AC79,0)","v":0},0,0]
[null,"Wartość w cenie nabycia"]
[{"$f":"IF(OR(A75=\"✅\",A75=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K87:AE87)),NOT(ISTEXT(Przychody!K87:AE87))),\"✅\",\"⛔\"),IF(A75=\"\",IF(AND(ISBLANK(Przychody!K87:AE87)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B81),\"\",B81)","v":""}]
[{"$f":"IF(OR(A76=\"✅\",A76=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K88:AE88)),NOT(ISTEXT(Przychody!K88:AE88))),\"✅\",\"⛔\"),IF(A76=\"\",IF(AND(ISBLANK(Przychody!K88:AE88)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B82),\"\",B82)","v":""}]
[{"$f":"IF(OR(A77=\"✅\",A77=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K89:AE89)),NOT(ISTEXT(Przychody!K89:AE89))),\"✅\",\"⛔\"),IF(A77=\"\",IF(AND(ISBLANK(Przychody!K89:AE89)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B83),\"\",B83)","v":""}]
[{"$f":"IF(OR(A78=\"✅\",A78=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K90:AE90)),NOT(ISTEXT(Przychody!K90:AE90))),\"✅\",\"⛔\"),IF(A78=\"\",IF(AND(ISBLANK(Przychody!K90:AE90)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B84),\"\",B84)","v":""}]
[{"$f":"IF(OR(A79=\"✅\",A79=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K91:AE91)),NOT(ISTEXT(Przychody!K91:AE91))),\"✅\",\"⛔\"),IF(A79=\"\",IF(AND(ISBLANK(Przychody!K91:AE91)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B85),\"\",B85)","v":""}]
[null,"Razem Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K87:K91),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X87:X91),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AC87:AC91),0),0)","v":0},0,0]
[]
[]
[null,"Pozostałe przychody operacyjne",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Dotacje z lat poprzednich",null,null,null,null,null,null,null,null,{"$f":"ROUND('Rozliczenie dotacji'!K50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!L50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!M50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!N50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!O50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!P50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!Q50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!R50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!S50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!T50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!U50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!V50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!W50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!X50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!Y50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!Z50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!AA50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!AC50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!AD50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!AE50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!AF50,0)","v":0}]
[null,"Razem Pozostałe przychody operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K96:K100),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X96:X100),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AC96:AC100),0),0)","v":0},0,0]
[]
[]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Przychody z tytułu oprocentowania środków pieniężnych",null,null,null,null,null,null,null,null,{"$f":"ROUND(Finansowanie!K29,0)","v":0},{"$f":"ROUND(Finansowanie!L29,0)","v":0},{"$f":"ROUND(Finansowanie!M29,0)","v":0},{"$f":"ROUND(Finansowanie!N29,0)","v":0},{"$f":"ROUND(Finansowanie!O29,0)","v":0},{"$f":"ROUND(Finansowanie!P29,0)","v":0},{"$f":"ROUND(Finansowanie!Q29,0)","v":0},{"$f":"ROUND(Finansowanie!R29,0)","v":0},{"$f":"ROUND(Finansowanie!S29,0)","v":0},{"$f":"ROUND(Finansowanie!T29,0)","v":0},{"$f":"ROUND(Finansowanie!U29,0)","v":0},{"$f":"ROUND(Finansowanie!V29,0)","v":0},{"$f":"ROUND(Finansowanie!W29,0)","v":0},{"$f":"ROUND(Finansowanie!X29,0)","v":0},{"$f":"ROUND(Finansowanie!Y29,0)","v":0},{"$f":"ROUND(Finansowanie!Z29,0)","v":0},{"$f":"ROUND(Finansowanie!AA29,0)","v":0},{"$f":"ROUND(Finansowanie!AB29,0)","v":0},{"$f":"ROUND(Finansowanie!AC29,0)","v":0},{"$f":"ROUND(Finansowanie!AD29,0)","v":0},{"$f":"ROUND(Finansowanie!AE29,0)","v":0}]
[null,"Przychody z tytułu oprocentowania depozytów bankowych",null,null,null,null,null,null,null,null,{"$f":"ROUND(Finansowanie!K38,2)","v":0},{"$f":"ROUND(Finansowanie!L38,2)","v":0},{"$f":"ROUND(Finansowanie!M38,2)","v":0},{"$f":"ROUND(Finansowanie!N38,2)","v":0},{"$f":"ROUND(Finansowanie!O38,2)","v":0},{"$f":"ROUND(Finansowanie!P38,2)","v":0},{"$f":"ROUND(Finansowanie!Q38,2)","v":0},{"$f":"ROUND(Finansowanie!R38,2)","v":0},{"$f":"ROUND(Finansowanie!S38,2)","v":0},{"$f":"ROUND(Finansowanie!T38,2)","v":0},{"$f":"ROUND(Finansowanie!U38,2)","v":0},{"$f":"ROUND(Finansowanie!V38,2)","v":0},{"$f":"ROUND(Finansowanie!W38,2)","v":0},{"$f":"ROUND(Finansowanie!X38,2)","v":0},{"$f":"ROUND(Finansowanie!Y38,2)","v":0},{"$f":"ROUND(Finansowanie!Z38,2)","v":0},{"$f":"ROUND(Finansowanie!AA38,2)","v":0},{"$f":"ROUND(Finansowanie!AB38,2)","v":0},{"$f":"ROUND(Finansowanie!AC38,2)","v":0},{"$f":"ROUND(Finansowanie!AD38,2)","v":0},{"$f":"ROUND(Finansowanie!AE38,2)","v":0}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Razem Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K105:K109),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(P105:P109),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Podsumowanie",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Sprzedaż produktów",null,null,null,null,null,null,null,null,{"$f":"ROUND(K32,0)","v":0},{"$f":"ROUND(L32,0)","v":0},0,0,0,{"$f":"ROUND(P32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zmiana stanu produktów ([+] zwiększenie / [-] zmniejszenie)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K41,0)","v":0},{"$f":"ROUND(L41,0)","v":0},0,0,0,{"$f":"ROUND(P41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"ROUND(K50,0)","v":0},{"$f":"ROUND(L50,0)","v":0},0,0,0,{"$f":"ROUND(P50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sprzedaż towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"ROUND(K71,0)","v":0},{"$f":"ROUND(L71,0)","v":0},0,0,0,{"$f":"ROUND(P71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Przychody netto ze sprzedaży",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K114:K117),0)","v":0},{"$f":"ROUND(SUM(L114:L117),0)","v":0},0,0,0,{"$f":"ROUND(SUM(P114:P117),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wartość sprzedanych towarów i materiałów (koszty operacyjne)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K92,0)","v":0},{"$f":"ROUND(L92,0)","v":0},0,0,0,{"$f":"ROUND(P92,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pozostałe przychody operacyjne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K101,0)","v":0},{"$f":"ROUND(L101,0)","v":0},0,0,0,{"$f":"ROUND(P101,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(K110,0)","v":0},{"$f":"ROUND(L110,0)","v":0},0,0,0,{"$f":"ROUND(P110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Projekt",null,null,null,null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},{"$f":"J12","v":""},{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Przychody netto ze sprzedaży produktów i usług (Projekt)   Nazwa / Ilość"]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Cena produktu"]
[{"$f":"IF(OR(A127=\"✅\",A127=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K138:AE138)),NOT(ISTEXT(Przychody!K138:AE138))),\"✅\",\"⛔\"),IF(A127=\"\",IF(AND(ISBLANK(Przychody!K138:AE138)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B127),\"\",B127)","v":""},{"$f":"IF(ISBLANK(C127),\"\",C127)","v":""}]
[{"$f":"IF(OR(A128=\"✅\",A128=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K139:AE139)),NOT(ISTEXT(Przychody!K139:AE139))),\"✅\",\"⛔\"),IF(A128=\"\",IF(AND(ISBLANK(Przychody!K139:AE139)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B128),\"\",B128)","v":""},{"$f":"IF(ISBLANK(C128),\"\",C128)","v":""}]
[{"$f":"IF(OR(A129=\"✅\",A129=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K140:AE140)),NOT(ISTEXT(Przychody!K140:AE140))),\"✅\",\"⛔\"),IF(A129=\"\",IF(AND(ISBLANK(Przychody!K140:AE140)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B129),\"\",B129)","v":""},""]
[{"$f":"IF(OR(A130=\"✅\",A130=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K141:AE141)),NOT(ISTEXT(Przychody!K141:AE141))),\"✅\",\"⛔\"),IF(A130=\"\",IF(AND(ISBLANK(Przychody!K141:AE141)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A131=\"✅\",A131=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K142:AE142)),NOT(ISTEXT(Przychody!K142:AE142))),\"✅\",\"⛔\"),IF(A131=\"\",IF(AND(ISBLANK(Przychody!K142:AE142)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A132=\"✅\",A132=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K143:AE143)),NOT(ISTEXT(Przychody!K143:AE143))),\"✅\",\"⛔\"),IF(A132=\"\",IF(AND(ISBLANK(Przychody!K143:AE143)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A133=\"✅\",A133=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K144:AE144)),NOT(ISTEXT(Przychody!K144:AE144))),\"✅\",\"⛔\"),IF(A133=\"\",IF(AND(ISBLANK(Przychody!K144:AE144)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A134=\"✅\",A134=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K145:AE145)),NOT(ISTEXT(Przychody!K145:AE145))),\"✅\",\"⛔\"),IF(A134=\"\",IF(AND(ISBLANK(Przychody!K145:AE145)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A135=\"✅\",A135=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K146:AE146)),NOT(ISTEXT(Przychody!K146:AE146))),\"✅\",\"⛔\"),IF(A135=\"\",IF(AND(ISBLANK(Przychody!K146:AE146)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A136=\"✅\",A136=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K147:AE147)),NOT(ISTEXT(Przychody!K147:AE147))),\"✅\",\"⛔\"),IF(A136=\"\",IF(AND(ISBLANK(Przychody!K147:AE147)),\"\",\"⛔\")))","v":""},"",""]
[null,"Wartość sprzedaży produktów"]
[{"$f":"IF(AND(A127=\"✅\",A138=\"✅\"),\"✅\",IF(AND(A127=\"\",A138=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B138),\"\",B138)","v":""},{"$f":"IF(ISBLANK(C138),\"\",C138)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K138*K127,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC138*AC127,0),0),0)","v":0},0,0]
[{"$f":"IF(AND(A128=\"✅\",A139=\"✅\"),\"✅\",IF(AND(A128=\"\",A139=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B139),\"\",B139)","v":""},{"$f":"IF(ISBLANK(C139),\"\",C139)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K139*K128,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC139*AC128,0),0),0)","v":0},0,0]
["",{"$f":"IF(ISBLANK(B140),\"\",B140)","v":""},{"$f":"IF(ISBLANK(C140),\"\",C140)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K140*K129,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC140*AC129,0),0),0)","v":0},0,0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K141*K130,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC141*AC130,0),0),0)","v":0},0,0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K142*K131,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC142*AC131,0),0),0)","v":0},0,0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K143*K132,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC143*AC132,0),0),0)","v":0},0,0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K144*K133,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC144*AC133,0),0),0)","v":0},0,0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K145*K134,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC145*AC134,0),0),0)","v":0},0,0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K146*K135,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC146*AC135,0),0),0)","v":0},0,0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K147*K136,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC147*AC136,0),0),0)","v":0},0,0]
[null,"Razem Sprzedaż produktów (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,SUM(K149:K158),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,SUM(X149:X158),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,SUM(AC149:AC158),0)","v":0},0,0]
[]
[]
[null,"Zmiana stanu produktów ([+] zwiększenie / [-] zmiejszenie)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Razem Zmiana stanu produktów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K163:K167),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X163:X167),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AC163:AC167),0),0)","v":0},0,0]
[]
[]
[null,"Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Razem Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K172:K176),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X172:X176),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AC172:AC176),0),0)","v":0},0,0]
[]
[]
[null,"Przychody ze sprzedaży towarów i materiałów (Projekt)  Nazwa / Ilość",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Cena za towar"]
[{"$f":"IF(OR(A181=\"✅\",A181=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K187:AE187)),NOT(ISTEXT(Przychody!K187:AE187))),\"✅\",\"⛔\"),IF(A181=\"\",IF(AND(ISBLANK(Przychody!K187:AE187)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B181),\"\",B181)","v":""},""]
[{"$f":"IF(OR(A182=\"✅\",A182=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K188:AE188)),NOT(ISTEXT(Przychody!K188:AE188))),\"✅\",\"⛔\"),IF(A182=\"\",IF(AND(ISBLANK(Przychody!K188:AE188)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A183=\"✅\",A183=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K189:AE189)),NOT(ISTEXT(Przychody!K189:AE189))),\"✅\",\"⛔\"),IF(A183=\"\",IF(AND(ISBLANK(Przychody!K189:AE189)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A184=\"✅\",A184=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K190:AE190)),NOT(ISTEXT(Przychody!K190:AE190))),\"✅\",\"⛔\"),IF(A184=\"\",IF(AND(ISBLANK(Przychody!K190:AE190)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A185=\"✅\",A185=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K191:AE191)),NOT(ISTEXT(Przychody!K191:AE191))),\"✅\",\"⛔\"),IF(A185=\"\",IF(AND(ISBLANK(Przychody!K191:AE191)),\"\",\"⛔\")))","v":""},"",""]
[null,"Wartość sprzedaży towarów i materiałów"]
[{"$f":"IF(AND(A181=\"✅\",A187=\"✅\"),\"✅\",IF(AND(A181=\"\",A187=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B187),\"\",B187)","v":""},"",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K187*K181,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC187*AC181,0),0),0)","v":0},0,0]
[{"$f":"IF(AND(A182=\"✅\",A188=\"✅\"),\"✅\",IF(AND(A182=\"\",A188=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K188*K182,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC188*AC182,0),0),0)","v":0},0,0]
[{"$f":"IF(AND(A183=\"✅\",A189=\"✅\"),\"✅\",IF(AND(A183=\"\",A189=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K189*K183,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC189*AC183,0),0),0)","v":0},0,0]
[{"$f":"IF(AND(A184=\"✅\",A190=\"✅\"),\"✅\",IF(AND(A184=\"\",A190=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K190*K184,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC190*AC184,0),0),0)","v":0},0,0]
[{"$f":"IF(AND(A185=\"✅\",A191=\"✅\"),\"✅\",IF(AND(A185=\"\",A191=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K191*K185,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC191*AC185,0),0),0)","v":0},0,0]
[null,"Razem Sprzedaż towarów i materiałów (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,SUM(K193:K197),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,SUM(X193:X197),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,SUM(AC193:AC197),0)","v":0},0,0]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów (Projekt, Koszty operacyjne)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Cena za towar"]
[{"$f":"IF(OR(A202=\"✅\",A202=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K208:AE208)),NOT(ISTEXT(Przychody!K208:AE208))),\"✅\",\"⛔\"),IF(A202=\"\",IF(AND(ISBLANK(Przychody!K208:AE208)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B202),\"\",B202)","v":""},""]
[{"$f":"IF(OR(A203=\"✅\",A203=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K209:AE209)),NOT(ISTEXT(Przychody!K209:AE209))),\"✅\",\"⛔\"),IF(A203=\"\",IF(AND(ISBLANK(Przychody!K209:AE209)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A204=\"✅\",A204=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K210:AE210)),NOT(ISTEXT(Przychody!K210:AE210))),\"✅\",\"⛔\"),IF(A204=\"\",IF(AND(ISBLANK(Przychody!K210:AE210)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A205=\"✅\",A205=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K211:AE211)),NOT(ISTEXT(Przychody!K211:AE211))),\"✅\",\"⛔\"),IF(A205=\"\",IF(AND(ISBLANK(Przychody!K211:AE211)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A206=\"✅\",A206=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K212:AE212)),NOT(ISTEXT(Przychody!K212:AE212))),\"✅\",\"⛔\"),IF(A206=\"\",IF(AND(ISBLANK(Przychody!K212:AE212)),\"\",\"⛔\")))","v":""},"",""]
[null,"Wartość w cenie nabycia"]
[{"$f":"IF(AND(A202=\"✅\",A208=\"✅\"),\"✅\",IF(AND(A202=\"\",A208=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B208),\"\",B208)","v":""},"",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K208*K202,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC208*AC202,0),0),0)","v":0},0,0]
[{"$f":"IF(AND(A203=\"✅\",A209=\"✅\"),\"✅\",IF(AND(A203=\"\",A209=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K209*K203,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC209*AC203,0),0),0)","v":0},0,0]
[{"$f":"IF(AND(A204=\"✅\",A210=\"✅\"),\"✅\",IF(AND(A204=\"\",A210=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K210*K204,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC210*AC204,0),0),0)","v":0},0,0]
[{"$f":"IF(AND(A205=\"✅\",A211=\"✅\"),\"✅\",IF(AND(A205=\"\",A211=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K211*K205,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC211*AC205,0),0),0)","v":0},0,0]
[{"$f":"IF(AND(A206=\"✅\",A212=\"✅\"),\"✅\",IF(AND(A206=\"\",A212=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec),ROUND(K212*K206,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(AC$180>=Poczatek,AC$180<=Koniec),ROUND(AC212*AC206,0),0),0)","v":0},0,0]
[null,"Razem Wartość sprzedanych towarów i materiałów (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,SUM(K214:K218),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,SUM(X214:X218),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,SUM(AC214:AC218),0)","v":0},0,0]
[]
[]
[null,"Pozostałe przychody operacyjne (Projekt)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":"✅"},"Przychody z tytułu sprzedaży zniszczonych środków trwałych / składników majątku",null,null,null,null,null,null,null,null,{"$f":"ROUND('Środki trwałe'!K3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!L3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!M3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!N3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!O3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!P3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!R3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!S3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!T3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!U3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!V3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!W3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!X3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD3489,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE3489,0)","v":0}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":"✅"},"Dotacje",null,null,null,null,null,null,null,null,{"$f":"'Rozliczenie dotacji'!K314","v":0},{"$f":"'Rozliczenie dotacji'!L314","v":0},{"$f":"'Rozliczenie dotacji'!M314","v":0},{"$f":"'Rozliczenie dotacji'!N314","v":0},{"$f":"'Rozliczenie dotacji'!O314","v":0},{"$f":"'Rozliczenie dotacji'!P314","v":0},{"$f":"'Rozliczenie dotacji'!Q314","v":0},{"$f":"'Rozliczenie dotacji'!R314","v":0},{"$f":"'Rozliczenie dotacji'!S314","v":0},{"$f":"'Rozliczenie dotacji'!T314","v":0},{"$f":"'Rozliczenie dotacji'!U314","v":0},{"$f":"'Rozliczenie dotacji'!V314","v":0},{"$f":"'Rozliczenie dotacji'!W314","v":0},{"$f":"'Rozliczenie dotacji'!X314","v":0},{"$f":"'Rozliczenie dotacji'!Y314","v":0},{"$f":"'Rozliczenie dotacji'!Z314","v":0},{"$f":"'Rozliczenie dotacji'!AA314","v":0},{"$f":"'Rozliczenie dotacji'!AC314","v":0},{"$f":"'Rozliczenie dotacji'!AD314","v":0},{"$f":"'Rozliczenie dotacji'!AE314","v":0},{"$f":"'Rozliczenie dotacji'!AF314","v":0}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":"✅"},"Razem Pozostałe przychody operacyjne (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(K223:K227),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(X223:X227),0)","v":0},0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(AC223:AC227),0)","v":0},0,0]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[]
[null,"Przychody finansowe (Projekt)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Przychody z tytułu oprocentowania środków pieniężnych",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(Finansowanie!K93+Finansowanie!K102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!L93+Finansowanie!L102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!M93+Finansowanie!M102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!N93+Finansowanie!N102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!O93+Finansowanie!O102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!P93+Finansowanie!P102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!Q93+Finansowanie!Q102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!R93+Finansowanie!R102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!S93+Finansowanie!S102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!T93+Finansowanie!T102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!U93+Finansowanie!U102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!V93+Finansowanie!V102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!W93+Finansowanie!W102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!X93+Finansowanie!X102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!Y93+Finansowanie!Y102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!Z93+Finansowanie!Z102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!AA93+Finansowanie!AA102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!AB93+Finansowanie!AB102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!AC93+Finansowanie!AC102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!AD93+Finansowanie!AD102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!AE93+Finansowanie!AE102,0),0)","v":0}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Razem Przychody finansowe (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,SUM(K232:K236),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,SUM(X232:X236),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(Y232:Y236),0)","v":0},0,0,0,0,0,0]
[]
[]
[null,"Podsumowanie (Projekt)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Sprzedaż produktów i usług",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X159,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y159,0)","v":0},0,0,0,0,0,0]
[null,"Zmiana stanu produktów ([+] zwiększenie / [-] zmniejszenie)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K168,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X168,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y168,0)","v":0},0,0,0,0,0,0]
[null,"Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X177,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y177,0)","v":0},0,0,0,0,0,0]
[null,"Sprzedaż towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X198,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y198,0)","v":0},0,0,0,0,0,0]
[null,"Przychody netto ze sprzedaży",null,null,null,null,null,null,null,null,{"$f":"SUM(K241:K244)","v":0},{"$f":"SUM(L241:L244)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X241:X244)","v":0},{"$f":"SUM(Y241:Y244)","v":0},0,0,0,0,0,0]
[null,"Wartość sprzedanych towarów i materiałów (koszty operacyjne)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K219,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X219,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y219,0)","v":0},0,0,0,0,0,0]
[null,"Pozostałe przychody operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X228,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y228,0)","v":0},0,0,0,0,0,0]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X237,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y237,0)","v":0},0,0,0,0,0,0]
[]
[]
[null,"Komentarz"]
[]
[null,{"$f":"IF(Okres_Prognozy>10,\"Uwaga! Okres prognozy przekracza 10 lat. Należy uzasadnić przyjęty okres prognozy\",\"\")","v":""}]

{"sheet":"Koszty operacyjne","index":4,"n_rows":1954,"n_cols":31,"rows_kept":1954,"cut":false,"hidden":false,"merged":[[644,1,645,30],[1,1,2,30],[551,9,551,30],[347,9,347,30],[476,9,476,30],[137,9,137,30],[182,9,182,30],[212,9,212,30]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16},{"$f":"Założenia!AB27","v":17},{"$f":"Założenia!AC27","v":18},{"$f":"Założenia!AD27","v":19},{"$f":"Założenia!AE27","v":20}]
[null,"Działalność dotychczasowa (bez Projektu)",null,null,null,{"$f":"Założenia!G28","v":0},{"$f":"Założenia!H28","v":0},{"$f":"Założenia!I28","v":0},{"$f":"Założenia!J28","v":""},{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii"]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Razem Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J15:J19),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(U15:U19),0),0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X15:X19),0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB15:AB19),0),0)","v":0},0,0,0]
[]
[]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Razem Usługi obce",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J24:J28),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(U24:U28),0),0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X24:X28),0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB24:AB28),0),0)","v":0},0,0,0]
[]
[]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Razem Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J33:J37),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(U33:U37),0),0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X33:X37),0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB33:AB37),0),0)","v":0},0,0,0]
[]
[]
[null,"Wynagrodzenia (brutto)"]
[null,"Stanowisko / Grupa              Średnie miesięczne wynagrodzenie brutto",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Liczba etatów na danym stanowisku / w danej grupie"]
[{"$f":"IF(OR(A43=\"✅\",A43=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J49:AE49)),NOT(ISTEXT('Koszty operacyjne'!J49:AE49))),\"✅\",\"⛔\"),IF(A43=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J49:AE49)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B43),\"\",B43)","v":""}]
[{"$f":"IF(OR(A44=\"✅\",A44=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J50:AE50)),NOT(ISTEXT('Koszty operacyjne'!J50:AE50))),\"✅\",\"⛔\"),IF(A44=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J50:AE50)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B44),\"\",B44)","v":""}]
[{"$f":"IF(OR(A45=\"✅\",A45=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J51:AE51)),NOT(ISTEXT('Koszty operacyjne'!J51:AE51))),\"✅\",\"⛔\"),IF(A45=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J51:AE51)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B45),\"\",B45)","v":""}]
[{"$f":"IF(OR(A46=\"✅\",A46=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J52:AE52)),NOT(ISTEXT('Koszty operacyjne'!J52:AE52))),\"✅\",\"⛔\"),IF(A46=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J52:AE52)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B46),\"\",B46)","v":""}]
[{"$f":"IF(OR(A47=\"✅\",A47=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J53:AE53)),NOT(ISTEXT('Koszty operacyjne'!J53:AE53))),\"✅\",\"⛔\"),IF(A47=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J53:AE53)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B47),\"\",B47)","v":""}]
[null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[{"$f":"IF(AND(A43=\"✅\",A49=\"✅\"),\"✅\",IF(AND(A43=\"\",A49=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B49),\"\",B49)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(J49*J43*12,0),0)","v":0},{"$f":"IFERROR(ROUND(K49*K43*12,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(U49*U43*12,0),0)","v":0},0,0,{"$f":"IFERROR(ROUND(X49*X43*12,0),0)","v":0},0,0,0,{"$f":"IFERROR(ROUND(AB49*AB43*12,0),0)","v":0},0,0,0]
[{"$f":"IF(AND(A44=\"✅\",A50=\"✅\"),\"✅\",IF(AND(A44=\"\",A50=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B50),\"\",B50)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(J50*J44*12,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X50*X44*12,0),0)","v":0},0,0,0,{"$f":"IFERROR(ROUND(AB50*AB44*12,0),0)","v":0},0,0,0]
[{"$f":"IF(AND(A45=\"✅\",A51=\"✅\"),\"✅\",IF(AND(A45=\"\",A51=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B51),\"\",B51)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(J51*J45*12,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X51*X45*12,0),0)","v":0},0,0,0,{"$f":"IFERROR(ROUND(AB51*AB45*12,0),0)","v":0},0,0,0]
[{"$f":"IF(AND(A46=\"✅\",A52=\"✅\"),\"✅\",IF(AND(A46=\"\",A52=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B52),\"\",B52)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(J52*J46*12,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X52*X46*12,0),0)","v":0},0,0,0,{"$f":"IFERROR(ROUND(AB52*AB46*12,0),0)","v":0},0,0,0]
[{"$f":"IF(AND(A47=\"✅\",A53=\"✅\"),\"✅\",IF(AND(A47=\"\",A53=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B53),\"\",B53)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(J53*J47*12,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X53*X47*12,0),0)","v":0},0,0,0,{"$f":"IFERROR(ROUND(AB53*AB47*12,0),0)","v":0},0,0,0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J55:J59),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(U55:U59),0),0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X55:X59),0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB55:AB59),0),0)","v":0},0,0,0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"Stanowisko / Grupa"]
[{"$f":"A55","v":""},{"$f":"IF(ISBLANK(B43),\"\",B43)","v":""}]
[{"$f":"A56","v":""},{"$f":"IF(ISBLANK(B44),\"\",B44)","v":""}]
[{"$f":"A57","v":""},{"$f":"IF(ISBLANK(B45),\"\",B45)","v":""}]
[{"$f":"A58","v":""},{"$f":"IF(ISBLANK(B46),\"\",B46)","v":""}]
[{"$f":"A59","v":""},{"$f":"IF(ISBLANK(B47),\"\",B47)","v":""}]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J65:J69),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(U65:U69),0),0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X65:X69),0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB65:AB69),0),0)","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Razem Pozostałe koszty",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J74:J78),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(U74:U78),0),0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X74:X78),0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB74:AB78),0),0)","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J83:J87),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(U83:U87),0),0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X83:X87),0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB83:AB87),0),0)","v":0},0,0,0]
[]
[]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"Koszty z tytułu oprocentowania kredytów i pożyczek",null,null,null,null,null,null,null,{"$f":"ROUND(Finansowanie!K48+Finansowanie!K58+Finansowanie!K67,0)","v":0},{"$f":"ROUND(Finansowanie!K48+Finansowanie!K58+Finansowanie!K67,0)","v":0},{"$f":"ROUND(Finansowanie!L48+Finansowanie!L58+Finansowanie!L67,0)","v":0},{"$f":"ROUND(Finansowanie!M48+Finansowanie!M58+Finansowanie!M67,0)","v":0},{"$f":"ROUND(Finansowanie!N48+Finansowanie!N58+Finansowanie!N67,0)","v":0},{"$f":"ROUND(Finansowanie!O48+Finansowanie!O58+Finansowanie!O67,0)","v":0},{"$f":"ROUND(Finansowanie!P48+Finansowanie!P58+Finansowanie!P67,0)","v":0},{"$f":"ROUND(Finansowanie!Q48+Finansowanie!Q58+Finansowanie!Q67,0)","v":0},{"$f":"ROUND(Finansowanie!R48+Finansowanie!R58+Finansowanie!R67,0)","v":0},{"$f":"ROUND(Finansowanie!S48+Finansowanie!S58+Finansowanie!S67,0)","v":0},{"$f":"ROUND(Finansowanie!T48+Finansowanie!T58+Finansowanie!T67,0)","v":0},{"$f":"ROUND(Finansowanie!U48+Finansowanie!U58+Finansowanie!U67,0)","v":0},{"$f":"ROUND(Finansowanie!V48+Finansowanie!V58+Finansowanie!V67,0)","v":0},{"$f":"ROUND(Finansowanie!W48+Finansowanie!W58+Finansowanie!W67,0)","v":0},{"$f":"ROUND(Finansowanie!X48+Finansowanie!X58+Finansowanie!X67,0)","v":0},{"$f":"ROUND(Finansowanie!Y48+Finansowanie!Y58+Finansowanie!Y67,0)","v":0},{"$f":"ROUND(Finansowanie!Z48+Finansowanie!Z58+Finansowanie!Z67,0)","v":0},{"$f":"ROUND(Finansowanie!AA48+Finansowanie!AA58+Finansowanie!AA67,0)","v":0},{"$f":"ROUND(Finansowanie!AB48+Finansowanie!AB58+Finansowanie!AB67,0)","v":0},{"$f":"ROUND(Finansowanie!AC48+Finansowanie!AC58+Finansowanie!AC67,0)","v":0},{"$f":"ROUND(Finansowanie!AD48+Finansowanie!AD58+Finansowanie!AD67,0)","v":0},{"$f":"ROUND(Finansowanie!AE48+Finansowanie!AE58+Finansowanie!AE67,0)","v":0}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J92:J96),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(U92:U96),0),0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X92:X96),0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB92:AB96),0),0)","v":0},0,0,0]
[]
[]
[null,"Koszty dotychczasowej działalności operacyjnej",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"Amortyzacja",null,null,null,null,null,null,null,{"$f":"ROUND('Środki trwałe'!K91,0)","v":0},{"$f":"ROUND('Środki trwałe'!K91,0)","v":0},{"$f":"ROUND('Środki trwałe'!L91,0)","v":0},{"$f":"ROUND('Środki trwałe'!M91,0)","v":0},{"$f":"ROUND('Środki trwałe'!N91,0)","v":0},{"$f":"ROUND('Środki trwałe'!O91,0)","v":0},{"$f":"ROUND('Środki trwałe'!P91,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q91,0)","v":0},{"$f":"ROUND('Środki trwałe'!R91,0)","v":0},{"$f":"ROUND('Środki trwałe'!S91,0)","v":0},{"$f":"ROUND('Środki trwałe'!T91,0)","v":0},{"$f":"ROUND('Środki trwałe'!U91,0)","v":0},{"$f":"ROUND('Środki trwałe'!V91,0)","v":0},{"$f":"ROUND('Środki trwałe'!W91,0)","v":0},{"$f":"ROUND('Środki trwałe'!X91,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y91,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z91,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA91,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB91,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC91,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD91,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE91,0)","v":0}]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"ROUND(J20,0)","v":0},{"$f":"ROUND(K20,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U20,0)","v":0},{"$f":"ROUND(V20,0)","v":0},{"$f":"ROUND(W20,0)","v":0},{"$f":"ROUND(X20,0)","v":0},0,0,0,{"$f":"ROUND(AB20,0)","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"ROUND(J29,0)","v":0},{"$f":"ROUND(K29,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U29,0)","v":0},{"$f":"ROUND(V29,0)","v":0},{"$f":"ROUND(W29,0)","v":0},{"$f":"ROUND(X29,0)","v":0},0,0,0,{"$f":"ROUND(AB29,0)","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"ROUND(J38,0)","v":0},{"$f":"ROUND(K38,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U38,0)","v":0},{"$f":"ROUND(V38,0)","v":0},{"$f":"ROUND(W38,0)","v":0},{"$f":"ROUND(X38,0)","v":0},0,0,0,{"$f":"ROUND(AB38,0)","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"ROUND(J60,0)","v":0},{"$f":"ROUND(K60,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U60,0)","v":0},{"$f":"ROUND(V60,0)","v":0},{"$f":"ROUND(W60,0)","v":0},{"$f":"ROUND(X60,0)","v":0},0,0,0,{"$f":"ROUND(AB60,0)","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"ROUND(J70,0)","v":0},{"$f":"ROUND(K70,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U70,0)","v":0},{"$f":"ROUND(V70,0)","v":0},{"$f":"ROUND(W70,0)","v":0},{"$f":"ROUND(X70,0)","v":0},0,0,0,{"$f":"ROUND(AB70,0)","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"ROUND(J79,0)","v":0},{"$f":"ROUND(K79,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U79,0)","v":0},{"$f":"ROUND(V79,0)","v":0},{"$f":"ROUND(W79,0)","v":0},{"$f":"ROUND(X79,0)","v":0},0,0,0,{"$f":"ROUND(AB79,0)","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"ROUND(Przychody!K92,0)","v":0},{"$f":"ROUND(Przychody!K92,0)","v":0},{"$f":"ROUND(Przychody!L92,0)","v":0},{"$f":"ROUND(Przychody!M92,0)","v":0},{"$f":"ROUND(Przychody!N92,0)","v":0},{"$f":"ROUND(Przychody!O92,0)","v":0},{"$f":"ROUND(Przychody!P92,0)","v":0},{"$f":"ROUND(Przychody!Q92,0)","v":0},{"$f":"ROUND(Przychody!R92,0)","v":0},{"$f":"ROUND(Przychody!S92,0)","v":0},{"$f":"ROUND(Przychody!T92,0)","v":0},{"$f":"ROUND(Przychody!U92,0)","v":0},{"$f":"ROUND(Przychody!V92,0)","v":0},{"$f":"ROUND(Przychody!W92,0)","v":0},{"$f":"ROUND(Przychody!X92,0)","v":0},{"$f":"ROUND(Przychody!Y92,0)","v":0},{"$f":"ROUND(Przychody!Z92,0)","v":0},{"$f":"ROUND(Przychody!AA92,0)","v":0},{"$f":"ROUND(Przychody!AB92,0)","v":0},{"$f":"ROUND(Przychody!AC92,0)","v":0},{"$f":"ROUND(Przychody!AD92,0)","v":0},{"$f":"ROUND(Przychody!AE92,0)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J101:J108),0)","v":0},{"$f":"ROUND(SUM(K101:K108),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U101:U108),0)","v":0},{"$f":"ROUND(SUM(V101:V108),0)","v":0},{"$f":"ROUND(SUM(W101:W108),0)","v":0},{"$f":"ROUND(SUM(X101:X108),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB101:AB108),0)","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"ROUND(J88,0)","v":0},{"$f":"ROUND(K88,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U88,0)","v":0},{"$f":"ROUND(V88,0)","v":0},{"$f":"ROUND(W88,0)","v":0},{"$f":"ROUND(X88,0)","v":0},0,0,0,{"$f":"ROUND(AB88,0)","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"ROUND(J97,0)","v":0},{"$f":"ROUND(K97,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U97,0)","v":0},{"$f":"ROUND(V97,0)","v":0},{"$f":"ROUND(W97,0)","v":0},{"$f":"ROUND(X97,0)","v":0},0,0,0,{"$f":"ROUND(AB97,0)","v":0},0,0,0]
[]
[]
[null,"Projekt","Kwalifikowalne","Koszty B+R",null,{"$f":"F12","v":0},{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":""},{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii (Projekt)",{"$f":"C$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[null,"Razem Zużycie materiałów i energii (Projekt)",null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND(SUM(J117:J136),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND(SUM(X117:X136),0),0)","v":0},0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND(SUM(AB117:AB136),0),0)","v":0},0,0,0]
[null,"Poziom dofinansowania (w %)",null,null,null,null,null,null,null,"w przypadku gdy te koszty są finansowane z dotacji"]
[null,{"$f":"IF(ISBLANK(B117),\"\",B117)","v":""},{"$f":"IF(ISBLANK(C117),\"\",C117)","v":""},""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,{"$f":"IF(ISBLANK(B136),\"\",B136)","v":""},"",""]
[]
[]
[null,"Usługi obce (Projekt)",{"$f":"C$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[null,"Razem Usługi obce (Projekt)",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J162:J181),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X162:X181),0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB162:AB181),0),0)","v":0},0,0,0]
[null,"Poziom dofinansowania (w %)",null,null,null,null,null,null,null,"w przypadku gdy te koszty są finansowane z dotacji"]
[null,{"$f":"IF(ISBLANK(B162),\"\",B162)","v":""},{"$f":"IF(ISBLANK(C162),\"\",C162)","v":""},"",null,null,null,null,null,null,null,null,0.5,0.5,0.5]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,{"$f":"IF(ISBLANK(B169),\"\",B169)","v":""},"",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[]
[]
[null,"Podatki i opłaty (Projekt)",{"$f":"C$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[null,"Razem Podatki i opłaty (Projekt)",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J207:J211),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X207:X211),0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB207:AB211),0),0)","v":0},0,0,0]
[null,"Poziom dofinansowania (w %)",null,null,null,null,null,null,null,"w przypadku gdy te koszty są finansowane z dotacji"]
[null,{"$f":"IF(ISBLANK(B207),\"\",B207)","v":""},"",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[]
[]
[null,"Wynagrodzenia (brutto) (Projekt)",{"$f":"C$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"Stanowisko / Grupa         Średnie miesięczne wynagrodzenie brutto"]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[]
[null,"Liczba etatów na danym stanowisku / w danej grupie",{"$f":"C$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"IF(OR(A223=\"✅\",A223=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J265:AE265)),NOT(ISTEXT('Koszty operacyjne'!J265:AE265))),\"✅\",\"⛔\"),IF(A223=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J265:AE265)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B223),\"\",B223)","v":""},"",""]
[{"$f":"IF(OR(A224=\"✅\",A224=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J266:AE266)),NOT(ISTEXT('Koszty operacyjne'!J266:AE266))),\"✅\",\"⛔\"),IF(A224=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J266:AE266)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A225=\"✅\",A225=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J267:AE267)),NOT(ISTEXT('Koszty operacyjne'!J267:AE267))),\"✅\",\"⛔\"),IF(A225=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J267:AE267)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A226=\"✅\",A226=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J268:AE268)),NOT(ISTEXT('Koszty operacyjne'!J268:AE268))),\"✅\",\"⛔\"),IF(A226=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J268:AE268)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A227=\"✅\",A227=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J269:AE269)),NOT(ISTEXT('Koszty operacyjne'!J269:AE269))),\"✅\",\"⛔\"),IF(A227=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J269:AE269)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A228=\"✅\",A228=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J270:AE270)),NOT(ISTEXT('Koszty operacyjne'!J270:AE270))),\"✅\",\"⛔\"),IF(A228=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J270:AE270)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A229=\"✅\",A229=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J271:AE271)),NOT(ISTEXT('Koszty operacyjne'!J271:AE271))),\"✅\",\"⛔\"),IF(A229=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J271:AE271)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A230=\"✅\",A230=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J272:AE272)),NOT(ISTEXT('Koszty operacyjne'!J272:AE272))),\"✅\",\"⛔\"),IF(A230=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J272:AE272)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A231=\"✅\",A231=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J273:AE273)),NOT(ISTEXT('Koszty operacyjne'!J273:AE273))),\"✅\",\"⛔\"),IF(A231=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J273:AE273)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A232=\"✅\",A232=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J274:AE274)),NOT(ISTEXT('Koszty operacyjne'!J274:AE274))),\"✅\",\"⛔\"),IF(A232=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J274:AE274)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A233=\"✅\",A233=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J275:AE275)),NOT(ISTEXT('Koszty operacyjne'!J275:AE275))),\"✅\",\"⛔\"),IF(A233=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J275:AE275)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A234=\"✅\",A234=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J276:AE276)),NOT(ISTEXT('Koszty operacyjne'!J276:AE276))),\"✅\",\"⛔\"),IF(A234=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J276:AE276)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A235=\"✅\",A235=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J277:AE277)),NOT(ISTEXT('Koszty operacyjne'!J277:AE277))),\"✅\",\"⛔\"),IF(A235=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J277:AE277)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A236=\"✅\",A236=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J278:AE278)),NOT(ISTEXT('Koszty operacyjne'!J278:AE278))),\"✅\",\"⛔\"),IF(A236=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J278:AE278)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A237=\"✅\",A237=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J279:AE279)),NOT(ISTEXT('Koszty operacyjne'!J279:AE279))),\"✅\",\"⛔\"),IF(A237=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J279:AE279)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A238=\"✅\",A238=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J280:AE280)),NOT(ISTEXT('Koszty operacyjne'!J280:AE280))),\"✅\",\"⛔\"),IF(A238=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J280:AE280)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A239=\"✅\",A239=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J281:AE281)),NOT(ISTEXT('Koszty operacyjne'!J281:AE281))),\"✅\",\"⛔\"),IF(A239=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J281:AE281)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A240=\"✅\",A240=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J282:AE282)),NOT(ISTEXT('Koszty operacyjne'!J282:AE282))),\"✅\",\"⛔\"),IF(A240=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J282:AE282)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A241=\"✅\",A241=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J283:AE283)),NOT(ISTEXT('Koszty operacyjne'!J283:AE283))),\"✅\",\"⛔\"),IF(A241=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J283:AE283)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A242=\"✅\",A242=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J284:AE284)),NOT(ISTEXT('Koszty operacyjne'!J284:AE284))),\"✅\",\"⛔\"),IF(A242=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J284:AE284)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A243=\"✅\",A243=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J285:AE285)),NOT(ISTEXT('Koszty operacyjne'!J285:AE285))),\"✅\",\"⛔\"),IF(A243=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J285:AE285)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B243),\"\",B243)","v":""},"",""]
[{"$f":"IF(OR(A244=\"✅\",A244=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J286:AE286)),NOT(ISTEXT('Koszty operacyjne'!J286:AE286))),\"✅\",\"⛔\"),IF(A244=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J286:AE286)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A245=\"✅\",A245=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J287:AE287)),NOT(ISTEXT('Koszty operacyjne'!J287:AE287))),\"✅\",\"⛔\"),IF(A245=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J287:AE287)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A246=\"✅\",A246=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J288:AE288)),NOT(ISTEXT('Koszty operacyjne'!J288:AE288))),\"✅\",\"⛔\"),IF(A246=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J288:AE288)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A247=\"✅\",A247=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J289:AE289)),NOT(ISTEXT('Koszty operacyjne'!J289:AE289))),\"✅\",\"⛔\"),IF(A247=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J289:AE289)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A248=\"✅\",A248=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J290:AE290)),NOT(ISTEXT('Koszty operacyjne'!J290:AE290))),\"✅\",\"⛔\"),IF(A248=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J290:AE290)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A249=\"✅\",A249=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J291:AE291)),NOT(ISTEXT('Koszty operacyjne'!J291:AE291))),\"✅\",\"⛔\"),IF(A249=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J291:AE291)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A250=\"✅\",A250=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J292:AE292)),NOT(ISTEXT('Koszty operacyjne'!J292:AE292))),\"✅\",\"⛔\"),IF(A250=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J292:AE292)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A251=\"✅\",A251=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J293:AE293)),NOT(ISTEXT('Koszty operacyjne'!J293:AE293))),\"✅\",\"⛔\"),IF(A251=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J293:AE293)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A252=\"✅\",A252=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J294:AE294)),NOT(ISTEXT('Koszty operacyjne'!J294:AE294))),\"✅\",\"⛔\"),IF(A252=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J294:AE294)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A253=\"✅\",A253=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J295:AE295)),NOT(ISTEXT('Koszty operacyjne'!J295:AE295))),\"✅\",\"⛔\"),IF(A253=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J295:AE295)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A254=\"✅\",A254=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J296:AE296)),NOT(ISTEXT('Koszty operacyjne'!J296:AE296))),\"✅\",\"⛔\"),IF(A254=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J296:AE296)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A255=\"✅\",A255=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J297:AE297)),NOT(ISTEXT('Koszty operacyjne'!J297:AE297))),\"✅\",\"⛔\"),IF(A255=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J297:AE297)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A256=\"✅\",A256=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J298:AE298)),NOT(ISTEXT('Koszty operacyjne'!J298:AE298))),\"✅\",\"⛔\"),IF(A256=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J298:AE298)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A257=\"✅\",A257=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J299:AE299)),NOT(ISTEXT('Koszty operacyjne'!J299:AE299))),\"✅\",\"⛔\"),IF(A257=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J299:AE299)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A258=\"✅\",A258=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J300:AE300)),NOT(ISTEXT('Koszty operacyjne'!J300:AE300))),\"✅\",\"⛔\"),IF(A258=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J300:AE300)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A259=\"✅\",A259=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J301:AE301)),NOT(ISTEXT('Koszty operacyjne'!J301:AE301))),\"✅\",\"⛔\"),IF(A259=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J301:AE301)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A260=\"✅\",A260=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J302:AE302)),NOT(ISTEXT('Koszty operacyjne'!J302:AE302))),\"✅\",\"⛔\"),IF(A260=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J302:AE302)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A261=\"✅\",A261=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J303:AE303)),NOT(ISTEXT('Koszty operacyjne'!J303:AE303))),\"✅\",\"⛔\"),IF(A261=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J303:AE303)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A262=\"✅\",A262=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J304:AE304)),NOT(ISTEXT('Koszty operacyjne'!J304:AE304))),\"✅\",\"⛔\"),IF(A262=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J304:AE304)),\"\",\"⛔\")))","v":""},"","",""]
[]
[null,"Liczba miesięcy zatrudnienia w danym roku na danym stanowisku",{"$f":"C$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"IF(OR(A223=\"✅\",A223=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J307:AE307)),NOT(ISTEXT('Koszty operacyjne'!J307:AE307))),\"✅\",\"⛔\"),IF(A223=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J307:AE307)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B265),\"\",B265)","v":""},"",""]
[{"$f":"IF(OR(A224=\"✅\",A224=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J308:AE308)),NOT(ISTEXT('Koszty operacyjne'!J308:AE308))),\"✅\",\"⛔\"),IF(A224=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J308:AE308)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A225=\"✅\",A225=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J309:AE309)),NOT(ISTEXT('Koszty operacyjne'!J309:AE309))),\"✅\",\"⛔\"),IF(A225=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J309:AE309)),\"\",\"⛔\")))","v":""},"",{"$f":"IF(ISBLANK(C267),\"\",C267)","v":""},""]
[{"$f":"IF(OR(A226=\"✅\",A226=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J310:AE310)),NOT(ISTEXT('Koszty operacyjne'!J310:AE310))),\"✅\",\"⛔\"),IF(A226=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J310:AE310)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A227=\"✅\",A227=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J311:AE311)),NOT(ISTEXT('Koszty operacyjne'!J311:AE311))),\"✅\",\"⛔\"),IF(A227=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J311:AE311)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A228=\"✅\",A228=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J312:AE312)),NOT(ISTEXT('Koszty operacyjne'!J312:AE312))),\"✅\",\"⛔\"),IF(A228=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J312:AE312)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A229=\"✅\",A229=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J313:AE313)),NOT(ISTEXT('Koszty operacyjne'!J313:AE313))),\"✅\",\"⛔\"),IF(A229=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J313:AE313)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A230=\"✅\",A230=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J314:AE314)),NOT(ISTEXT('Koszty operacyjne'!J314:AE314))),\"✅\",\"⛔\"),IF(A230=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J314:AE314)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A231=\"✅\",A231=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J315:AE315)),NOT(ISTEXT('Koszty operacyjne'!J315:AE315))),\"✅\",\"⛔\"),IF(A231=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J315:AE315)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A232=\"✅\",A232=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J316:AE316)),NOT(ISTEXT('Koszty operacyjne'!J316:AE316))),\"✅\",\"⛔\"),IF(A232=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J316:AE316)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A233=\"✅\",A233=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J317:AE317)),NOT(ISTEXT('Koszty operacyjne'!J317:AE317))),\"✅\",\"⛔\"),IF(A233=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J317:AE317)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A234=\"✅\",A234=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J318:AE318)),NOT(ISTEXT('Koszty operacyjne'!J318:AE318))),\"✅\",\"⛔\"),IF(A234=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J318:AE318)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A235=\"✅\",A235=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J319:AE319)),NOT(ISTEXT('Koszty operacyjne'!J319:AE319))),\"✅\",\"⛔\"),IF(A235=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J319:AE319)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A236=\"✅\",A236=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J320:AE320)),NOT(ISTEXT('Koszty operacyjne'!J320:AE320))),\"✅\",\"⛔\"),IF(A236=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J320:AE320)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A237=\"✅\",A237=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J321:AE321)),NOT(ISTEXT('Koszty operacyjne'!J321:AE321))),\"✅\",\"⛔\"),IF(A237=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J321:AE321)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A238=\"✅\",A238=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J322:AE322)),NOT(ISTEXT('Koszty operacyjne'!J322:AE322))),\"✅\",\"⛔\"),IF(A238=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J322:AE322)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A239=\"✅\",A239=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J323:AE323)),NOT(ISTEXT('Koszty operacyjne'!J323:AE323))),\"✅\",\"⛔\"),IF(A239=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J323:AE323)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A240=\"✅\",A240=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J324:AE324)),NOT(ISTEXT('Koszty operacyjne'!J324:AE324))),\"✅\",\"⛔\"),IF(A240=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J324:AE324)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A241=\"✅\",A241=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J325:AE325)),NOT(ISTEXT('Koszty operacyjne'!J325:AE325))),\"✅\",\"⛔\"),IF(A241=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J325:AE325)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A242=\"✅\",A242=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J326:AE326)),NOT(ISTEXT('Koszty operacyjne'!J326:AE326))),\"✅\",\"⛔\"),IF(A242=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J326:AE326)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A243=\"✅\",A243=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J327:AE327)),NOT(ISTEXT('Koszty operacyjne'!J327:AE327))),\"✅\",\"⛔\"),IF(A243=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J327:AE327)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B285),\"\",B285)","v":""},"",""]
[{"$f":"IF(OR(A244=\"✅\",A244=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J328:AE328)),NOT(ISTEXT('Koszty operacyjne'!J328:AE328))),\"✅\",\"⛔\"),IF(A244=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J328:AE328)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A245=\"✅\",A245=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J329:AE329)),NOT(ISTEXT('Koszty operacyjne'!J329:AE329))),\"✅\",\"⛔\"),IF(A245=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J329:AE329)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A246=\"✅\",A246=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J330:AE330)),NOT(ISTEXT('Koszty operacyjne'!J330:AE330))),\"✅\",\"⛔\"),IF(A246=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J330:AE330)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A247=\"✅\",A247=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J331:AE331)),NOT(ISTEXT('Koszty operacyjne'!J331:AE331))),\"✅\",\"⛔\"),IF(A247=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J331:AE331)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A248=\"✅\",A248=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J332:AE332)),NOT(ISTEXT('Koszty operacyjne'!J332:AE332))),\"✅\",\"⛔\"),IF(A248=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J332:AE332)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A249=\"✅\",A249=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J333:AE333)),NOT(ISTEXT('Koszty operacyjne'!J333:AE333))),\"✅\",\"⛔\"),IF(A249=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J333:AE333)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A250=\"✅\",A250=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J334:AE334)),NOT(ISTEXT('Koszty operacyjne'!J334:AE334))),\"✅\",\"⛔\"),IF(A250=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J334:AE334)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A251=\"✅\",A251=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J335:AE335)),NOT(ISTEXT('Koszty operacyjne'!J335:AE335))),\"✅\",\"⛔\"),IF(A251=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J335:AE335)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A252=\"✅\",A252=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J336:AE336)),NOT(ISTEXT('Koszty operacyjne'!J336:AE336))),\"✅\",\"⛔\"),IF(A252=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J336:AE336)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A253=\"✅\",A253=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J337:AE337)),NOT(ISTEXT('Koszty operacyjne'!J337:AE337))),\"✅\",\"⛔\"),IF(A253=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J337:AE337)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A254=\"✅\",A254=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J338:AE338)),NOT(ISTEXT('Koszty operacyjne'!J338:AE338))),\"✅\",\"⛔\"),IF(A254=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J338:AE338)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A255=\"✅\",A255=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J339:AE339)),NOT(ISTEXT('Koszty operacyjne'!J339:AE339))),\"✅\",\"⛔\"),IF(A255=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J339:AE339)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A256=\"✅\",A256=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J340:AE340)),NOT(ISTEXT('Koszty operacyjne'!J340:AE340))),\"✅\",\"⛔\"),IF(A256=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J340:AE340)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A257=\"✅\",A257=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J341:AE341)),NOT(ISTEXT('Koszty operacyjne'!J341:AE341))),\"✅\",\"⛔\"),IF(A257=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J341:AE341)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A258=\"✅\",A258=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J342:AE342)),NOT(ISTEXT('Koszty operacyjne'!J342:AE342))),\"✅\",\"⛔\"),IF(A258=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J342:AE342)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A259=\"✅\",A259=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J343:AE343)),NOT(ISTEXT('Koszty operacyjne'!J343:AE343))),\"✅\",\"⛔\"),IF(A259=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J343:AE343)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A260=\"✅\",A260=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J344:AE344)),NOT(ISTEXT('Koszty operacyjne'!J344:AE344))),\"✅\",\"⛔\"),IF(A260=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J344:AE344)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A261=\"✅\",A261=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J345:AE345)),NOT(ISTEXT('Koszty operacyjne'!J345:AE345))),\"✅\",\"⛔\"),IF(A261=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J345:AE345)),\"\",\"⛔\")))","v":""},"","",""]
[{"$f":"IF(OR(A262=\"✅\",A262=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!J346:AE346)),NOT(ISTEXT('Koszty operacyjne'!J346:AE346))),\"✅\",\"⛔\"),IF(A262=\"\",IF(AND(ISBLANK('Koszty operacyjne'!J346:AE346)),\"\",\"⛔\")))","v":""},"","",""]
[]
[null,"Stanowisko / Grupa",null,null,null,null,null,null,null,"Poziom dofinansowania (w %) Kosztów wynagrodzeń \n(w przypadku gdy wynagrodzenia są finansowane z dotacji)"]
[null,{"$f":"IF(ISBLANK(B307),\"\",B307)","v":""},"",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,{"$f":"IF(ISBLANK(B327),\"\",B327)","v":""},"",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[]
[null,"Stanowisko / Grupa",null,null,null,null,null,null,null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[{"$f":"IF(AND(A223=\"✅\",A265=\"✅\",A307=\"✅\"),\"✅\",IF(AND(A223=\"\",A265=\"\",A307=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B265),\"\",B265)","v":""},"","",null,null,null,null,null,{"$f":"ROUND(J265*J223*J307,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W265*W223*W307,0)","v":0},{"$f":"ROUND(X265*X223*X307,0)","v":0},0,0,0,{"$f":"ROUND(AB265*AB223*AB307,0)","v":0},0,0,0]
[{"$f":"IF(AND(A224=\"✅\",A266=\"✅\",A308=\"✅\"),\"✅\",IF(AND(A224=\"\",A266=\"\",A308=\"\"),\"\",\"⛔\"))","v":""},"","","",null,null,null,null,null,{"$f":"ROUND(J266*J224*J308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X266*X224*X308,0)","v":0},0,0,0,{"$f":"ROUND(AB266*AB224*AB308,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J267*J225*J309,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X267*X225*X309,0)","v":0},0,0,0,{"$f":"ROUND(AB267*AB225*AB309,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J268*J226*J310,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X268*X226*X310,0)","v":0},0,0,0,{"$f":"ROUND(AB268*AB226*AB310,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J269*J227*J311,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X269*X227*X311,0)","v":0},0,0,0,{"$f":"ROUND(AB269*AB227*AB311,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J270*J228*J312,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X270*X228*X312,0)","v":0},0,0,0,{"$f":"ROUND(AB270*AB228*AB312,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J271*J229*J313,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X271*X229*X313,0)","v":0},0,0,0,{"$f":"ROUND(AB271*AB229*AB313,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J272*J230*J314,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X272*X230*X314,0)","v":0},0,0,0,{"$f":"ROUND(AB272*AB230*AB314,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J273*J231*J315,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X273*X231*X315,0)","v":0},0,0,0,{"$f":"ROUND(AB273*AB231*AB315,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J274*J232*J316,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X274*X232*X316,0)","v":0},0,0,0,{"$f":"ROUND(AB274*AB232*AB316,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J275*J233*J317,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X275*X233*X317,0)","v":0},0,0,0,{"$f":"ROUND(AB275*AB233*AB317,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J276*J234*J318,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X276*X234*X318,0)","v":0},0,0,0,{"$f":"ROUND(AB276*AB234*AB318,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J277*J235*J319,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X277*X235*X319,0)","v":0},0,0,0,{"$f":"ROUND(AB277*AB235*AB319,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J278*J236*J320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X278*X236*X320,0)","v":0},0,0,0,{"$f":"ROUND(AB278*AB236*AB320,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J279*J237*J321,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X279*X237*X321,0)","v":0},0,0,0,{"$f":"ROUND(AB279*AB237*AB321,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J280*J238*J322,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X280*X238*X322,0)","v":0},0,0,0,{"$f":"ROUND(AB280*AB238*AB322,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J281*J239*J323,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X281*X239*X323,0)","v":0},0,0,0,{"$f":"ROUND(AB281*AB239*AB323,0)","v":0},0,0,0]
[{"$f":"IF(AND(A240=\"✅\",A282=\"✅\",A324=\"✅\"),\"✅\",IF(AND(A240=\"\",A282=\"\",A324=\"\"),\"\",\"⛔\"))","v":""},"","","",null,null,null,null,null,{"$f":"ROUND(J282*J240*J324,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X282*X240*X324,0)","v":0},0,0,0,{"$f":"ROUND(AB282*AB240*AB324,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J283*J241*J325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X283*X241*X325,0)","v":0},0,0,0,{"$f":"ROUND(AB283*AB241*AB325,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J284*J242*J326,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X284*X242*X326,0)","v":0},0,0,0,{"$f":"ROUND(AB284*AB242*AB326,0)","v":0},0,0,0]
["",{"$f":"IF(ISBLANK(B285),\"\",B285)","v":""},"","",null,null,null,null,null,{"$f":"ROUND(J285*J243*J327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W285*W243*W327,0)","v":0},{"$f":"ROUND(X285*X243*X327,0)","v":0},0,0,0,{"$f":"ROUND(AB285*AB243*AB327,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J286*J244*J328,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X286*X244*X328,0)","v":0},0,0,0,{"$f":"ROUND(AB286*AB244*AB328,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J287*J245*J329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X287*X245*X329,0)","v":0},0,0,0,{"$f":"ROUND(AB287*AB245*AB329,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J288*J246*J330,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X288*X246*X330,0)","v":0},0,0,0,{"$f":"ROUND(AB288*AB246*AB330,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J289*J247*J331,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X289*X247*X331,0)","v":0},0,0,0,{"$f":"ROUND(AB289*AB247*AB331,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J290*J248*J332,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X290*X248*X332,0)","v":0},0,0,0,{"$f":"ROUND(AB290*AB248*AB332,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J291*J249*J333,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X291*X249*X333,0)","v":0},0,0,0,{"$f":"ROUND(AB291*AB249*AB333,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J292*J250*J334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X292*X250*X334,0)","v":0},0,0,0,{"$f":"ROUND(AB292*AB250*AB334,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J293*J251*J335,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X293*X251*X335,0)","v":0},0,0,0,{"$f":"ROUND(AB293*AB251*AB335,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J294*J252*J336,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X294*X252*X336,0)","v":0},0,0,0,{"$f":"ROUND(AB294*AB252*AB336,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J295*J253*J337,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X295*X253*X337,0)","v":0},0,0,0,{"$f":"ROUND(AB295*AB253*AB337,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J296*J254*J338,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X296*X254*X338,0)","v":0},0,0,0,{"$f":"ROUND(AB296*AB254*AB338,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J297*J255*J339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X297*X255*X339,0)","v":0},0,0,0,{"$f":"ROUND(AB297*AB255*AB339,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J298*J256*J340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X298*X256*X340,0)","v":0},0,0,0,{"$f":"ROUND(AB298*AB256*AB340,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J299*J257*J341,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X299*X257*X341,0)","v":0},0,0,0,{"$f":"ROUND(AB299*AB257*AB341,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J300*J258*J342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X300*X258*X342,0)","v":0},0,0,0,{"$f":"ROUND(AB300*AB258*AB342,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J301*J259*J343,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X301*X259*X343,0)","v":0},0,0,0,{"$f":"ROUND(AB301*AB259*AB343,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J302*J260*J344,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X302*X260*X344,0)","v":0},0,0,0,{"$f":"ROUND(AB302*AB260*AB344,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J303*J261*J345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X303*X261*X345,0)","v":0},0,0,0,{"$f":"ROUND(AB303*AB261*AB345,0)","v":0},0,0,0]
["","","","",null,null,null,null,null,{"$f":"ROUND(J304*J262*J346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X304*X262*X346,0)","v":0},0,0,0,{"$f":"ROUND(AB304*AB262*AB346,0)","v":0},0,0,0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J391:J430),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(W391:W430),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB391:AB430),0),0)","v":0},0,0,0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia",{"$f":"C$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"Stanowisko / Grupa"]
[{"$f":"A391","v":""},{"$f":"IF(ISBLANK(B223),\"\",B223)","v":""},"",""]
[{"$f":"A392","v":""},"","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["",{"$f":"IF(ISBLANK(B243),\"\",B243)","v":""},"",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J436:J475),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(W436:W475),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB436:AB475),0),0)","v":0},0,0,0]
[null,"Stanowisko / Grupa",null,null,null,null,null,null,null,"Poziom dofinansowania (w %) Kosztów wynagrodzeń \n(w przypadku gdy wynagrodzenia są finansowane z dotacji)"]
[null,{"$f":"IF(ISBLANK(B265),\"\",B265)","v":""},{"$f":"IF(ISBLANK(C265),\"\",C265)","v":""},"",null,null,null,null,null,{"$f":"J349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W349","v":0},{"$f":"X349","v":0},0,0,0,{"$f":"AB349","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X350","v":0},0,0,0,{"$f":"AB350","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X351","v":0},0,0,0,{"$f":"AB351","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X352","v":0},0,0,0,{"$f":"AB352","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X353","v":0},0,0,0,{"$f":"AB353","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X354","v":0},0,0,0,{"$f":"AB354","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X355","v":0},0,0,0,{"$f":"AB355","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X356","v":0},0,0,0,{"$f":"AB356","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X357","v":0},0,0,0,{"$f":"AB357","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X358","v":0},0,0,0,{"$f":"AB358","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X359","v":0},0,0,0,{"$f":"AB359","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X360","v":0},0,0,0,{"$f":"AB360","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X361","v":0},0,0,0,{"$f":"AB361","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X362","v":0},0,0,0,{"$f":"AB362","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X363","v":0},0,0,0,{"$f":"AB363","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X364","v":0},0,0,0,{"$f":"AB364","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X365","v":0},0,0,0,{"$f":"AB365","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X366","v":0},0,0,0,{"$f":"AB366","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X367","v":0},0,0,0,{"$f":"AB367","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X368","v":0},0,0,0,{"$f":"AB368","v":0},0,0,0]
[null,"",{"$f":"IF(ISBLANK(C285),\"\",C285)","v":""},"",null,null,null,null,null,{"$f":"J369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W369","v":0},{"$f":"X369","v":0},0,0,0,{"$f":"AB369","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X370","v":0},0,0,0,{"$f":"AB370","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X371","v":0},0,0,0,{"$f":"AB371","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X372","v":0},0,0,0,{"$f":"AB372","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X373","v":0},0,0,0,{"$f":"AB373","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X374","v":0},0,0,0,{"$f":"AB374","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X375","v":0},0,0,0,{"$f":"AB375","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X376","v":0},0,0,0,{"$f":"AB376","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X377","v":0},0,0,0,{"$f":"AB377","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X378","v":0},0,0,0,{"$f":"AB378","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X379","v":0},0,0,0,{"$f":"AB379","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X380","v":0},0,0,0,{"$f":"AB380","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X381","v":0},0,0,0,{"$f":"AB381","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X382","v":0},0,0,0,{"$f":"AB382","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X383","v":0},0,0,0,{"$f":"AB383","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X384","v":0},0,0,0,{"$f":"AB384","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X385","v":0},0,0,0,{"$f":"AB385","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X386","v":0},0,0,0,{"$f":"AB386","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X387","v":0},0,0,0,{"$f":"AB387","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"J388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X388","v":0},0,0,0,{"$f":"AB388","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty rodzajowe",{"$f":"C$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[null,"Razem Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J521:J550),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X521:X550),0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB521:AB550),0),0)","v":0},0,0,0]
[null,"Poziom dofinansowania (w %)",null,null,null,null,null,null,null,"w przypadku gdy te koszty są finansowane z dotacji"]
[null,{"$f":"IF(ISBLANK(B521),\"\",B521)","v":""},"",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[]
[]
[null,"Pozostałe koszty operacyjne",{"$f":"C$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J586:J590),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(W586:W590),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB586:AB590),0),0)","v":0},0,0,0]
[]
[]
[null,"Koszty finansowe",{"$f":"C$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"Koszty z tytułu oprocentowania kredytów i pożyczek",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K112+Finansowanie!K122+Finansowanie!K131+Finansowanie!K139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K112+Finansowanie!K122+Finansowanie!K131+Finansowanie!K139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!L112+Finansowanie!L122+Finansowanie!L131+Finansowanie!L139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!M112+Finansowanie!M122+Finansowanie!M131+Finansowanie!M139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!N112+Finansowanie!N122+Finansowanie!N131+Finansowanie!N139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!O112+Finansowanie!O122+Finansowanie!O131+Finansowanie!O139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!P112+Finansowanie!P122+Finansowanie!P131+Finansowanie!P139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Q112+Finansowanie!Q122+Finansowanie!Q131+Finansowanie!Q139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!R112+Finansowanie!R122+Finansowanie!R131+Finansowanie!R139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!S112+Finansowanie!S122+Finansowanie!S131+Finansowanie!S139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!T112+Finansowanie!T122+Finansowanie!T131+Finansowanie!T139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!U112+Finansowanie!U122+Finansowanie!U131+Finansowanie!U139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!V112+Finansowanie!V122+Finansowanie!V131+Finansowanie!V139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!W112+Finansowanie!W122+Finansowanie!W131+Finansowanie!W139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!X112+Finansowanie!X122+Finansowanie!X131+Finansowanie!X139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Y112+Finansowanie!Y122+Finansowanie!Y131+Finansowanie!Y139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Z112+Finansowanie!Z122+Finansowanie!Z131+Finansowanie!Z139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AA112+Finansowanie!AA122+Finansowanie!AA131+Finansowanie!AA139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AB112+Finansowanie!AB122+Finansowanie!AB131+Finansowanie!AB139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AC112+Finansowanie!AC122+Finansowanie!AC131+Finansowanie!AC139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AD112+Finansowanie!AD122+Finansowanie!AD131+Finansowanie!AD139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AE112+Finansowanie!AE122+Finansowanie!AE131+Finansowanie!AE139,0)","v":0}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(J595:J599),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(W595:W599),0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB595:AB599),0),0)","v":0},0,0,0]
[]
[]
[null,"Koszty planowanej działalności operacyjnej (Projekt)",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"Amortyzacja",null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K847","v":0},{"$f":"'Środki trwałe'!K847","v":0},{"$f":"'Środki trwałe'!L847","v":0},{"$f":"'Środki trwałe'!M847","v":0},{"$f":"'Środki trwałe'!N847","v":0},{"$f":"'Środki trwałe'!O847","v":0},{"$f":"'Środki trwałe'!P847","v":0},{"$f":"'Środki trwałe'!Q847","v":0},{"$f":"'Środki trwałe'!R847","v":0},{"$f":"'Środki trwałe'!S847","v":0},{"$f":"'Środki trwałe'!T847","v":0},{"$f":"'Środki trwałe'!U847","v":0},{"$f":"'Środki trwałe'!V847","v":0},{"$f":"'Środki trwałe'!W847","v":0},{"$f":"'Środki trwałe'!X847","v":0},{"$f":"'Środki trwałe'!Y847","v":0},{"$f":"'Środki trwałe'!Z847","v":0},{"$f":"'Środki trwałe'!AA847","v":0},{"$f":"'Środki trwałe'!AB847","v":0},{"$f":"'Środki trwałe'!AC847","v":0},{"$f":"'Środki trwałe'!AD847","v":0},{"$f":"'Środki trwałe'!AE847","v":0}]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J137,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W137,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB137,0),0)","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J182,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W182,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB182,0),0)","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J212,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(L212,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W212,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB212,0),0)","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J431,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W431,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB431,0),0)","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J476,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(K476,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W476,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB476,0),0)","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J551,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W551,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB551,0),0)","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Przychody!K246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!K246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!L246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!M246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!N246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!O246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!P246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!Q246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!R246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!S246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!T246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!U246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!V246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!W246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!X246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!Y246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!Z246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!AA246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!AB246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!AC246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!AD246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!AE246,0)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,{"$f":"SUM(J604:J611)","v":0},{"$f":"SUM(K604:K611)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W604:W611)","v":0},{"$f":"SUM(X604:X611)","v":0},0,0,0,{"$f":"SUM(AB604:AB611)","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J591,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W591,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB591,0),0)","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J600,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W600,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB600,0),0)","v":0},0,0,0]
[]
[]
[null,"Koszty planowanej działalności operacyjnej (Projekt, dotacja w RZiS)",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J605-J630,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W605-W630,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(X605-X630,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB605-AB630,0),0)","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J606-J631,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X606-X631,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB606-AB631,0),0)","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J607-J632,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X607-X632,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB607-AB632,0),0)","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J608-J633,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X608-X633,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB608-AB633,0),0)","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J609-J634,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X609-X634,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB609-AB634,0),0)","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J610-J635,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X610-X635,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB610-AB635,0),0)","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J611-J636,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X611-X636,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB611-AB636,0),0)","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J613-J637,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W613-W637,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(X613-X637,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB613-AB637,0),0)","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J614-J638,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X614-X638,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB614-AB638,0),0)","v":0},0,0,0]
[]
[]
[null,"Koszty planowanej działalności operacyjnej (Projekt, prace rozwojowe, rozliczane w czasie)",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J915,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,W915,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,X915,0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,AB915,0)","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J916,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X916,0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,AB916,0)","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J917,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X917,0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,AB917,0)","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J918,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X918,0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,AB918,0)","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J919,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X919,0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,AB919,0)","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J920,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,K920,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X920,0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,AB920,0)","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J921,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X921,0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,AB921,0)","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J922,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X922,0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,AB922,0)","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J923,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X923,0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,AB923,0)","v":0},0,0,0]
[]
[]
[null,"Komentarz"]
[]
[null,{"$f":"IF(Okres_Prognozy>10,\"Uwaga! Okres prognozy przekracza 10 lat. Należy uzasadnić przyjęty okres prognozy\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rozliczenie kosztów prac rozwojowych projektu do rozliczeń międzyokresowych","Kwalifikowalne","Koszty B+R",null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii (Projekt)"]
[null,{"$f":"IF(ISBLANK(B117),\"\",B117)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($D707=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J117,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D707=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB117,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D708=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J118,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D708=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB118,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D709=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J119,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D709=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB119,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D710=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J120,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D710=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB120,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D711=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J121,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D711=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB121,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D712=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J122,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D712=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB122,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D713=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J123,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D713=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB123,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D714=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J124,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D714=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB124,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D715=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J125,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D715=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB125,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D716=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J126,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D716=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB126,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D717=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J127,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D717=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB127,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D718=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J128,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D718=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB128,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D719=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J129,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D719=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB129,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D720=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J130,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D720=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB130,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D721=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J131,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D721=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB131,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D722=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J132,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D722=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB132,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D723=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J133,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D723=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB133,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D724=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J134,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D724=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB134,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D725=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J135,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D725=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB135,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D726=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J136,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D726=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB136,0),0)","v":0},0,0,0]
[null,"Razem Zużycie materiałów i energii (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J707:J726),0)","v":0},{"$f":"ROUND(SUM(K707:K726),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W707:W726),0)","v":0},{"$f":"ROUND(SUM(X707:X726),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB707:AB726),0)","v":0},0,0,0]
[]
[]
[null,"Usługi obce (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B162),\"\",B162)","v":""},"","",null,null,null,null,"k162",{"$f":"IF(AND($D731=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J162,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D731=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB162,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D732=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J163,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D732=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB163,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D733=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J164,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D733=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB164,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D734=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J165,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D734=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB165,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D735=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J166,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D735=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB166,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D736=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J167,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D736=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB167,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D737=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J168,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D737=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB168,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D738=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J169,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D738=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB169,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D739=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J170,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D739=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB170,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D740=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J171,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D740=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB171,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D741=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J172,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D741=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB172,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D742=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J173,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D742=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB173,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D743=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J174,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D743=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB174,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D744=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J175,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D744=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB175,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D745=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J176,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D745=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB176,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D746=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J177,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D746=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB177,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D747=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J178,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D747=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB178,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D748=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J179,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D748=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB179,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D749=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J180,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D749=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB180,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D750=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J181,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D750=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB181,0),0)","v":0},0,0,0]
[null,"Razem Usługi obce (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J731:J750),0)","v":0},{"$f":"ROUND(SUM(K731:K750),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W731:W750),0)","v":0},{"$f":"ROUND(SUM(X731:X750),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB731:AB750),0)","v":0},0,0,0]
[]
[]
[null,"Podatki i opłaty (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B207),\"\",B207)","v":""},"","",null,null,null,null,"k207",{"$f":"IF(AND($D755=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J207,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D755=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB207,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D756=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J208,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D756=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB208,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D757=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J209,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D757=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB209,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D758=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J210,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D758=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB210,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D759=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J211,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D759=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB211,0),0)","v":0},0,0,0]
[null,"Razem Podatki i opłaty (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J755:J759),0)","v":0},{"$f":"ROUND(SUM(K755:K759),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W755:W759),0)","v":0},{"$f":"ROUND(SUM(X755:X759),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB755:AB759),0)","v":0},0,0,0]
[]
[]
[null,"Wynagrodzenia (brutto) (Projekt)"]
[null,"Stanowisko / Grupa","Kwalifikowalne","Koszty B+R",null,null,null,null,null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[null,{"$f":"IF(ISBLANK(B223),\"\",B223)","v":""},"","",null,null,null,null,"k391",{"$f":"IF(AND($D765=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J391,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D765=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB391,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D766=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J392,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D766=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB392,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D767=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J393,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D767=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB393,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D768=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J394,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D768=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB394,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D769=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J395,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D769=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB395,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D770=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J396,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D770=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB396,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D771=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J397,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D771=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB397,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D772=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J398,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D772=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB398,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D773=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J399,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D773=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB399,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D774=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J400,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D774=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB400,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D775=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J401,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D775=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB401,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D776=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J402,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D776=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB402,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D777=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J403,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D777=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB403,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D778=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J404,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D778=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB404,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D779=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J405,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D779=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB405,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D780=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J406,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D780=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB406,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D781=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J407,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D781=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB407,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D782=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J408,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D782=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB408,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D783=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J409,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D783=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB409,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D784=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J410,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D784=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB410,0),0)","v":0},0,0,0]
[null,{"$f":"IF(ISBLANK(B243),\"\",B243)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($D785=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J411,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D785=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB411,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D786=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J412,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D786=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB412,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D787=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J413,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D787=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB413,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D788=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J414,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D788=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB414,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D789=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J415,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D789=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB415,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D790=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J416,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D790=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB416,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D791=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J417,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D791=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB417,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D792=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J418,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D792=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB418,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D793=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J419,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D793=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB419,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D794=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J420,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D794=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB420,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D795=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J421,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D795=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB421,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D796=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J422,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D796=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB422,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D797=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J423,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D797=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB423,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D798=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J424,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D798=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB424,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D799=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J425,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D799=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB425,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D800=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J426,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D800=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB426,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D801=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J427,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D801=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB427,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D802=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J428,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D802=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB428,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D803=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J429,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D803=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB429,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D804=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J430,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D804=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB430,0),0)","v":0},0,0,0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J765:J804),0)","v":0},{"$f":"ROUND(SUM(K765:K804),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W765:W804),0)","v":0},{"$f":"ROUND(SUM(X765:X804),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB765:AB804),0)","v":0},0,0,0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia"]
[null,"Stanowisko / Grupa","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B436),\"\",B436)","v":""},"","",null,null,null,null,"k436",{"$f":"IF(AND($D810=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J436,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D810=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB436,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D811=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J437,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D811=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB437,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D812=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J438,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D812=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB438,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D813=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J439,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D813=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB439,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D814=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J440,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D814=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB440,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D815=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J441,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D815=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB441,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D816=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J442,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D816=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB442,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D817=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J443,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D817=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB443,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D818=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J444,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D818=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB444,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D819=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J445,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D819=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB445,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D820=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J446,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D820=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB446,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D821=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J447,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D821=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB447,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D822=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J448,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D822=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB448,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D823=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J449,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D823=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB449,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D824=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J450,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D824=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB450,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D825=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J451,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D825=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB451,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D826=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J452,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D826=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB452,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D827=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J453,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D827=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB453,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D828=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J454,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D828=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB454,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D829=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J455,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D829=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB455,0),0)","v":0},0,0,0]
[null,{"$f":"IF(ISBLANK(B456),\"\",B456)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($D830=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J456,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D830=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB456,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D831=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J457,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D831=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB457,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D832=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J458,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D832=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB458,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D833=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J459,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D833=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB459,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D834=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J460,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D834=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB460,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D835=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J461,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D835=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB461,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D836=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J462,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D836=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB462,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D837=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J463,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D837=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB463,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D838=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J464,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D838=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB464,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D839=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J465,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D839=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB465,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D840=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J466,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D840=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB466,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D841=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J467,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D841=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB467,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D842=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J468,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D842=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB468,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D843=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J469,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D843=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB469,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D844=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J470,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D844=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB470,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D845=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J471,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D845=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB471,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D846=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J472,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D846=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB472,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D847=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J473,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D847=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB473,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D848=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J474,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D848=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB474,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D849=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J475,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D849=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB475,0),0)","v":0},0,0,0]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J810:J849),0)","v":0},{"$f":"ROUND(SUM(K810:K849),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W810:W849),0)","v":0},{"$f":"ROUND(SUM(X810:X849),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB810:AB849),0)","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty rodzajowe","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B521),\"\",B521)","v":""},"","",null,null,null,null,"K521",{"$f":"IF(AND($D854=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J521,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D854=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB521,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D855=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J522,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D855=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB522,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D856=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J523,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D856=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB523,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D857=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J524,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D857=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB524,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D858=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J525,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D858=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB525,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D859=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J526,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D859=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB526,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D860=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J527,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D860=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB527,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D861=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J528,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D861=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB528,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D862=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J529,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D862=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB529,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D863=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J530,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D863=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB530,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D864=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J531,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D864=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB531,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D865=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J532,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D865=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB532,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D866=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J533,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D866=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB533,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D867=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J534,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D867=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB534,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D868=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J535,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D868=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB535,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D869=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J536,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D869=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB536,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D870=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J537,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D870=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB537,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D871=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J538,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D871=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB538,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D872=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J539,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D872=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB539,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D873=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J540,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D873=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB540,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D874=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J541,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D874=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB541,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D875=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J542,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D875=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB542,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D876=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J543,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D876=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB543,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D877=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J544,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D877=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB544,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D878=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J545,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D878=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB545,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D879=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J546,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D879=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB546,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D880=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J547,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D880=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB547,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D881=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J548,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D881=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB548,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D882=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J549,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D882=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB549,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D883=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J550,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D883=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB550,0),0)","v":0},0,0,0]
[null,"Razem Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J854:J883),0)","v":0},{"$f":"ROUND(SUM(K854:K883),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W854:W883),0)","v":0},{"$f":"ROUND(SUM(X854:X883),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB854:AB883),0)","v":0},0,0,0]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(Przychody!B202),\"\",Przychody!B202)","v":""}]
[null,{"$f":"IF(ISBLANK(Przychody!B203),\"\",Przychody!B203)","v":""}]
[null,{"$f":"IF(ISBLANK(Przychody!B204),\"\",Przychody!B204)","v":""}]
[null,{"$f":"IF(ISBLANK(Przychody!B205),\"\",Przychody!B205)","v":""}]
[null,{"$f":"IF(ISBLANK(Przychody!B206),\"\",Przychody!B206)","v":""}]
[null,"Razem Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J888:J892),0)","v":0},{"$f":"ROUND(SUM(K888:K892),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W888:W892),0)","v":0},{"$f":"ROUND(SUM(X888:X892),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB888:AB892),0)","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty operacyjne","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B586),\"\",B586)","v":""},"","",null,null,null,null,"k586",{"$f":"IF(AND($D897=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J586,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D897=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB586,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D898=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J587,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D898=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB587,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D899=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J588,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D899=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB588,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D900=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J589,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D900=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB589,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D901=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J590,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D901=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB590,0),0)","v":0},0,0,0]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J897:J901),0)","v":0},{"$f":"ROUND(SUM(K897:K901),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W897:W901),0)","v":0},{"$f":"ROUND(SUM(X897:X901),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB897:AB901),0)","v":0},0,0,0]
[]
[]
[null,"Koszty finansowe","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B595),\"\",B595)","v":"Koszty z tytułu oprocentowania kredytów i pożyczek"},"","",null,null,null,null,"k595",{"$f":"IF(AND($D906=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J595,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D906=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB595,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D907=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J596,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D907=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB596,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D908=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J597,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D908=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB597,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D909=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J598,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D909=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB598,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($D910=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J599,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D910=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB599,0),0)","v":0},0,0,0]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J906:J910),0)","v":0},{"$f":"ROUND(SUM(K906:K910),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W906:W910),0)","v":0},{"$f":"ROUND(SUM(X906:X910),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB906:AB910),0)","v":0},0,0,0]
[]
[]
[null,"Rozliczenie kosztów operacyjnych projektu do rozliczeń międzyokresowych"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(J727,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(J727,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(W727,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(W727,0),0))","v":0},0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AB727,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AB727,0),0))","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(J751,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(J751,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(W751,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(W751,0),0))","v":0},0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AB751,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AB751,0),0))","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(J760,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(J760,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(W760,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(W760,0),0))","v":0},0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AB760,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AB760,0),0))","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(J805,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(J805,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(W805,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(W805,0),0))","v":0},0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AB805,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AB805,0),0))","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(J850,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(J850,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(W850,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(W850,0),0))","v":0},0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AB850,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AB850,0),0))","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(J884,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(J884,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(W884,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(W884,0),0))","v":0},0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AB884,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AB884,0),0))","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(J893,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(J893,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(W893,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(W893,0),0))","v":0},0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AB893,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AB893,0),0))","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(J902,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(J902,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(W902,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(W902,0),0))","v":0},0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AB902,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AB902,0),0))","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(J911,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(J911,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(W911,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(W911,0),0))","v":0},0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AB911,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AB911,0),0))","v":0},0,0,0]
[null,"Razem",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J915:J923),0)","v":0},{"$f":"ROUND(SUM(K915:K923),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W915:W923),0)","v":0},{"$f":"ROUND(SUM(X915:X923),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB915:AB923),0)","v":0},0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Koszty B+R narastająco",null,null,null,null,null,null,null,{"$f":"ROUND(J924,0)","v":0},{"$f":"ROUND(J929+K924,0)","v":0},{"$f":"ROUND(K929+L924,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V929+W924,0)","v":0},{"$f":"ROUND(W929+X924,0)","v":0},0,0,0,{"$f":"ROUND(AA929+AB924,0)","v":0},{"$f":"ROUND(AB929+AC924,0)","v":0},{"$f":"ROUND(AC929+AD924,0)","v":0},{"$f":"ROUND(AD929+AE924,0)","v":0}]
[null,null,null,"kolumna","wiersz","adres"]
[null,"Rok rozpoczęcia projektu",{"$f":"Poczatek","v":0},{"$f":"MATCH($C931,$A$927:$AE$927,0)","v":{"$error":"#N/A"}},{"$f":"ROW($J$924)","v":924},{"$f":"ADDRESS(E931,D931)","v":{"$error":"#N/A"}}]
[null,"Rok zakończenia prac B+R",{"$f":"Koniec_PR","v":0},{"$f":"MATCH($C932,$A$927:$AE$927,0)","v":{"$error":"#N/A"}},{"$f":"ROW($J$924)","v":924},{"$f":"ADDRESS(E932,D932)","v":{"$error":"#N/A"}}]
[]
[null,"Rozliczenia międzyokresowe B+R w danym roku",null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),J924,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),W924,0)","v":0},0,0,0,0,{"$f":"IF(AND(LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),AB924,0)","v":0},0,0,0]
[null,"Rozliczenia międzyokresowe B+R DŁUGOTERMINOWE (aktywa)",null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<(Koniec_PR-1),Modul_badawczo_rozwojowy=tak),(J934+I935),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<(Koniec_PR-1),Modul_badawczo_rozwojowy=tak),(W934+V935),0)","v":0},0,0,0,0,{"$f":"IF(AND(LataProjekcji<(Koniec_PR-1),Modul_badawczo_rozwojowy=tak),(AB934+AA935),0)","v":0},{"$f":"IF(AND(LataProjekcji<(Koniec_PR-1),Modul_badawczo_rozwojowy=tak),(AC934+AB935),0)","v":0},{"$f":"IF(AND(LataProjekcji<(Koniec_PR-1),Modul_badawczo_rozwojowy=tak),(AD934+AC935),0)","v":0},{"$f":"IF(AND(LataProjekcji<(Koniec_PR-1),Modul_badawczo_rozwojowy=tak),(AE934+AD935),0)","v":0}]
[null,"Rozliczenia międzyokresowe B+R KRÓTKOTERMINOWE (aktywa)",null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,J927=(Koniec_PR-1)),J929,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,W927=(Koniec_PR-1)),W929,0)","v":0},0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,AB927=(Koniec_PR-1)),AB929,0)","v":0},0,0,0]
[null,"Zakończone prace rozwojowe przenoszone do WNiP",null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,J927=Koniec_PR),J929,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,W927=Koniec_PR),W929,0)","v":0},0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,AB927=Koniec_PR),AB929,0)","v":0},0,0,0]
[]
[]
[]
[]
[null,{"$f":"_xlfn.FORMULATEXT(J707)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,"Koszty prac rozwojowych NIEKWALIFIKOWANE","Kwalifikowalne","Koszty B+R",null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii (Projekt)"]
[null,{"$f":"B117","v":0},0,0,null,null,null,null,null,{"$f":"IF(AND($C949=\"nie\",$D949=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J117,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C949=\"nie\",$D949=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB117,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C950=\"nie\",$D950=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J118,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C950=\"nie\",$D950=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB118,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C951=\"nie\",$D951=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J119,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C951=\"nie\",$D951=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB119,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C952=\"nie\",$D952=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J120,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C952=\"nie\",$D952=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB120,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C953=\"nie\",$D953=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J121,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C953=\"nie\",$D953=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB121,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C954=\"nie\",$D954=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J122,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C954=\"nie\",$D954=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB122,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C955=\"nie\",$D955=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J123,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C955=\"nie\",$D955=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB123,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C956=\"nie\",$D956=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J124,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C956=\"nie\",$D956=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB124,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C957=\"nie\",$D957=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J125,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C957=\"nie\",$D957=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB125,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C958=\"nie\",$D958=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J126,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C958=\"nie\",$D958=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB126,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C959=\"nie\",$D959=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J127,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C959=\"nie\",$D959=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB127,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C960=\"nie\",$D960=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J128,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C960=\"nie\",$D960=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB128,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C961=\"nie\",$D961=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J129,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C961=\"nie\",$D961=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB129,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C962=\"nie\",$D962=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J130,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C962=\"nie\",$D962=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB130,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C963=\"nie\",$D963=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J131,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C963=\"nie\",$D963=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB131,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C964=\"nie\",$D964=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J132,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C964=\"nie\",$D964=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB132,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C965=\"nie\",$D965=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J133,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C965=\"nie\",$D965=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB133,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C966=\"nie\",$D966=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J134,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C966=\"nie\",$D966=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB134,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C967=\"nie\",$D967=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J135,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C967=\"nie\",$D967=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB135,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C968=\"nie\",$D968=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J136,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C968=\"nie\",$D968=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB136,0),0)","v":0},0,0,0]
[null,"Razem Zużycie materiałów i energii (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J949:J968),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W949:W968),0)","v":0},{"$f":"ROUND(SUM(X949:X968),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB949:AB968),0)","v":0},0,0,0]
[]
[]
[null,"Usługi obce (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"B162","v":0},0,0,null,null,null,null,null,{"$f":"IF(AND($C973=\"nie\",$D973=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J162,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C973=\"nie\",$D973=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB162,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C974=\"nie\",$D974=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J163,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C974=\"nie\",$D974=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB163,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C975=\"nie\",$D975=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J164,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C975=\"nie\",$D975=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB164,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C976=\"nie\",$D976=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J165,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C976=\"nie\",$D976=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB165,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C977=\"nie\",$D977=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J166,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C977=\"nie\",$D977=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB166,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C978=\"nie\",$D978=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J167,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C978=\"nie\",$D978=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB167,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C979=\"nie\",$D979=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J168,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C979=\"nie\",$D979=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB168,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C980=\"nie\",$D980=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J169,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C980=\"nie\",$D980=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB169,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C981=\"nie\",$D981=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J170,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C981=\"nie\",$D981=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB170,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C982=\"nie\",$D982=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J171,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C982=\"nie\",$D982=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB171,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C983=\"nie\",$D983=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J172,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C983=\"nie\",$D983=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB172,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C984=\"nie\",$D984=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J173,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C984=\"nie\",$D984=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB173,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C985=\"nie\",$D985=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J174,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C985=\"nie\",$D985=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB174,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C986=\"nie\",$D986=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J175,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C986=\"nie\",$D986=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB175,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C987=\"nie\",$D987=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J176,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C987=\"nie\",$D987=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB176,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C988=\"nie\",$D988=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J177,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C988=\"nie\",$D988=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB177,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C989=\"nie\",$D989=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J178,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C989=\"nie\",$D989=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB178,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C990=\"nie\",$D990=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J179,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C990=\"nie\",$D990=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB179,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C991=\"nie\",$D991=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J180,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C991=\"nie\",$D991=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB180,0),0)","v":0},0,0,0]
[null,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C992=\"nie\",$D992=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J181,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C992=\"nie\",$D992=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB181,0),0)","v":0},0,0,0]
[null,"Razem Usługi obce (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J973:J992),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W973:W992),0)","v":0},{"$f":"ROUND(SUM(X973:X992),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB973:AB992),0)","v":0},0,0,0]
[]
[]
[null,"Podatki i opłaty (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"B755","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C997=\"nie\",$D997=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J207,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C997=\"nie\",$D997=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB207,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C998=\"nie\",$D998=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J208,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C998=\"nie\",$D998=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB208,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C999=\"nie\",$D999=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J209,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C999=\"nie\",$D999=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB209,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1000=\"nie\",$D1000=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J210,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1000=\"nie\",$D1000=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB210,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1001=\"nie\",$D1001=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J211,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1001=\"nie\",$D1001=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB211,0),0)","v":0},0,0,0]
[null,"Razem Podatki i opłaty (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J997:J1001),0)","v":0},{"$f":"ROUND(SUM(K997:K1001),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W997:W1001),0)","v":0},{"$f":"ROUND(SUM(X997:X1001),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB997:AB1001),0)","v":0},0,0,0]
[]
[]
[null,"Wynagrodzenia (brutto) (Projekt)"]
[null,"Stanowisko / Grupa","Kwalifikowalne","Koszty B+R",null,null,null,null,null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[null,{"$f":"B349","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1007=\"nie\",$D1007=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J391,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1007=\"nie\",$D1007=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB391,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1008=\"nie\",$D1008=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J392,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1008=\"nie\",$D1008=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB392,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1009=\"nie\",$D1009=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J393,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1009=\"nie\",$D1009=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB393,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1010=\"nie\",$D1010=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J394,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1010=\"nie\",$D1010=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB394,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1011=\"nie\",$D1011=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J395,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1011=\"nie\",$D1011=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB395,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1012=\"nie\",$D1012=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J396,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1012=\"nie\",$D1012=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB396,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1013=\"nie\",$D1013=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J397,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1013=\"nie\",$D1013=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB397,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1014=\"nie\",$D1014=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J398,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1014=\"nie\",$D1014=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB398,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1015=\"nie\",$D1015=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J399,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1015=\"nie\",$D1015=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB399,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1016=\"nie\",$D1016=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J400,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1016=\"nie\",$D1016=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB400,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1017=\"nie\",$D1017=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J401,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1017=\"nie\",$D1017=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB401,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1018=\"nie\",$D1018=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J402,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1018=\"nie\",$D1018=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB402,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1019=\"nie\",$D1019=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J403,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1019=\"nie\",$D1019=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB403,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1020=\"nie\",$D1020=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J404,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1020=\"nie\",$D1020=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB404,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1021=\"nie\",$D1021=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J405,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1021=\"nie\",$D1021=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB405,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1022=\"nie\",$D1022=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J406,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1022=\"nie\",$D1022=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB406,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1023=\"nie\",$D1023=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J407,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1023=\"nie\",$D1023=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB407,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1024=\"nie\",$D1024=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J408,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1024=\"nie\",$D1024=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB408,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1025=\"nie\",$D1025=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J409,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1025=\"nie\",$D1025=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB409,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1026=\"nie\",$D1026=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J410,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1026=\"nie\",$D1026=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB410,0),0)","v":0},0,0,0]
[null,{"$f":"B369","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1027=\"nie\",$D1027=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J411,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1027=\"nie\",$D1027=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB411,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1028=\"nie\",$D1028=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J412,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1028=\"nie\",$D1028=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB412,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1029=\"nie\",$D1029=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J413,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1029=\"nie\",$D1029=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB413,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1030=\"nie\",$D1030=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J414,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1030=\"nie\",$D1030=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB414,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1031=\"nie\",$D1031=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J415,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1031=\"nie\",$D1031=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB415,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1032=\"nie\",$D1032=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J416,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1032=\"nie\",$D1032=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB416,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1033=\"nie\",$D1033=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J417,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1033=\"nie\",$D1033=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB417,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1034=\"nie\",$D1034=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J418,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1034=\"nie\",$D1034=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB418,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1035=\"nie\",$D1035=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J419,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1035=\"nie\",$D1035=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB419,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1036=\"nie\",$D1036=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J420,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1036=\"nie\",$D1036=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB420,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1037=\"nie\",$D1037=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J421,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1037=\"nie\",$D1037=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB421,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1038=\"nie\",$D1038=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J422,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1038=\"nie\",$D1038=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB422,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1039=\"nie\",$D1039=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J423,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1039=\"nie\",$D1039=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB423,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1040=\"nie\",$D1040=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J424,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1040=\"nie\",$D1040=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB424,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1041=\"nie\",$D1041=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J425,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1041=\"nie\",$D1041=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB425,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1042=\"nie\",$D1042=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J426,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1042=\"nie\",$D1042=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB426,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1043=\"nie\",$D1043=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J427,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1043=\"nie\",$D1043=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB427,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1044=\"nie\",$D1044=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J428,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1044=\"nie\",$D1044=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB428,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1045=\"nie\",$D1045=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J429,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1045=\"nie\",$D1045=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB429,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1046=\"nie\",$D1046=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J430,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1046=\"nie\",$D1046=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB430,0),0)","v":0},0,0,0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1007:J1046),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1007:W1046),0)","v":0},{"$f":"ROUND(SUM(X1007:X1046),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1007:AB1046),0)","v":0},0,0,0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia"]
[null,"Stanowisko / Grupa","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1007),\"\",B1007)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1052=\"nie\",$D1052=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J436,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1052=\"nie\",$D1052=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB436,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1053=\"nie\",$D1053=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J437,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1053=\"nie\",$D1053=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB437,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1054=\"nie\",$D1054=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J438,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1054=\"nie\",$D1054=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB438,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1055=\"nie\",$D1055=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J439,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1055=\"nie\",$D1055=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB439,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1056=\"nie\",$D1056=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J440,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1056=\"nie\",$D1056=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB440,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1057=\"nie\",$D1057=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J441,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1057=\"nie\",$D1057=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB441,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1058=\"nie\",$D1058=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J442,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1058=\"nie\",$D1058=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB442,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1059=\"nie\",$D1059=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J443,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1059=\"nie\",$D1059=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB443,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1060=\"nie\",$D1060=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J444,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1060=\"nie\",$D1060=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB444,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1061=\"nie\",$D1061=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J445,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1061=\"nie\",$D1061=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB445,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1062=\"nie\",$D1062=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J446,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1062=\"nie\",$D1062=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB446,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1063=\"nie\",$D1063=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J447,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1063=\"nie\",$D1063=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB447,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1064=\"nie\",$D1064=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J448,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1064=\"nie\",$D1064=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB448,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1065=\"nie\",$D1065=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J449,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1065=\"nie\",$D1065=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB449,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1066=\"nie\",$D1066=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J450,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1066=\"nie\",$D1066=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB450,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1067=\"nie\",$D1067=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J451,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1067=\"nie\",$D1067=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB451,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1068=\"nie\",$D1068=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J452,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1068=\"nie\",$D1068=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB452,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1069=\"nie\",$D1069=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J453,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1069=\"nie\",$D1069=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB453,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1070=\"nie\",$D1070=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J454,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1070=\"nie\",$D1070=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB454,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1071=\"nie\",$D1071=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J455,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1071=\"nie\",$D1071=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB455,0),0)","v":0},0,0,0]
[null,{"$f":"IF(ISBLANK(B1027),\"\",B1027)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1072=\"nie\",$D1072=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J456,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1072=\"nie\",$D1072=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB456,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1073=\"nie\",$D1073=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J457,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1073=\"nie\",$D1073=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB457,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1074=\"nie\",$D1074=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J458,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1074=\"nie\",$D1074=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB458,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1075=\"nie\",$D1075=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J459,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1075=\"nie\",$D1075=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB459,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1076=\"nie\",$D1076=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J460,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1076=\"nie\",$D1076=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB460,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1077=\"nie\",$D1077=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J461,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1077=\"nie\",$D1077=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB461,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1078=\"nie\",$D1078=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J462,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1078=\"nie\",$D1078=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB462,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1079=\"nie\",$D1079=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J463,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1079=\"nie\",$D1079=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB463,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1080=\"nie\",$D1080=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J464,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1080=\"nie\",$D1080=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB464,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1081=\"nie\",$D1081=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J465,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1081=\"nie\",$D1081=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB465,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1082=\"nie\",$D1082=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J466,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1082=\"nie\",$D1082=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB466,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1083=\"nie\",$D1083=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J467,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1083=\"nie\",$D1083=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB467,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1084=\"nie\",$D1084=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J468,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1084=\"nie\",$D1084=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB468,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1085=\"nie\",$D1085=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J469,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1085=\"nie\",$D1085=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB469,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1086=\"nie\",$D1086=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J470,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1086=\"nie\",$D1086=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB470,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1087=\"nie\",$D1087=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J471,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1087=\"nie\",$D1087=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB471,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1088=\"nie\",$D1088=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J472,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1088=\"nie\",$D1088=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB472,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1089=\"nie\",$D1089=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J473,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1089=\"nie\",$D1089=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB473,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1090=\"nie\",$D1090=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J474,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1090=\"nie\",$D1090=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB474,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1091=\"nie\",$D1091=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J475,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1091=\"nie\",$D1091=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB475,0),0)","v":0},0,0,0]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1052:J1091),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1052:W1091),0)","v":0},{"$f":"ROUND(SUM(X1052:X1091),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1052:AB1091),0)","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty rodzajowe","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"B854","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1096=\"nie\",$D1096=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J521,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1096=\"nie\",$D1096=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB521,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1097=\"nie\",$D1097=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J522,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1097=\"nie\",$D1097=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB522,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1098=\"nie\",$D1098=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J523,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1098=\"nie\",$D1098=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB523,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1099=\"nie\",$D1099=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J524,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1099=\"nie\",$D1099=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB524,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1100=\"nie\",$D1100=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J525,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1100=\"nie\",$D1100=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB525,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1101=\"nie\",$D1101=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J526,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1101=\"nie\",$D1101=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB526,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1102=\"nie\",$D1102=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J527,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1102=\"nie\",$D1102=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB527,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1103=\"nie\",$D1103=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J528,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1103=\"nie\",$D1103=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB528,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1104=\"nie\",$D1104=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J529,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1104=\"nie\",$D1104=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB529,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1105=\"nie\",$D1105=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J530,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1105=\"nie\",$D1105=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB530,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1106=\"nie\",$D1106=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J531,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1106=\"nie\",$D1106=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB531,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1107=\"nie\",$D1107=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J532,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1107=\"nie\",$D1107=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB532,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1108=\"nie\",$D1108=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J533,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1108=\"nie\",$D1108=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB533,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1109=\"nie\",$D1109=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J534,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1109=\"nie\",$D1109=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB534,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1110=\"nie\",$D1110=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J535,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1110=\"nie\",$D1110=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB535,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1111=\"nie\",$D1111=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J536,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1111=\"nie\",$D1111=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB536,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1112=\"nie\",$D1112=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J537,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1112=\"nie\",$D1112=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB537,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1113=\"nie\",$D1113=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J538,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1113=\"nie\",$D1113=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB538,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1114=\"nie\",$D1114=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J539,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1114=\"nie\",$D1114=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB539,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1115=\"nie\",$D1115=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J540,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1115=\"nie\",$D1115=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB540,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1116=\"nie\",$D1116=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J541,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1116=\"nie\",$D1116=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB541,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1117=\"nie\",$D1117=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J542,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1117=\"nie\",$D1117=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB542,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1118=\"nie\",$D1118=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J543,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1118=\"nie\",$D1118=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB543,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1119=\"nie\",$D1119=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J544,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1119=\"nie\",$D1119=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB544,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1120=\"nie\",$D1120=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J545,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1120=\"nie\",$D1120=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB545,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1121=\"nie\",$D1121=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J546,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1121=\"nie\",$D1121=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB546,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1122=\"nie\",$D1122=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J547,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1122=\"nie\",$D1122=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB547,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1123=\"nie\",$D1123=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J548,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1123=\"nie\",$D1123=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB548,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1124=\"nie\",$D1124=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J549,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1124=\"nie\",$D1124=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB549,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1125=\"nie\",$D1125=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J550,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1125=\"nie\",$D1125=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB550,0),0)","v":0},0,0,0]
[null,"Razem Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1096:J1125),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1096:W1125),0)","v":0},{"$f":"ROUND(SUM(X1096:X1125),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1096:AB1125),0)","v":0},0,0,0]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(Przychody!B331),\"\",Przychody!B331)","v":""},{"$f":"C888","v":0},0]
[null,{"$f":"IF(ISBLANK(Przychody!B332),\"\",Przychody!B332)","v":""},0,0]
[null,{"$f":"IF(ISBLANK(Przychody!B333),\"\",Przychody!B333)","v":""},0,0]
[null,{"$f":"IF(ISBLANK(Przychody!B334),\"\",Przychody!B334)","v":""},0,0]
[null,{"$f":"IF(ISBLANK(Przychody!B335),\"\",Przychody!B335)","v":""},0,0]
[null,"Razem Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1130:J1134),0)","v":0},{"$f":"ROUND(SUM(K1130:K1134),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1130:W1134),0)","v":0},{"$f":"ROUND(SUM(X1130:X1134),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1130:AB1134),0)","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty operacyjne","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"B897","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1139=\"nie\",$D1139=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J586,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1139=\"nie\",$D1139=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB586,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1140=\"nie\",$D1140=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J587,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1140=\"nie\",$D1140=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB587,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1141=\"nie\",$D1141=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J588,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1141=\"nie\",$D1141=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB588,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1142=\"nie\",$D1142=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J589,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1142=\"nie\",$D1142=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB589,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1143=\"nie\",$D1143=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J590,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1143=\"nie\",$D1143=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB590,0),0)","v":0},0,0,0]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1139:J1143),0)","v":0},{"$f":"ROUND(SUM(K1139:K1143),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1139:W1143),0)","v":0},{"$f":"ROUND(SUM(X1139:X1143),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1139:AB1143),0)","v":0},0,0,0]
[]
[]
[null,"Koszty finansowe","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"B906","v":"Koszty z tytułu oprocentowania kredytów i pożyczek"},"","",null,null,null,null,null,{"$f":"IF(AND($C1148=\"nie\",$D1148=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J595,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1148=\"nie\",$D1148=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB595,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1149=\"nie\",$D1149=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J596,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1149=\"nie\",$D1149=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB596,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1150=\"nie\",$D1150=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J597,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1150=\"nie\",$D1150=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB597,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1151=\"nie\",$D1151=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J598,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1151=\"nie\",$D1151=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB598,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1152=\"nie\",$D1152=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(J599,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1152=\"nie\",$D1152=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(AB599,0),0)","v":0},0,0,0]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1148:J1152),0)","v":0},{"$f":"ROUND(SUM(K1148:K1152),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1148:W1152),0)","v":0},{"$f":"ROUND(SUM(X1148:X1152),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1148:AB1152),0)","v":0},0,0,0]
[]
[]
[null,"Rozliczenie kosztów operacyjnych projektu do rozliczeń międzyokresowych"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J969,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W969,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB969,0),0)","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J993,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W993,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB993,0),0)","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1002,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1002,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1002,0),0)","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1047,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1047,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1047,0),0)","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1092,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1092,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1092,0),0)","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1126,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1126,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1126,0),0)","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,J1135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,W1135,0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,AB1135,0)","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1144,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1144,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1144,0),0)","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1153,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1153,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1153,0),0)","v":0},0,0,0]
[null,"Razem",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1157:J1165),0)","v":0},{"$f":"ROUND(SUM(K1157:K1165),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1157:W1165),0)","v":0},{"$f":"ROUND(SUM(X1157:X1165),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1157:AB1165),0)","v":0},0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Koszty B+R narastająco",null,null,null,null,null,null,null,{"$f":"ROUND(J1166,0)","v":0},{"$f":"ROUND(J1171+K1166,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V1171+W1166,0)","v":0},{"$f":"ROUND(W1171+X1166,0)","v":0},0,0,0,{"$f":"ROUND(AA1171+AB1166,0)","v":0},{"$f":"ROUND(AB1171+AC1166,0)","v":0},{"$f":"ROUND(AC1171+AD1166,0)","v":0},{"$f":"ROUND(AD1171+AE1166,0)","v":0}]
[null,null,null,"kolumna","wiersz","adres"]
[null,"Rok rozpoczęcia projektu",{"$f":"Poczatek","v":0},{"$f":"MATCH($C1173,$A$927:$AE$927,0)","v":{"$error":"#N/A"}},{"$f":"ROW($J$924)","v":924},{"$f":"ADDRESS(E1173,D1173)","v":{"$error":"#N/A"}}]
[null,"Rok zakończenia prac B+R",{"$f":"Koniec_PR","v":0},{"$f":"MATCH($C1174,$A$927:$AE$927,0)","v":{"$error":"#N/A"}},{"$f":"ROW($J$924)","v":924},{"$f":"ADDRESS(E1174,D1174)","v":{"$error":"#N/A"}}]
[]
[null,"Rozliczenia międzyokresowe B+R w danym roku",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_PR,J1166,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_PR,W1166,0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_PR,AB1166,0)","v":0},0,0,0]
[null,"Rozliczenia międzyokresowe B+R (aktywa)",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<Koniec_PR,J1176,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<Koniec_PR,W1176,0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<Koniec_PR,AB1176,0)","v":0},0,0,0]
[null,"Zakończone prace rozwojowe przenoszone do WNiP",null,null,null,null,null,null,null,{"$f":"IF(J1169=Koniec_PR,J1171,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W1169=Koniec_PR,W1171,0)","v":0},0,0,0,0,{"$f":"IF(AB1169=Koniec_PR,AB1171,0)","v":0},0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rozliczenie dotacji dotyczącej kosztów prac rozwojowych",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B707),\"\",B707)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1190=\"tak\",$D1190=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J707*J139,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1190=\"tak\",$D1190=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(W707*W139,0),0)","v":0},{"$f":"IF(AND($C1190=\"tak\",$D1190=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X707*X139,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1190=\"tak\",$D1190=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB707*AB139,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1191=\"tak\",$D1191=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J708*J140,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1191=\"tak\",$D1191=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X708*X140,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1191=\"tak\",$D1191=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB708*AB140,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1192=\"tak\",$D1192=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J709*J141,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1192=\"tak\",$D1192=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X709*X141,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1192=\"tak\",$D1192=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB709*AB141,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1193=\"tak\",$D1193=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J710*J142,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1193=\"tak\",$D1193=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X710*X142,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1193=\"tak\",$D1193=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB710*AB142,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1194=\"tak\",$D1194=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J711*J143,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1194=\"tak\",$D1194=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X711*X143,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1194=\"tak\",$D1194=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB711*AB143,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1195=\"tak\",$D1195=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J712*J144,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1195=\"tak\",$D1195=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X712*X144,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1195=\"tak\",$D1195=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB712*AB144,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1196=\"tak\",$D1196=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J713*J145,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1196=\"tak\",$D1196=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X713*X145,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1196=\"tak\",$D1196=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB713*AB145,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1197=\"tak\",$D1197=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J714*J146,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1197=\"tak\",$D1197=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X714*X146,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1197=\"tak\",$D1197=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB714*AB146,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1198=\"tak\",$D1198=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J715*J147,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1198=\"tak\",$D1198=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X715*X147,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1198=\"tak\",$D1198=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB715*AB147,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1199=\"tak\",$D1199=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J716*J148,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1199=\"tak\",$D1199=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X716*X148,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1199=\"tak\",$D1199=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB716*AB148,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1200=\"tak\",$D1200=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J717*J149,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1200=\"tak\",$D1200=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X717*X149,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1200=\"tak\",$D1200=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB717*AB149,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1201=\"tak\",$D1201=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J718*J150,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1201=\"tak\",$D1201=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X718*X150,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1201=\"tak\",$D1201=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB718*AB150,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1202=\"tak\",$D1202=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J719*J151,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1202=\"tak\",$D1202=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X719*X151,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1202=\"tak\",$D1202=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB719*AB151,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1203=\"tak\",$D1203=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J720*J152,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1203=\"tak\",$D1203=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X720*X152,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1203=\"tak\",$D1203=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB720*AB152,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1204=\"tak\",$D1204=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J721*J153,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1204=\"tak\",$D1204=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X721*X153,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1204=\"tak\",$D1204=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB721*AB153,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1205=\"tak\",$D1205=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J722*J154,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1205=\"tak\",$D1205=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X722*X154,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1205=\"tak\",$D1205=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB722*AB154,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1206=\"tak\",$D1206=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J723*J155,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1206=\"tak\",$D1206=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X723*X155,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1206=\"tak\",$D1206=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB723*AB155,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1207=\"tak\",$D1207=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J724*J156,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1207=\"tak\",$D1207=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X724*X156,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1207=\"tak\",$D1207=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB724*AB156,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1208=\"tak\",$D1208=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J725*J157,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1208=\"tak\",$D1208=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X725*X157,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1208=\"tak\",$D1208=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB725*AB157,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1209=\"tak\",$D1209=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J726*J158,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1209=\"tak\",$D1209=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X726*X158,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1209=\"tak\",$D1209=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB726*AB158,0),0)","v":0},0,0,0]
[null,"Razem Zużycie materiałów i energii (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1190:J1209),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1190:W1209),0)","v":0},{"$f":"ROUND(SUM(X1190:X1209),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1190:AB1209),0)","v":0},0,0,0]
[]
[]
[null,"Usługi obce (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B731),\"\",B731)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1214=\"tak\",$D1214=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J731*J184,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1214=\"tak\",$D1214=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(W731*W184,0),0)","v":0},{"$f":"IF(AND($C1214=\"tak\",$D1214=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X731*X184,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1214=\"tak\",$D1214=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB731*AB184,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1215=\"tak\",$D1215=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J732*J185,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1215=\"tak\",$D1215=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X732*X185,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1215=\"tak\",$D1215=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB732*AB185,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1216=\"tak\",$D1216=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J733*J186,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1216=\"tak\",$D1216=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X733*X186,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1216=\"tak\",$D1216=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB733*AB186,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1217=\"tak\",$D1217=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J734*J187,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1217=\"tak\",$D1217=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X734*X187,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1217=\"tak\",$D1217=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB734*AB187,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1218=\"tak\",$D1218=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J735*J188,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1218=\"tak\",$D1218=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X735*X188,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1218=\"tak\",$D1218=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB735*AB188,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1219=\"tak\",$D1219=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J736*J189,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1219=\"tak\",$D1219=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X736*X189,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1219=\"tak\",$D1219=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB736*AB189,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1220=\"tak\",$D1220=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J737*J190,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1220=\"tak\",$D1220=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X737*X190,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1220=\"tak\",$D1220=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB737*AB190,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1221=\"tak\",$D1221=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J738*J191,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1221=\"tak\",$D1221=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X738*X191,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1221=\"tak\",$D1221=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB738*AB191,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1222=\"tak\",$D1222=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J739*J192,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1222=\"tak\",$D1222=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X739*X192,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1222=\"tak\",$D1222=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB739*AB192,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1223=\"tak\",$D1223=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J740*J193,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1223=\"tak\",$D1223=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X740*X193,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1223=\"tak\",$D1223=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB740*AB193,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1224=\"tak\",$D1224=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J741*J194,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1224=\"tak\",$D1224=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X741*X194,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1224=\"tak\",$D1224=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB741*AB194,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1225=\"tak\",$D1225=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J742*J195,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1225=\"tak\",$D1225=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X742*X195,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1225=\"tak\",$D1225=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB742*AB195,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1226=\"tak\",$D1226=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J743*J196,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1226=\"tak\",$D1226=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X743*X196,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1226=\"tak\",$D1226=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB743*AB196,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1227=\"tak\",$D1227=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J744*J197,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1227=\"tak\",$D1227=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X744*X197,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1227=\"tak\",$D1227=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB744*AB197,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1228=\"tak\",$D1228=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J745*J198,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1228=\"tak\",$D1228=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X745*X198,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1228=\"tak\",$D1228=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB745*AB198,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1229=\"tak\",$D1229=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J746*J199,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1229=\"tak\",$D1229=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X746*X199,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1229=\"tak\",$D1229=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB746*AB199,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1230=\"tak\",$D1230=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J747*J200,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1230=\"tak\",$D1230=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X747*X200,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1230=\"tak\",$D1230=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB747*AB200,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1231=\"tak\",$D1231=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J748*J201,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1231=\"tak\",$D1231=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X748*X201,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1231=\"tak\",$D1231=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB748*AB201,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1232=\"tak\",$D1232=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J749*J202,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1232=\"tak\",$D1232=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X749*X202,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1232=\"tak\",$D1232=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB749*AB202,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1233=\"tak\",$D1233=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J750*J203,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1233=\"tak\",$D1233=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X750*X203,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1233=\"tak\",$D1233=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB750*AB203,0),0)","v":0},0,0,0]
[null,"Razem Usługi obce (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1214:J1233),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1214:W1233),0)","v":0},{"$f":"ROUND(SUM(X1214:X1233),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1214:AB1233),0)","v":0},0,0,0]
[]
[]
[null,"Podatki i opłaty (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B755),\"\",B755)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1238=\"tak\",$D1238=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J755*J214,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1238=\"tak\",$D1238=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(W755*W214,0),0)","v":0},{"$f":"IF(AND($C1238=\"tak\",$D1238=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X755*X214,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1238=\"tak\",$D1238=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB755*AB214,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1239=\"tak\",$D1239=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J756*J215,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1239=\"tak\",$D1239=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(W756*W215,0),0)","v":0},{"$f":"IF(AND($C1239=\"tak\",$D1239=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X756*X215,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1239=\"tak\",$D1239=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB756*AB215,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1240=\"tak\",$D1240=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J757*J216,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1240=\"tak\",$D1240=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(W757*W216,0),0)","v":0},{"$f":"IF(AND($C1240=\"tak\",$D1240=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X757*X216,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1240=\"tak\",$D1240=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB757*AB216,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1241=\"tak\",$D1241=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J758*J217,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1241=\"tak\",$D1241=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(W758*W217,0),0)","v":0},{"$f":"IF(AND($C1241=\"tak\",$D1241=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X758*X217,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1241=\"tak\",$D1241=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB758*AB217,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1242=\"tak\",$D1242=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J759*J218,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1242=\"tak\",$D1242=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(W759*W218,0),0)","v":0},{"$f":"IF(AND($C1242=\"tak\",$D1242=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X759*X218,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1242=\"tak\",$D1242=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB759*AB218,0),0)","v":0},0,0,0]
[null,"Razem Podatki i opłaty (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1238:J1242),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1238:W1242),0)","v":0},{"$f":"ROUND(SUM(X1238:X1242),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1238:AB1242),0)","v":0},0,0,0]
[]
[]
[null,"Wynagrodzenia (brutto) (Projekt)"]
[null,"Stanowisko / Grupa","Kwalifikowalne","Koszty B+R",null,null,null,null,null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[null,{"$f":"IF(ISBLANK(B765),\"\",B765)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1248=\"tak\",$D1248=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J765*J349,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1248=\"tak\",$D1248=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(W765*W349,0),0)","v":0},{"$f":"IF(AND($C1248=\"tak\",$D1248=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X765*X349,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1248=\"tak\",$D1248=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB765*AB349,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1249=\"tak\",$D1249=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J766*J350,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1249=\"tak\",$D1249=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X766*X350,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1249=\"tak\",$D1249=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB766*AB350,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1250=\"tak\",$D1250=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J767*J351,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1250=\"tak\",$D1250=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X767*X351,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1250=\"tak\",$D1250=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB767*AB351,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1251=\"tak\",$D1251=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J768*J352,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1251=\"tak\",$D1251=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X768*X352,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1251=\"tak\",$D1251=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB768*AB352,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1252=\"tak\",$D1252=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J769*J353,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1252=\"tak\",$D1252=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X769*X353,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1252=\"tak\",$D1252=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB769*AB353,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1253=\"tak\",$D1253=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J770*J354,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1253=\"tak\",$D1253=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X770*X354,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1253=\"tak\",$D1253=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB770*AB354,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1254=\"tak\",$D1254=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J771*J355,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1254=\"tak\",$D1254=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X771*X355,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1254=\"tak\",$D1254=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB771*AB355,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1255=\"tak\",$D1255=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J772*J356,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1255=\"tak\",$D1255=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X772*X356,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1255=\"tak\",$D1255=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB772*AB356,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1256=\"tak\",$D1256=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J773*J357,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1256=\"tak\",$D1256=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X773*X357,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1256=\"tak\",$D1256=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB773*AB357,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1257=\"tak\",$D1257=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J774*J358,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1257=\"tak\",$D1257=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X774*X358,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1257=\"tak\",$D1257=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB774*AB358,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1258=\"tak\",$D1258=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J775*J359,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1258=\"tak\",$D1258=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X775*X359,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1258=\"tak\",$D1258=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB775*AB359,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1259=\"tak\",$D1259=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J776*J360,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1259=\"tak\",$D1259=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X776*X360,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1259=\"tak\",$D1259=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB776*AB360,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1260=\"tak\",$D1260=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J777*J361,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1260=\"tak\",$D1260=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X777*X361,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1260=\"tak\",$D1260=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB777*AB361,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1261=\"tak\",$D1261=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J778*J362,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1261=\"tak\",$D1261=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X778*X362,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1261=\"tak\",$D1261=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB778*AB362,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1262=\"tak\",$D1262=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J779*J363,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1262=\"tak\",$D1262=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X779*X363,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1262=\"tak\",$D1262=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB779*AB363,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1263=\"tak\",$D1263=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J780*J364,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1263=\"tak\",$D1263=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X780*X364,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1263=\"tak\",$D1263=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB780*AB364,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1264=\"tak\",$D1264=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J781*J365,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1264=\"tak\",$D1264=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X781*X365,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1264=\"tak\",$D1264=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB781*AB365,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1265=\"tak\",$D1265=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J782*J366,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1265=\"tak\",$D1265=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X782*X366,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1265=\"tak\",$D1265=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB782*AB366,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1266=\"tak\",$D1266=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J783*J367,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1266=\"tak\",$D1266=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X783*X367,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1266=\"tak\",$D1266=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB783*AB367,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1267=\"tak\",$D1267=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J784*J368,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1267=\"tak\",$D1267=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X784*X368,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1267=\"tak\",$D1267=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB784*AB368,0),0)","v":0},0,0,0]
[null,{"$f":"IF(ISBLANK(B785),\"\",B785)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1268=\"tak\",$D1268=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J785*J369,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1268=\"tak\",$D1268=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X785*X369,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1268=\"tak\",$D1268=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB785*AB369,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1269=\"tak\",$D1269=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J786*J370,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1269=\"tak\",$D1269=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X786*X370,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1269=\"tak\",$D1269=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB786*AB370,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1270=\"tak\",$D1270=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J787*J371,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1270=\"tak\",$D1270=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X787*X371,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1270=\"tak\",$D1270=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB787*AB371,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1271=\"tak\",$D1271=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J788*J372,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1271=\"tak\",$D1271=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X788*X372,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1271=\"tak\",$D1271=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB788*AB372,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1272=\"tak\",$D1272=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J789*J373,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1272=\"tak\",$D1272=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X789*X373,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1272=\"tak\",$D1272=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB789*AB373,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1273=\"tak\",$D1273=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J790*J374,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1273=\"tak\",$D1273=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X790*X374,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1273=\"tak\",$D1273=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB790*AB374,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1274=\"tak\",$D1274=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J791*J375,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1274=\"tak\",$D1274=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X791*X375,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1274=\"tak\",$D1274=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB791*AB375,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1275=\"tak\",$D1275=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J792*J376,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1275=\"tak\",$D1275=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X792*X376,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1275=\"tak\",$D1275=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB792*AB376,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1276=\"tak\",$D1276=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J793*J377,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1276=\"tak\",$D1276=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X793*X377,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1276=\"tak\",$D1276=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB793*AB377,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1277=\"tak\",$D1277=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J794*J378,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1277=\"tak\",$D1277=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X794*X378,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1277=\"tak\",$D1277=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB794*AB378,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1278=\"tak\",$D1278=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J795*J379,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1278=\"tak\",$D1278=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X795*X379,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1278=\"tak\",$D1278=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB795*AB379,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1279=\"tak\",$D1279=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J796*J380,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1279=\"tak\",$D1279=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X796*X380,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1279=\"tak\",$D1279=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB796*AB380,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1280=\"tak\",$D1280=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J797*J381,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1280=\"tak\",$D1280=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X797*X381,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1280=\"tak\",$D1280=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB797*AB381,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1281=\"tak\",$D1281=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J798*J382,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1281=\"tak\",$D1281=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X798*X382,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1281=\"tak\",$D1281=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB798*AB382,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1282=\"tak\",$D1282=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J799*J383,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1282=\"tak\",$D1282=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X799*X383,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1282=\"tak\",$D1282=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB799*AB383,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1283=\"tak\",$D1283=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J800*J384,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1283=\"tak\",$D1283=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X800*X384,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1283=\"tak\",$D1283=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB800*AB384,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1284=\"tak\",$D1284=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J801*J385,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1284=\"tak\",$D1284=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X801*X385,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1284=\"tak\",$D1284=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB801*AB385,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1285=\"tak\",$D1285=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J802*J386,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1285=\"tak\",$D1285=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X802*X386,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1285=\"tak\",$D1285=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB802*AB386,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1286=\"tak\",$D1286=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J803*J387,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1286=\"tak\",$D1286=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X803*X387,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1286=\"tak\",$D1286=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB803*AB387,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1287=\"tak\",$D1287=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J804*J388,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1287=\"tak\",$D1287=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X804*X388,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1287=\"tak\",$D1287=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB804*AB388,0),0)","v":0},0,0,0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1248:J1287),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1248:W1287),0)","v":0},{"$f":"ROUND(SUM(X1248:X1287),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1248:AB1287),0)","v":0},0,0,0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia"]
[null,"Stanowisko / Grupa","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B810),\"\",B810)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1293=\"tak\",$D1293=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J810*J478,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1293=\"tak\",$D1293=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(W810*W478,0),0)","v":0},{"$f":"IF(AND($C1293=\"tak\",$D1293=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X810*X478,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1293=\"tak\",$D1293=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB810*AB478,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1294=\"tak\",$D1294=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J811*J479,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1294=\"tak\",$D1294=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X811*X479,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1294=\"tak\",$D1294=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB811*AB479,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1295=\"tak\",$D1295=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J812*J480,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1295=\"tak\",$D1295=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X812*X480,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1295=\"tak\",$D1295=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB812*AB480,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1296=\"tak\",$D1296=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J813*J481,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1296=\"tak\",$D1296=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X813*X481,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1296=\"tak\",$D1296=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB813*AB481,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1297=\"tak\",$D1297=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J814*J482,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1297=\"tak\",$D1297=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X814*X482,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1297=\"tak\",$D1297=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB814*AB482,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1298=\"tak\",$D1298=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J815*J483,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1298=\"tak\",$D1298=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X815*X483,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1298=\"tak\",$D1298=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB815*AB483,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1299=\"tak\",$D1299=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J816*J484,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1299=\"tak\",$D1299=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X816*X484,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1299=\"tak\",$D1299=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB816*AB484,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1300=\"tak\",$D1300=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J817*J485,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1300=\"tak\",$D1300=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X817*X485,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1300=\"tak\",$D1300=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB817*AB485,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1301=\"tak\",$D1301=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J818*J486,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1301=\"tak\",$D1301=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X818*X486,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1301=\"tak\",$D1301=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB818*AB486,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1302=\"tak\",$D1302=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J819*J487,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1302=\"tak\",$D1302=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X819*X487,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1302=\"tak\",$D1302=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB819*AB487,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1303=\"tak\",$D1303=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J820*J488,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1303=\"tak\",$D1303=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X820*X488,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1303=\"tak\",$D1303=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB820*AB488,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1304=\"tak\",$D1304=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J821*J489,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1304=\"tak\",$D1304=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X821*X489,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1304=\"tak\",$D1304=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB821*AB489,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1305=\"tak\",$D1305=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J822*J490,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1305=\"tak\",$D1305=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X822*X490,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1305=\"tak\",$D1305=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB822*AB490,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1306=\"tak\",$D1306=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J823*J491,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1306=\"tak\",$D1306=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X823*X491,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1306=\"tak\",$D1306=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB823*AB491,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1307=\"tak\",$D1307=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J824*J492,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1307=\"tak\",$D1307=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X824*X492,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1307=\"tak\",$D1307=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB824*AB492,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1308=\"tak\",$D1308=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J825*J493,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1308=\"tak\",$D1308=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X825*X493,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1308=\"tak\",$D1308=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB825*AB493,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1309=\"tak\",$D1309=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J826*J494,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1309=\"tak\",$D1309=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X826*X494,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1309=\"tak\",$D1309=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB826*AB494,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1310=\"tak\",$D1310=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J827*J495,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1310=\"tak\",$D1310=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X827*X495,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1310=\"tak\",$D1310=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB827*AB495,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1311=\"tak\",$D1311=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J828*J496,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1311=\"tak\",$D1311=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X828*X496,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1311=\"tak\",$D1311=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB828*AB496,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1312=\"tak\",$D1312=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J829*J497,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1312=\"tak\",$D1312=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X829*X497,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1312=\"tak\",$D1312=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB829*AB497,0),0)","v":0},0,0,0]
[null,{"$f":"IF(ISBLANK(B830),\"\",B830)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1313=\"tak\",$D1313=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J830*J498,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1313=\"tak\",$D1313=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X830*X498,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1313=\"tak\",$D1313=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB830*AB498,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1314=\"tak\",$D1314=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J831*J499,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1314=\"tak\",$D1314=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X831*X499,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1314=\"tak\",$D1314=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB831*AB499,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1315=\"tak\",$D1315=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J832*J500,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1315=\"tak\",$D1315=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X832*X500,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1315=\"tak\",$D1315=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB832*AB500,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1316=\"tak\",$D1316=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J833*J501,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1316=\"tak\",$D1316=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X833*X501,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1316=\"tak\",$D1316=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB833*AB501,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1317=\"tak\",$D1317=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J834*J502,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1317=\"tak\",$D1317=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X834*X502,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1317=\"tak\",$D1317=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB834*AB502,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1318=\"tak\",$D1318=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J835*J503,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1318=\"tak\",$D1318=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X835*X503,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1318=\"tak\",$D1318=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB835*AB503,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1319=\"tak\",$D1319=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J836*J504,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1319=\"tak\",$D1319=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X836*X504,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1319=\"tak\",$D1319=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB836*AB504,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1320=\"tak\",$D1320=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J837*J505,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1320=\"tak\",$D1320=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X837*X505,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1320=\"tak\",$D1320=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB837*AB505,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1321=\"tak\",$D1321=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J838*J506,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1321=\"tak\",$D1321=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X838*X506,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1321=\"tak\",$D1321=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB838*AB506,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1322=\"tak\",$D1322=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J839*J507,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1322=\"tak\",$D1322=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X839*X507,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1322=\"tak\",$D1322=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB839*AB507,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1323=\"tak\",$D1323=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J840*J508,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1323=\"tak\",$D1323=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X840*X508,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1323=\"tak\",$D1323=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB840*AB508,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1324=\"tak\",$D1324=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J841*J509,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1324=\"tak\",$D1324=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X841*X509,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1324=\"tak\",$D1324=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB841*AB509,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1325=\"tak\",$D1325=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J842*J510,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1325=\"tak\",$D1325=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X842*X510,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1325=\"tak\",$D1325=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB842*AB510,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1326=\"tak\",$D1326=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J843*J511,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1326=\"tak\",$D1326=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X843*X511,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1326=\"tak\",$D1326=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB843*AB511,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1327=\"tak\",$D1327=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J844*J512,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1327=\"tak\",$D1327=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X844*X512,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1327=\"tak\",$D1327=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB844*AB512,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1328=\"tak\",$D1328=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J845*J513,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1328=\"tak\",$D1328=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X845*X513,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1328=\"tak\",$D1328=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB845*AB513,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1329=\"tak\",$D1329=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J846*J514,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1329=\"tak\",$D1329=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X846*X514,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1329=\"tak\",$D1329=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB846*AB514,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1330=\"tak\",$D1330=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J847*J515,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1330=\"tak\",$D1330=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X847*X515,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1330=\"tak\",$D1330=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB847*AB515,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1331=\"tak\",$D1331=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J848*J516,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1331=\"tak\",$D1331=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X848*X516,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1331=\"tak\",$D1331=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB848*AB516,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1332=\"tak\",$D1332=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J849*J517,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1332=\"tak\",$D1332=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X849*X517,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1332=\"tak\",$D1332=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB849*AB517,0),0)","v":0},0,0,0]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1293:J1332),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1293:W1332),0)","v":0},{"$f":"ROUND(SUM(X1293:X1332),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1293:AB1332),0)","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty rodzajowe","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B854),\"\",B854)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1337=\"tak\",$D1337=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J854*J553,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1337=\"tak\",$D1337=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(W854*W553,0),0)","v":0},{"$f":"IF(AND($C1337=\"tak\",$D1337=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X854*X553,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1337=\"tak\",$D1337=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB854*AB553,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1338=\"tak\",$D1338=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J855*J554,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1338=\"tak\",$D1338=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X855*X554,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1338=\"tak\",$D1338=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB855*AB554,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1339=\"tak\",$D1339=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J856*J555,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1339=\"tak\",$D1339=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X856*X555,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1339=\"tak\",$D1339=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB856*AB555,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1340=\"tak\",$D1340=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J857*J556,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1340=\"tak\",$D1340=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X857*X556,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1340=\"tak\",$D1340=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB857*AB556,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1341=\"tak\",$D1341=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J858*J557,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1341=\"tak\",$D1341=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X858*X557,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1341=\"tak\",$D1341=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB858*AB557,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1342=\"tak\",$D1342=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J859*J558,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1342=\"tak\",$D1342=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X859*X558,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1342=\"tak\",$D1342=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB859*AB558,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1343=\"tak\",$D1343=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J860*J559,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1343=\"tak\",$D1343=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X860*X559,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1343=\"tak\",$D1343=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB860*AB559,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1344=\"tak\",$D1344=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J861*J560,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1344=\"tak\",$D1344=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X861*X560,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1344=\"tak\",$D1344=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB861*AB560,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1345=\"tak\",$D1345=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J862*J561,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1345=\"tak\",$D1345=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X862*X561,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1345=\"tak\",$D1345=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB862*AB561,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1346=\"tak\",$D1346=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J863*J562,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1346=\"tak\",$D1346=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X863*X562,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1346=\"tak\",$D1346=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB863*AB562,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1347=\"tak\",$D1347=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J864*J563,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1347=\"tak\",$D1347=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X864*X563,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1347=\"tak\",$D1347=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB864*AB563,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1348=\"tak\",$D1348=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J865*J564,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1348=\"tak\",$D1348=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X865*X564,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1348=\"tak\",$D1348=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB865*AB564,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1349=\"tak\",$D1349=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J866*J565,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1349=\"tak\",$D1349=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X866*X565,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1349=\"tak\",$D1349=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB866*AB565,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1350=\"tak\",$D1350=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J867*J566,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1350=\"tak\",$D1350=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X867*X566,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1350=\"tak\",$D1350=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB867*AB566,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1351=\"tak\",$D1351=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J868*J567,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1351=\"tak\",$D1351=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X868*X567,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1351=\"tak\",$D1351=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB868*AB567,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1352=\"tak\",$D1352=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J869*J568,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1352=\"tak\",$D1352=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X869*X568,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1352=\"tak\",$D1352=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB869*AB568,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1353=\"tak\",$D1353=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J870*J569,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1353=\"tak\",$D1353=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X870*X569,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1353=\"tak\",$D1353=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB870*AB569,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1354=\"tak\",$D1354=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J871*J570,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1354=\"tak\",$D1354=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X871*X570,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1354=\"tak\",$D1354=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB871*AB570,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1355=\"tak\",$D1355=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J872*J571,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1355=\"tak\",$D1355=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X872*X571,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1355=\"tak\",$D1355=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB872*AB571,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1356=\"tak\",$D1356=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J873*J572,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1356=\"tak\",$D1356=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X873*X572,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1356=\"tak\",$D1356=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB873*AB572,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1357=\"tak\",$D1357=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J874*J573,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1357=\"tak\",$D1357=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X874*X573,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1357=\"tak\",$D1357=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB874*AB573,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1358=\"tak\",$D1358=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J875*J574,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1358=\"tak\",$D1358=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X875*X574,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1358=\"tak\",$D1358=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB875*AB574,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1359=\"tak\",$D1359=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J876*J575,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1359=\"tak\",$D1359=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X876*X575,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1359=\"tak\",$D1359=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB876*AB575,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1360=\"tak\",$D1360=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J877*J576,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1360=\"tak\",$D1360=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X877*X576,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1360=\"tak\",$D1360=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB877*AB576,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1361=\"tak\",$D1361=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J878*J577,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1361=\"tak\",$D1361=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X878*X577,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1361=\"tak\",$D1361=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB878*AB577,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1362=\"tak\",$D1362=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J879*J578,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1362=\"tak\",$D1362=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X879*X578,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1362=\"tak\",$D1362=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB879*AB578,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1363=\"tak\",$D1363=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J880*J579,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1363=\"tak\",$D1363=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X880*X579,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1363=\"tak\",$D1363=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB880*AB579,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1364=\"tak\",$D1364=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J881*J580,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1364=\"tak\",$D1364=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X881*X580,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1364=\"tak\",$D1364=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB881*AB580,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1365=\"tak\",$D1365=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J882*J581,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1365=\"tak\",$D1365=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X882*X581,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1365=\"tak\",$D1365=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB882*AB581,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1366=\"tak\",$D1366=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(J883*J582,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1366=\"tak\",$D1366=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X883*X582,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1366=\"tak\",$D1366=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(AB883*AB582,0),0)","v":0},0,0,0]
[null,"Razem Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1337:J1366),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1337:W1366),0)","v":0},{"$f":"ROUND(SUM(X1337:X1366),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1337:AB1366),0)","v":0},0,0,0]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B888),\"\",B888)","v":""}]
[null,{"$f":"IF(ISBLANK(B889),\"\",B889)","v":""}]
[null,{"$f":"IF(ISBLANK(B890),\"\",B890)","v":""}]
[null,{"$f":"IF(ISBLANK(B891),\"\",B891)","v":""}]
[null,{"$f":"IF(ISBLANK(B892),\"\",B892)","v":""}]
[null,"Razem Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1371:J1375),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1371:W1375),0)","v":0},{"$f":"ROUND(SUM(X1371:X1375),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1371:AB1375),0)","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty operacyjne","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B897),\"\",B897)","v":""},"",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1380:J1384),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1380:W1384),0)","v":0},{"$f":"ROUND(SUM(X1380:X1384),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1380:AB1384),0)","v":0},0,0,0]
[]
[]
[null,"Koszty finansowe","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B906),\"\",B906)","v":"Koszty z tytułu oprocentowania kredytów i pożyczek"},"",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1389:J1393),0)","v":0},{"$f":"ROUND(SUM(K1389:K1393),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1389:W1393),0)","v":0},{"$f":"ROUND(SUM(X1389:X1393),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1389:AB1393),0)","v":0},0,0,0]
[]
[]
[null,"Rozliczenie kosztów operacyjnych projektu do rozliczeń międzyokresowych"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1210,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1210,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(L1210,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1210,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1210,0),0)","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1234,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1234,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1234,0),0)","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1243,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1243,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1243,0),0)","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1288,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1288,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1288,0),0)","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1333,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1333,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1333,0),0)","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1367,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1367,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1367,0),0)","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,J1376,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,W1376,0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,AB1376,0)","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1385,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1385,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1385,0),0)","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1394,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1394,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1394,0),0)","v":0},0,0,0]
[null,"Razem",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1398:J1406),0)","v":0},{"$f":"ROUND(SUM(K1398:K1406),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1398:W1406),0)","v":0},{"$f":"ROUND(SUM(X1398:X1406),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1398:AB1406),0)","v":0},0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Dotacja B+R narastająco",null,null,null,null,null,null,null,{"$f":"ROUND(J1407,0)","v":0},{"$f":"ROUND(J1412+K1407,0)","v":0},{"$f":"ROUND(K1412+L1407,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V1412+W1407,0)","v":0},{"$f":"ROUND(W1412+X1407,0)","v":0},0,0,0,{"$f":"ROUND(AA1412+AB1407,0)","v":0},{"$f":"ROUND(AB1412+AC1407,0)","v":0},{"$f":"ROUND(AC1412+AD1407,0)","v":0},{"$f":"ROUND(AD1412+AE1407,0)","v":0}]
[null,null,null,"kolumna","wiersz","adres"]
[null,"Rok rozpoczęcia projektu",{"$f":"Poczatek","v":0},{"$f":"MATCH($C1414,$A$927:$AE$927,0)","v":{"$error":"#N/A"}},{"$f":"ROW($J$1407)","v":1407},{"$f":"ADDRESS(E1414,D1414)","v":{"$error":"#N/A"}}]
[null,"Rok zakończenia prac B+R",{"$f":"Koniec_PR","v":0},{"$f":"MATCH($C1415,$A$927:$AE$927,0)","v":{"$error":"#N/A"}},{"$f":"ROW($J$1407)","v":1407},{"$f":"ADDRESS(E1415,D1415)","v":{"$error":"#N/A"}}]
[]
[null,"Dotacja kosztów operacyjnych B+R w danym roku",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,J1407,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,W1407,0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,AB1407,0)","v":0},0,0,0]
[null,"Rozliczenia międzyokresowe B+R narastająco (pasywa)",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,(J1417+I1418),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,(W1417+V1418),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,(AB1417+AA1418),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,(AC1417+AB1418),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,(AD1417+AC1418),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,(AE1417+AD1418),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rozliczenie dotacji dotyczącej kosztów operacyjnych nie będących pracami rozwojowymi",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1190),\"\",B1190)","v":""},"","","",null,null,null,null,{"$f":"IF(AND($C1430=\"tak\",OR($D1430=\"nie dotyczy\",$D1430=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J117*J139,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1430=\"tak\",OR($D1430=\"nie dotyczy\",$D1430=\"badania przemysłowe\"),W$1427<=Koniec_Projekt),ROUND(W117*W139,0),0)","v":0},{"$f":"IF(AND($C1430=\"tak\",OR($D1430=\"nie dotyczy\",$D1430=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X117*X139,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1430=\"tak\",OR($D1430=\"nie dotyczy\",$D1430=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB117*AB139,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1431=\"tak\",OR($D1431=\"nie dotyczy\",$D1431=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J118*J140,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1431=\"tak\",OR($D1431=\"nie dotyczy\",$D1431=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X118*X140,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1431=\"tak\",OR($D1431=\"nie dotyczy\",$D1431=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB118*AB140,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1432=\"tak\",OR($D1432=\"nie dotyczy\",$D1432=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J119*J141,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1432=\"tak\",OR($D1432=\"nie dotyczy\",$D1432=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X119*X141,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1432=\"tak\",OR($D1432=\"nie dotyczy\",$D1432=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB119*AB141,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1433=\"tak\",OR($D1433=\"nie dotyczy\",$D1433=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J120*J142,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1433=\"tak\",OR($D1433=\"nie dotyczy\",$D1433=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X120*X142,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1433=\"tak\",OR($D1433=\"nie dotyczy\",$D1433=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB120*AB142,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1434=\"tak\",OR($D1434=\"nie dotyczy\",$D1434=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J121*J143,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1434=\"tak\",OR($D1434=\"nie dotyczy\",$D1434=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X121*X143,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1434=\"tak\",OR($D1434=\"nie dotyczy\",$D1434=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB121*AB143,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1435=\"tak\",OR($D1435=\"nie dotyczy\",$D1435=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J122*J144,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1435=\"tak\",OR($D1435=\"nie dotyczy\",$D1435=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X122*X144,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1435=\"tak\",OR($D1435=\"nie dotyczy\",$D1435=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB122*AB144,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1436=\"tak\",OR($D1436=\"nie dotyczy\",$D1436=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J123*J145,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1436=\"tak\",OR($D1436=\"nie dotyczy\",$D1436=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X123*X145,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1436=\"tak\",OR($D1436=\"nie dotyczy\",$D1436=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB123*AB145,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1437=\"tak\",OR($D1437=\"nie dotyczy\",$D1437=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J124*J146,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1437=\"tak\",OR($D1437=\"nie dotyczy\",$D1437=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X124*X146,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1437=\"tak\",OR($D1437=\"nie dotyczy\",$D1437=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB124*AB146,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1438=\"tak\",OR($D1438=\"nie dotyczy\",$D1438=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J125*J147,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1438=\"tak\",OR($D1438=\"nie dotyczy\",$D1438=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X125*X147,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1438=\"tak\",OR($D1438=\"nie dotyczy\",$D1438=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB125*AB147,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1439=\"tak\",OR($D1439=\"nie dotyczy\",$D1439=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J126*J148,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1439=\"tak\",OR($D1439=\"nie dotyczy\",$D1439=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X126*X148,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1439=\"tak\",OR($D1439=\"nie dotyczy\",$D1439=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB126*AB148,0),0)","v":0},0,0,0]
[null,{"$f":"IF(ISBLANK(B1200),\"\",B1200)","v":""},"","","",null,null,null,null,{"$f":"IF(AND($C1440=\"tak\",OR($D1440=\"nie dotyczy\",$D1440=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J127*J149,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1440=\"tak\",OR($D1440=\"nie dotyczy\",$D1440=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X127*X149,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1440=\"tak\",OR($D1440=\"nie dotyczy\",$D1440=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB127*AB149,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1441=\"tak\",OR($D1441=\"nie dotyczy\",$D1441=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J128*J150,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1441=\"tak\",OR($D1441=\"nie dotyczy\",$D1441=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X128*X150,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1441=\"tak\",OR($D1441=\"nie dotyczy\",$D1441=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB128*AB150,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1442=\"tak\",OR($D1442=\"nie dotyczy\",$D1442=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J129*J151,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1442=\"tak\",OR($D1442=\"nie dotyczy\",$D1442=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X129*X151,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1442=\"tak\",OR($D1442=\"nie dotyczy\",$D1442=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB129*AB151,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1443=\"tak\",OR($D1443=\"nie dotyczy\",$D1443=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J130*J152,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1443=\"tak\",OR($D1443=\"nie dotyczy\",$D1443=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X130*X152,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1443=\"tak\",OR($D1443=\"nie dotyczy\",$D1443=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB130*AB152,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1444=\"tak\",OR($D1444=\"nie dotyczy\",$D1444=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J131*J153,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1444=\"tak\",OR($D1444=\"nie dotyczy\",$D1444=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X131*X153,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1444=\"tak\",OR($D1444=\"nie dotyczy\",$D1444=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB131*AB153,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1445=\"tak\",OR($D1445=\"nie dotyczy\",$D1445=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J132*J154,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1445=\"tak\",OR($D1445=\"nie dotyczy\",$D1445=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X132*X154,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1445=\"tak\",OR($D1445=\"nie dotyczy\",$D1445=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB132*AB154,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1446=\"tak\",OR($D1446=\"nie dotyczy\",$D1446=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J133*J155,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1446=\"tak\",OR($D1446=\"nie dotyczy\",$D1446=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X133*X155,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1446=\"tak\",OR($D1446=\"nie dotyczy\",$D1446=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB133*AB155,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1447=\"tak\",OR($D1447=\"nie dotyczy\",$D1447=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J134*J156,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1447=\"tak\",OR($D1447=\"nie dotyczy\",$D1447=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X134*X156,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1447=\"tak\",OR($D1447=\"nie dotyczy\",$D1447=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB134*AB156,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1448=\"tak\",OR($D1448=\"nie dotyczy\",$D1448=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J135*J157,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1448=\"tak\",OR($D1448=\"nie dotyczy\",$D1448=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X135*X157,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1448=\"tak\",OR($D1448=\"nie dotyczy\",$D1448=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB135*AB157,0),0)","v":0},0,0,0]
[null,"","","","",null,null,null,null,{"$f":"IF(AND($C1449=\"tak\",OR($D1449=\"nie dotyczy\",$D1449=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J136*J158,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1449=\"tak\",OR($D1449=\"nie dotyczy\",$D1449=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X136*X158,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1449=\"tak\",OR($D1449=\"nie dotyczy\",$D1449=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB136*AB158,0),0)","v":0},0,0,0]
[null,"Razem Zużycie materiałów i energii (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1430:J1449),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1430:W1449),0)","v":0},{"$f":"ROUND(SUM(X1430:X1449),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1430:AB1449),0)","v":0},0,0,0]
[]
[]
[null,"Usługi obce (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1214),\"\",B1214)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1454=\"tak\",OR($D1454=\"nie dotyczy\",$D1454=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J162*J184,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1454=\"tak\",OR($D1454=\"nie dotyczy\",$D1454=\"badania przemysłowe\"),W$1427<=Koniec_Projekt),ROUND(W162*W184,0),0)","v":0},{"$f":"IF(AND($C1454=\"tak\",OR($D1454=\"nie dotyczy\",$D1454=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X162*X184,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1454=\"tak\",OR($D1454=\"nie dotyczy\",$D1454=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB162*AB184,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1455=\"tak\",OR($D1455=\"nie dotyczy\",$D1455=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J163*J185,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1455=\"tak\",OR($D1455=\"nie dotyczy\",$D1455=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X163*X185,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1455=\"tak\",OR($D1455=\"nie dotyczy\",$D1455=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB163*AB185,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1456=\"tak\",OR($D1456=\"nie dotyczy\",$D1456=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J164*J186,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1456=\"tak\",OR($D1456=\"nie dotyczy\",$D1456=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X164*X186,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1456=\"tak\",OR($D1456=\"nie dotyczy\",$D1456=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB164*AB186,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1457=\"tak\",OR($D1457=\"nie dotyczy\",$D1457=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J165*J187,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1457=\"tak\",OR($D1457=\"nie dotyczy\",$D1457=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X165*X187,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1457=\"tak\",OR($D1457=\"nie dotyczy\",$D1457=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB165*AB187,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1458=\"tak\",OR($D1458=\"nie dotyczy\",$D1458=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J166*J188,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1458=\"tak\",OR($D1458=\"nie dotyczy\",$D1458=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X166*X188,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1458=\"tak\",OR($D1458=\"nie dotyczy\",$D1458=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB166*AB188,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1459=\"tak\",OR($D1459=\"nie dotyczy\",$D1459=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J167*J189,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1459=\"tak\",OR($D1459=\"nie dotyczy\",$D1459=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X167*X189,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1459=\"tak\",OR($D1459=\"nie dotyczy\",$D1459=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB167*AB189,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1460=\"tak\",OR($D1460=\"nie dotyczy\",$D1460=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J168*J190,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1460=\"tak\",OR($D1460=\"nie dotyczy\",$D1460=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X168*X190,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1460=\"tak\",OR($D1460=\"nie dotyczy\",$D1460=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB168*AB190,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1461=\"tak\",OR($D1461=\"nie dotyczy\",$D1461=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J169*J191,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1461=\"tak\",OR($D1461=\"nie dotyczy\",$D1461=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X169*X191,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1461=\"tak\",OR($D1461=\"nie dotyczy\",$D1461=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB169*AB191,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1462=\"tak\",OR($D1462=\"nie dotyczy\",$D1462=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J170*J192,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1462=\"tak\",OR($D1462=\"nie dotyczy\",$D1462=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X170*X192,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1462=\"tak\",OR($D1462=\"nie dotyczy\",$D1462=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB170*AB192,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1463=\"tak\",OR($D1463=\"nie dotyczy\",$D1463=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J171*J193,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1463=\"tak\",OR($D1463=\"nie dotyczy\",$D1463=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X171*X193,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1463=\"tak\",OR($D1463=\"nie dotyczy\",$D1463=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB171*AB193,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1464=\"tak\",OR($D1464=\"nie dotyczy\",$D1464=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J172*J194,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1464=\"tak\",OR($D1464=\"nie dotyczy\",$D1464=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X172*X194,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1464=\"tak\",OR($D1464=\"nie dotyczy\",$D1464=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB172*AB194,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1465=\"tak\",OR($D1465=\"nie dotyczy\",$D1465=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J173*J195,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1465=\"tak\",OR($D1465=\"nie dotyczy\",$D1465=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X173*X195,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1465=\"tak\",OR($D1465=\"nie dotyczy\",$D1465=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB173*AB195,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1466=\"tak\",OR($D1466=\"nie dotyczy\",$D1466=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J174*J196,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1466=\"tak\",OR($D1466=\"nie dotyczy\",$D1466=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X174*X196,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1466=\"tak\",OR($D1466=\"nie dotyczy\",$D1466=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB174*AB196,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1467=\"tak\",OR($D1467=\"nie dotyczy\",$D1467=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J175*J197,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1467=\"tak\",OR($D1467=\"nie dotyczy\",$D1467=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X175*X197,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1467=\"tak\",OR($D1467=\"nie dotyczy\",$D1467=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB175*AB197,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1468=\"tak\",OR($D1468=\"nie dotyczy\",$D1468=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J176*J198,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1468=\"tak\",OR($D1468=\"nie dotyczy\",$D1468=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X176*X198,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1468=\"tak\",OR($D1468=\"nie dotyczy\",$D1468=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB176*AB198,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1469=\"tak\",OR($D1469=\"nie dotyczy\",$D1469=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J177*J199,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1469=\"tak\",OR($D1469=\"nie dotyczy\",$D1469=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X177*X199,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1469=\"tak\",OR($D1469=\"nie dotyczy\",$D1469=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB177*AB199,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1470=\"tak\",OR($D1470=\"nie dotyczy\",$D1470=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J178*J200,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1470=\"tak\",OR($D1470=\"nie dotyczy\",$D1470=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X178*X200,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1470=\"tak\",OR($D1470=\"nie dotyczy\",$D1470=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB178*AB200,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1471=\"tak\",OR($D1471=\"nie dotyczy\",$D1471=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J179*J201,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1471=\"tak\",OR($D1471=\"nie dotyczy\",$D1471=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X179*X201,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1471=\"tak\",OR($D1471=\"nie dotyczy\",$D1471=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB179*AB201,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1472=\"tak\",OR($D1472=\"nie dotyczy\",$D1472=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J180*J202,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1472=\"tak\",OR($D1472=\"nie dotyczy\",$D1472=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X180*X202,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1472=\"tak\",OR($D1472=\"nie dotyczy\",$D1472=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB180*AB202,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1473=\"tak\",OR($D1473=\"nie dotyczy\",$D1473=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J181*J203,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1473=\"tak\",OR($D1473=\"nie dotyczy\",$D1473=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X181*X203,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1473=\"tak\",OR($D1473=\"nie dotyczy\",$D1473=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB181*AB203,0),0)","v":0},0,0,0]
[null,"Razem Usługi obce (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1454:J1473),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1454:W1473),0)","v":0},{"$f":"ROUND(SUM(X1454:X1473),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1454:AB1473),0)","v":0},0,0,0]
[]
[]
[null,"Podatki i opłaty (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1238),\"\",B1238)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1478=\"tak\",OR($D1478=\"nie dotyczy\",$D1478=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J207*J214,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1478=\"tak\",OR($D1478=\"nie dotyczy\",$D1478=\"badania przemysłowe\"),W$1427<=Koniec_Projekt),ROUND(W207*W214,0),0)","v":0},{"$f":"IF(AND($C1478=\"tak\",OR($D1478=\"nie dotyczy\",$D1478=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X207*X214,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1478=\"tak\",OR($D1478=\"nie dotyczy\",$D1478=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB207*AB214,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1479=\"tak\",OR($D1479=\"nie dotyczy\",$D1479=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J208*J215,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1479=\"tak\",OR($D1479=\"nie dotyczy\",$D1479=\"badania przemysłowe\"),W$1427<=Koniec_Projekt),ROUND(W208*W215,0),0)","v":0},{"$f":"IF(AND($C1479=\"tak\",OR($D1479=\"nie dotyczy\",$D1479=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X208*X215,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1479=\"tak\",OR($D1479=\"nie dotyczy\",$D1479=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB208*AB215,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1480=\"tak\",OR($D1480=\"nie dotyczy\",$D1480=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J209*J216,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1480=\"tak\",OR($D1480=\"nie dotyczy\",$D1480=\"badania przemysłowe\"),W$1427<=Koniec_Projekt),ROUND(W209*W216,0),0)","v":0},{"$f":"IF(AND($C1480=\"tak\",OR($D1480=\"nie dotyczy\",$D1480=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X209*X216,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1480=\"tak\",OR($D1480=\"nie dotyczy\",$D1480=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB209*AB216,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1481=\"tak\",OR($D1481=\"nie dotyczy\",$D1481=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J210*J217,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1481=\"tak\",OR($D1481=\"nie dotyczy\",$D1481=\"badania przemysłowe\"),W$1427<=Koniec_Projekt),ROUND(W210*W217,0),0)","v":0},{"$f":"IF(AND($C1481=\"tak\",OR($D1481=\"nie dotyczy\",$D1481=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X210*X217,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1481=\"tak\",OR($D1481=\"nie dotyczy\",$D1481=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB210*AB217,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1482=\"tak\",OR($D1482=\"nie dotyczy\",$D1482=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J211*J218,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1482=\"tak\",OR($D1482=\"nie dotyczy\",$D1482=\"badania przemysłowe\"),W$1427<=Koniec_Projekt),ROUND(W211*W218,0),0)","v":0},{"$f":"IF(AND($C1482=\"tak\",OR($D1482=\"nie dotyczy\",$D1482=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X211*X218,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1482=\"tak\",OR($D1482=\"nie dotyczy\",$D1482=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB211*AB218,0),0)","v":0},0,0,0]
[null,"Razem Podatki i opłaty (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1478:J1482),0)","v":0},{"$f":"ROUND(SUM(K1478:K1482),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1478:W1482),0)","v":0},{"$f":"ROUND(SUM(X1478:X1482),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1478:AB1482),0)","v":0},0,0,0]
[]
[]
[null,"Wynagrodzenia (brutto) (Projekt)"]
[null,"Stanowisko / Grupa","Kwalifikowalne","Koszty B+R",null,null,null,null,null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[null,{"$f":"IF(ISBLANK(B1248),\"\",B1248)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1488=\"tak\",OR($D1488=\"nie dotyczy\",$D1488=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J391*J349,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1488=\"tak\",OR($D1488=\"nie dotyczy\",$D1488=\"badania przemysłowe\"),W$1427<=Koniec_Projekt),ROUND(W391*W349,0),0)","v":0},{"$f":"IF(AND($C1488=\"tak\",OR($D1488=\"nie dotyczy\",$D1488=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X391*X349,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1488=\"tak\",OR($D1488=\"nie dotyczy\",$D1488=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB391*AB349,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1489=\"tak\",OR($D1489=\"nie dotyczy\",$D1489=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J392*J350,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1489=\"tak\",OR($D1489=\"nie dotyczy\",$D1489=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X392*X350,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1489=\"tak\",OR($D1489=\"nie dotyczy\",$D1489=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB392*AB350,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1490=\"tak\",OR($D1490=\"nie dotyczy\",$D1490=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J393*J351,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1490=\"tak\",OR($D1490=\"nie dotyczy\",$D1490=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X393*X351,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1490=\"tak\",OR($D1490=\"nie dotyczy\",$D1490=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB393*AB351,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1491=\"tak\",OR($D1491=\"nie dotyczy\",$D1491=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J394*J352,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1491=\"tak\",OR($D1491=\"nie dotyczy\",$D1491=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X394*X352,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1491=\"tak\",OR($D1491=\"nie dotyczy\",$D1491=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB394*AB352,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1492=\"tak\",OR($D1492=\"nie dotyczy\",$D1492=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J395*J353,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1492=\"tak\",OR($D1492=\"nie dotyczy\",$D1492=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X395*X353,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1492=\"tak\",OR($D1492=\"nie dotyczy\",$D1492=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB395*AB353,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1493=\"tak\",OR($D1493=\"nie dotyczy\",$D1493=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J396*J354,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1493=\"tak\",OR($D1493=\"nie dotyczy\",$D1493=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X396*X354,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1493=\"tak\",OR($D1493=\"nie dotyczy\",$D1493=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB396*AB354,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1494=\"tak\",OR($D1494=\"nie dotyczy\",$D1494=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J397*J355,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1494=\"tak\",OR($D1494=\"nie dotyczy\",$D1494=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X397*X355,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1494=\"tak\",OR($D1494=\"nie dotyczy\",$D1494=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB397*AB355,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1495=\"tak\",OR($D1495=\"nie dotyczy\",$D1495=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J398*J356,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1495=\"tak\",OR($D1495=\"nie dotyczy\",$D1495=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X398*X356,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1495=\"tak\",OR($D1495=\"nie dotyczy\",$D1495=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB398*AB356,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1496=\"tak\",OR($D1496=\"nie dotyczy\",$D1496=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J399*J357,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1496=\"tak\",OR($D1496=\"nie dotyczy\",$D1496=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X399*X357,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1496=\"tak\",OR($D1496=\"nie dotyczy\",$D1496=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB399*AB357,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1497=\"tak\",OR($D1497=\"nie dotyczy\",$D1497=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J400*J358,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1497=\"tak\",OR($D1497=\"nie dotyczy\",$D1497=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X400*X358,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1497=\"tak\",OR($D1497=\"nie dotyczy\",$D1497=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB400*AB358,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1498=\"tak\",OR($D1498=\"nie dotyczy\",$D1498=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J401*J359,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1498=\"tak\",OR($D1498=\"nie dotyczy\",$D1498=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X401*X359,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1498=\"tak\",OR($D1498=\"nie dotyczy\",$D1498=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB401*AB359,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1499=\"tak\",OR($D1499=\"nie dotyczy\",$D1499=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J402*J360,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1499=\"tak\",OR($D1499=\"nie dotyczy\",$D1499=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X402*X360,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1499=\"tak\",OR($D1499=\"nie dotyczy\",$D1499=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB402*AB360,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1500=\"tak\",OR($D1500=\"nie dotyczy\",$D1500=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J403*J361,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1500=\"tak\",OR($D1500=\"nie dotyczy\",$D1500=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X403*X361,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1500=\"tak\",OR($D1500=\"nie dotyczy\",$D1500=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB403*AB361,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1501=\"tak\",OR($D1501=\"nie dotyczy\",$D1501=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J404*J362,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1501=\"tak\",OR($D1501=\"nie dotyczy\",$D1501=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X404*X362,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1501=\"tak\",OR($D1501=\"nie dotyczy\",$D1501=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB404*AB362,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1502=\"tak\",OR($D1502=\"nie dotyczy\",$D1502=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J405*J363,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1502=\"tak\",OR($D1502=\"nie dotyczy\",$D1502=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X405*X363,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1502=\"tak\",OR($D1502=\"nie dotyczy\",$D1502=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB405*AB363,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1503=\"tak\",OR($D1503=\"nie dotyczy\",$D1503=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J406*J364,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1503=\"tak\",OR($D1503=\"nie dotyczy\",$D1503=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X406*X364,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1503=\"tak\",OR($D1503=\"nie dotyczy\",$D1503=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB406*AB364,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1504=\"tak\",OR($D1504=\"nie dotyczy\",$D1504=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J407*J365,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1504=\"tak\",OR($D1504=\"nie dotyczy\",$D1504=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X407*X365,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1504=\"tak\",OR($D1504=\"nie dotyczy\",$D1504=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB407*AB365,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1505=\"tak\",OR($D1505=\"nie dotyczy\",$D1505=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J408*J366,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1505=\"tak\",OR($D1505=\"nie dotyczy\",$D1505=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X408*X366,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1505=\"tak\",OR($D1505=\"nie dotyczy\",$D1505=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB408*AB366,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1506=\"tak\",OR($D1506=\"nie dotyczy\",$D1506=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J409*J367,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1506=\"tak\",OR($D1506=\"nie dotyczy\",$D1506=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X409*X367,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1506=\"tak\",OR($D1506=\"nie dotyczy\",$D1506=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB409*AB367,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1507=\"tak\",OR($D1507=\"nie dotyczy\",$D1507=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J410*J368,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1507=\"tak\",OR($D1507=\"nie dotyczy\",$D1507=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X410*X368,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1507=\"tak\",OR($D1507=\"nie dotyczy\",$D1507=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB410*AB368,0),0)","v":0},0,0,0]
[null,{"$f":"IF(ISBLANK(B1268),\"\",B1268)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1508=\"tak\",OR($D1508=\"nie dotyczy\",$D1508=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J411*J369,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1508=\"tak\",OR($D1508=\"nie dotyczy\",$D1508=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X411*X369,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1508=\"tak\",OR($D1508=\"nie dotyczy\",$D1508=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB411*AB369,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1509=\"tak\",OR($D1509=\"nie dotyczy\",$D1509=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J412*J370,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1509=\"tak\",OR($D1509=\"nie dotyczy\",$D1509=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X412*X370,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1509=\"tak\",OR($D1509=\"nie dotyczy\",$D1509=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB412*AB370,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1510=\"tak\",OR($D1510=\"nie dotyczy\",$D1510=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J413*J371,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1510=\"tak\",OR($D1510=\"nie dotyczy\",$D1510=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X413*X371,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1510=\"tak\",OR($D1510=\"nie dotyczy\",$D1510=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB413*AB371,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1511=\"tak\",OR($D1511=\"nie dotyczy\",$D1511=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J414*J372,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1511=\"tak\",OR($D1511=\"nie dotyczy\",$D1511=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X414*X372,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1511=\"tak\",OR($D1511=\"nie dotyczy\",$D1511=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB414*AB372,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1512=\"tak\",OR($D1512=\"nie dotyczy\",$D1512=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J415*J373,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1512=\"tak\",OR($D1512=\"nie dotyczy\",$D1512=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X415*X373,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1512=\"tak\",OR($D1512=\"nie dotyczy\",$D1512=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB415*AB373,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1513=\"tak\",OR($D1513=\"nie dotyczy\",$D1513=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J416*J374,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1513=\"tak\",OR($D1513=\"nie dotyczy\",$D1513=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X416*X374,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1513=\"tak\",OR($D1513=\"nie dotyczy\",$D1513=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB416*AB374,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1514=\"tak\",OR($D1514=\"nie dotyczy\",$D1514=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J417*J375,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1514=\"tak\",OR($D1514=\"nie dotyczy\",$D1514=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X417*X375,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1514=\"tak\",OR($D1514=\"nie dotyczy\",$D1514=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB417*AB375,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1515=\"tak\",OR($D1515=\"nie dotyczy\",$D1515=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J418*J376,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1515=\"tak\",OR($D1515=\"nie dotyczy\",$D1515=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X418*X376,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1515=\"tak\",OR($D1515=\"nie dotyczy\",$D1515=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB418*AB376,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1516=\"tak\",OR($D1516=\"nie dotyczy\",$D1516=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J419*J377,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1516=\"tak\",OR($D1516=\"nie dotyczy\",$D1516=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X419*X377,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1516=\"tak\",OR($D1516=\"nie dotyczy\",$D1516=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB419*AB377,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1517=\"tak\",OR($D1517=\"nie dotyczy\",$D1517=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J420*J378,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1517=\"tak\",OR($D1517=\"nie dotyczy\",$D1517=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X420*X378,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1517=\"tak\",OR($D1517=\"nie dotyczy\",$D1517=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB420*AB378,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1518=\"tak\",OR($D1518=\"nie dotyczy\",$D1518=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J421*J379,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1518=\"tak\",OR($D1518=\"nie dotyczy\",$D1518=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X421*X379,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1518=\"tak\",OR($D1518=\"nie dotyczy\",$D1518=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB421*AB379,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1519=\"tak\",OR($D1519=\"nie dotyczy\",$D1519=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J422*J380,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1519=\"tak\",OR($D1519=\"nie dotyczy\",$D1519=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X422*X380,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1519=\"tak\",OR($D1519=\"nie dotyczy\",$D1519=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB422*AB380,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1520=\"tak\",OR($D1520=\"nie dotyczy\",$D1520=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J423*J381,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1520=\"tak\",OR($D1520=\"nie dotyczy\",$D1520=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X423*X381,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1520=\"tak\",OR($D1520=\"nie dotyczy\",$D1520=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB423*AB381,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1521=\"tak\",OR($D1521=\"nie dotyczy\",$D1521=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J424*J382,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1521=\"tak\",OR($D1521=\"nie dotyczy\",$D1521=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X424*X382,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1521=\"tak\",OR($D1521=\"nie dotyczy\",$D1521=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB424*AB382,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1522=\"tak\",OR($D1522=\"nie dotyczy\",$D1522=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J425*J383,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1522=\"tak\",OR($D1522=\"nie dotyczy\",$D1522=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X425*X383,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1522=\"tak\",OR($D1522=\"nie dotyczy\",$D1522=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB425*AB383,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1523=\"tak\",OR($D1523=\"nie dotyczy\",$D1523=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J426*J384,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1523=\"tak\",OR($D1523=\"nie dotyczy\",$D1523=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X426*X384,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1523=\"tak\",OR($D1523=\"nie dotyczy\",$D1523=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB426*AB384,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1524=\"tak\",OR($D1524=\"nie dotyczy\",$D1524=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J427*J385,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1524=\"tak\",OR($D1524=\"nie dotyczy\",$D1524=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X427*X385,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1524=\"tak\",OR($D1524=\"nie dotyczy\",$D1524=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB427*AB385,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1525=\"tak\",OR($D1525=\"nie dotyczy\",$D1525=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J428*J386,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1525=\"tak\",OR($D1525=\"nie dotyczy\",$D1525=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X428*X386,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1525=\"tak\",OR($D1525=\"nie dotyczy\",$D1525=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB428*AB386,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1526=\"tak\",OR($D1526=\"nie dotyczy\",$D1526=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J429*J387,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1526=\"tak\",OR($D1526=\"nie dotyczy\",$D1526=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X429*X387,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1526=\"tak\",OR($D1526=\"nie dotyczy\",$D1526=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB429*AB387,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1527=\"tak\",OR($D1527=\"nie dotyczy\",$D1527=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J430*J388,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1527=\"tak\",OR($D1527=\"nie dotyczy\",$D1527=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X430*X388,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1527=\"tak\",OR($D1527=\"nie dotyczy\",$D1527=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB430*AB388,0),0)","v":0},0,0,0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1488:J1527),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1488:W1527),0)","v":0},{"$f":"ROUND(SUM(X1488:X1527),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1488:AB1527),0)","v":0},0,0,0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia"]
[null,"Stanowisko / Grupa","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1293),\"\",B1293)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1533=\"tak\",OR($D1533=\"nie dotyczy\",$D1533=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J436*J478,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1533=\"tak\",OR($D1533=\"nie dotyczy\",$D1533=\"badania przemysłowe\"),W$1427<=Koniec_Projekt),ROUND(W436*W478,0),0)","v":0},{"$f":"IF(AND($C1533=\"tak\",OR($D1533=\"nie dotyczy\",$D1533=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X436*X478,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1533=\"tak\",OR($D1533=\"nie dotyczy\",$D1533=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB436*AB478,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1534=\"tak\",OR($D1534=\"nie dotyczy\",$D1534=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J437*J479,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1534=\"tak\",OR($D1534=\"nie dotyczy\",$D1534=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X437*X479,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1534=\"tak\",OR($D1534=\"nie dotyczy\",$D1534=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB437*AB479,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1535=\"tak\",OR($D1535=\"nie dotyczy\",$D1535=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J438*J480,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1535=\"tak\",OR($D1535=\"nie dotyczy\",$D1535=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X438*X480,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1535=\"tak\",OR($D1535=\"nie dotyczy\",$D1535=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB438*AB480,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1536=\"tak\",OR($D1536=\"nie dotyczy\",$D1536=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J439*J481,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1536=\"tak\",OR($D1536=\"nie dotyczy\",$D1536=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X439*X481,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1536=\"tak\",OR($D1536=\"nie dotyczy\",$D1536=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB439*AB481,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1537=\"tak\",OR($D1537=\"nie dotyczy\",$D1537=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J440*J482,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1537=\"tak\",OR($D1537=\"nie dotyczy\",$D1537=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X440*X482,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1537=\"tak\",OR($D1537=\"nie dotyczy\",$D1537=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB440*AB482,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1538=\"tak\",OR($D1538=\"nie dotyczy\",$D1538=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J441*J483,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1538=\"tak\",OR($D1538=\"nie dotyczy\",$D1538=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X441*X483,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1538=\"tak\",OR($D1538=\"nie dotyczy\",$D1538=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB441*AB483,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1539=\"tak\",OR($D1539=\"nie dotyczy\",$D1539=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J442*J484,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1539=\"tak\",OR($D1539=\"nie dotyczy\",$D1539=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X442*X484,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1539=\"tak\",OR($D1539=\"nie dotyczy\",$D1539=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB442*AB484,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1540=\"tak\",OR($D1540=\"nie dotyczy\",$D1540=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J443*J485,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1540=\"tak\",OR($D1540=\"nie dotyczy\",$D1540=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X443*X485,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1540=\"tak\",OR($D1540=\"nie dotyczy\",$D1540=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB443*AB485,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1541=\"tak\",OR($D1541=\"nie dotyczy\",$D1541=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J444*J486,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1541=\"tak\",OR($D1541=\"nie dotyczy\",$D1541=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X444*X486,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1541=\"tak\",OR($D1541=\"nie dotyczy\",$D1541=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB444*AB486,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1542=\"tak\",OR($D1542=\"nie dotyczy\",$D1542=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J445*J487,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1542=\"tak\",OR($D1542=\"nie dotyczy\",$D1542=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X445*X487,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1542=\"tak\",OR($D1542=\"nie dotyczy\",$D1542=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB445*AB487,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1543=\"tak\",OR($D1543=\"nie dotyczy\",$D1543=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J446*J488,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1543=\"tak\",OR($D1543=\"nie dotyczy\",$D1543=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X446*X488,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1543=\"tak\",OR($D1543=\"nie dotyczy\",$D1543=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB446*AB488,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1544=\"tak\",OR($D1544=\"nie dotyczy\",$D1544=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J447*J489,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1544=\"tak\",OR($D1544=\"nie dotyczy\",$D1544=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X447*X489,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1544=\"tak\",OR($D1544=\"nie dotyczy\",$D1544=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB447*AB489,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1545=\"tak\",OR($D1545=\"nie dotyczy\",$D1545=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J448*J490,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1545=\"tak\",OR($D1545=\"nie dotyczy\",$D1545=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X448*X490,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1545=\"tak\",OR($D1545=\"nie dotyczy\",$D1545=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB448*AB490,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1546=\"tak\",OR($D1546=\"nie dotyczy\",$D1546=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J449*J491,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1546=\"tak\",OR($D1546=\"nie dotyczy\",$D1546=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X449*X491,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1546=\"tak\",OR($D1546=\"nie dotyczy\",$D1546=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB449*AB491,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1547=\"tak\",OR($D1547=\"nie dotyczy\",$D1547=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J450*J492,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1547=\"tak\",OR($D1547=\"nie dotyczy\",$D1547=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X450*X492,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1547=\"tak\",OR($D1547=\"nie dotyczy\",$D1547=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB450*AB492,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1548=\"tak\",OR($D1548=\"nie dotyczy\",$D1548=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J451*J493,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1548=\"tak\",OR($D1548=\"nie dotyczy\",$D1548=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X451*X493,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1548=\"tak\",OR($D1548=\"nie dotyczy\",$D1548=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB451*AB493,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1549=\"tak\",OR($D1549=\"nie dotyczy\",$D1549=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J452*J494,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1549=\"tak\",OR($D1549=\"nie dotyczy\",$D1549=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X452*X494,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1549=\"tak\",OR($D1549=\"nie dotyczy\",$D1549=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB452*AB494,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1550=\"tak\",OR($D1550=\"nie dotyczy\",$D1550=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J453*J495,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1550=\"tak\",OR($D1550=\"nie dotyczy\",$D1550=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X453*X495,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1550=\"tak\",OR($D1550=\"nie dotyczy\",$D1550=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB453*AB495,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1551=\"tak\",OR($D1551=\"nie dotyczy\",$D1551=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J454*J496,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1551=\"tak\",OR($D1551=\"nie dotyczy\",$D1551=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X454*X496,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1551=\"tak\",OR($D1551=\"nie dotyczy\",$D1551=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB454*AB496,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1552=\"tak\",OR($D1552=\"nie dotyczy\",$D1552=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J455*J497,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1552=\"tak\",OR($D1552=\"nie dotyczy\",$D1552=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X455*X497,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1552=\"tak\",OR($D1552=\"nie dotyczy\",$D1552=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB455*AB497,0),0)","v":0},0,0,0]
[null,{"$f":"IF(ISBLANK(B1313),\"\",B1313)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1553=\"tak\",OR($D1553=\"nie dotyczy\",$D1553=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J456*J498,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1553=\"tak\",OR($D1553=\"nie dotyczy\",$D1553=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X456*X498,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1553=\"tak\",OR($D1553=\"nie dotyczy\",$D1553=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB456*AB498,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1554=\"tak\",OR($D1554=\"nie dotyczy\",$D1554=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J457*J499,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1554=\"tak\",OR($D1554=\"nie dotyczy\",$D1554=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X457*X499,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1554=\"tak\",OR($D1554=\"nie dotyczy\",$D1554=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB457*AB499,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1555=\"tak\",OR($D1555=\"nie dotyczy\",$D1555=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J458*J500,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1555=\"tak\",OR($D1555=\"nie dotyczy\",$D1555=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X458*X500,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1555=\"tak\",OR($D1555=\"nie dotyczy\",$D1555=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB458*AB500,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1556=\"tak\",OR($D1556=\"nie dotyczy\",$D1556=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J459*J501,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1556=\"tak\",OR($D1556=\"nie dotyczy\",$D1556=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X459*X501,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1556=\"tak\",OR($D1556=\"nie dotyczy\",$D1556=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB459*AB501,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1557=\"tak\",OR($D1557=\"nie dotyczy\",$D1557=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J460*J502,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1557=\"tak\",OR($D1557=\"nie dotyczy\",$D1557=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X460*X502,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1557=\"tak\",OR($D1557=\"nie dotyczy\",$D1557=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB460*AB502,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1558=\"tak\",OR($D1558=\"nie dotyczy\",$D1558=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J461*J503,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1558=\"tak\",OR($D1558=\"nie dotyczy\",$D1558=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X461*X503,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1558=\"tak\",OR($D1558=\"nie dotyczy\",$D1558=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB461*AB503,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1559=\"tak\",OR($D1559=\"nie dotyczy\",$D1559=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J462*J504,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1559=\"tak\",OR($D1559=\"nie dotyczy\",$D1559=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X462*X504,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1559=\"tak\",OR($D1559=\"nie dotyczy\",$D1559=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB462*AB504,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1560=\"tak\",OR($D1560=\"nie dotyczy\",$D1560=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J463*J505,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1560=\"tak\",OR($D1560=\"nie dotyczy\",$D1560=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X463*X505,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1560=\"tak\",OR($D1560=\"nie dotyczy\",$D1560=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB463*AB505,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1561=\"tak\",OR($D1561=\"nie dotyczy\",$D1561=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J464*J506,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1561=\"tak\",OR($D1561=\"nie dotyczy\",$D1561=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X464*X506,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1561=\"tak\",OR($D1561=\"nie dotyczy\",$D1561=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB464*AB506,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1562=\"tak\",OR($D1562=\"nie dotyczy\",$D1562=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J465*J507,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1562=\"tak\",OR($D1562=\"nie dotyczy\",$D1562=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X465*X507,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1562=\"tak\",OR($D1562=\"nie dotyczy\",$D1562=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB465*AB507,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1563=\"tak\",OR($D1563=\"nie dotyczy\",$D1563=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J466*J508,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1563=\"tak\",OR($D1563=\"nie dotyczy\",$D1563=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X466*X508,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1563=\"tak\",OR($D1563=\"nie dotyczy\",$D1563=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB466*AB508,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1564=\"tak\",OR($D1564=\"nie dotyczy\",$D1564=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J467*J509,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1564=\"tak\",OR($D1564=\"nie dotyczy\",$D1564=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X467*X509,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1564=\"tak\",OR($D1564=\"nie dotyczy\",$D1564=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB467*AB509,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1565=\"tak\",OR($D1565=\"nie dotyczy\",$D1565=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J468*J510,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1565=\"tak\",OR($D1565=\"nie dotyczy\",$D1565=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X468*X510,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1565=\"tak\",OR($D1565=\"nie dotyczy\",$D1565=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB468*AB510,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1566=\"tak\",OR($D1566=\"nie dotyczy\",$D1566=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J469*J511,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1566=\"tak\",OR($D1566=\"nie dotyczy\",$D1566=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X469*X511,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1566=\"tak\",OR($D1566=\"nie dotyczy\",$D1566=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB469*AB511,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1567=\"tak\",OR($D1567=\"nie dotyczy\",$D1567=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J470*J512,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1567=\"tak\",OR($D1567=\"nie dotyczy\",$D1567=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X470*X512,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1567=\"tak\",OR($D1567=\"nie dotyczy\",$D1567=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB470*AB512,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1568=\"tak\",OR($D1568=\"nie dotyczy\",$D1568=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J471*J513,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1568=\"tak\",OR($D1568=\"nie dotyczy\",$D1568=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X471*X513,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1568=\"tak\",OR($D1568=\"nie dotyczy\",$D1568=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB471*AB513,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1569=\"tak\",OR($D1569=\"nie dotyczy\",$D1569=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J472*J514,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1569=\"tak\",OR($D1569=\"nie dotyczy\",$D1569=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X472*X514,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1569=\"tak\",OR($D1569=\"nie dotyczy\",$D1569=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB472*AB514,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1570=\"tak\",OR($D1570=\"nie dotyczy\",$D1570=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J473*J515,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1570=\"tak\",OR($D1570=\"nie dotyczy\",$D1570=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X473*X515,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1570=\"tak\",OR($D1570=\"nie dotyczy\",$D1570=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB473*AB515,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1571=\"tak\",OR($D1571=\"nie dotyczy\",$D1571=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J474*J516,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1571=\"tak\",OR($D1571=\"nie dotyczy\",$D1571=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X474*X516,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1571=\"tak\",OR($D1571=\"nie dotyczy\",$D1571=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB474*AB516,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1572=\"tak\",OR($D1572=\"nie dotyczy\",$D1572=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J475*J517,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1572=\"tak\",OR($D1572=\"nie dotyczy\",$D1572=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X475*X517,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1572=\"tak\",OR($D1572=\"nie dotyczy\",$D1572=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB475*AB517,0),0)","v":0},0,0,0]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1533:J1572),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1533:W1572),0)","v":0},{"$f":"ROUND(SUM(X1533:X1572),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1533:AB1572),0)","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty rodzajowe","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1337),\"\",B1337)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1577=\"tak\",OR($D1577=\"nie dotyczy\",$D1577=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J521*J553,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1577=\"tak\",OR($D1577=\"nie dotyczy\",$D1577=\"badania przemysłowe\"),W$1427<=Koniec_Projekt),ROUND(W521*W553,0),0)","v":0},{"$f":"IF(AND($C1577=\"tak\",OR($D1577=\"nie dotyczy\",$D1577=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X521*X553,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1577=\"tak\",OR($D1577=\"nie dotyczy\",$D1577=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB521*AB553,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1578=\"tak\",OR($D1578=\"nie dotyczy\",$D1578=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J522*J554,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1578=\"tak\",OR($D1578=\"nie dotyczy\",$D1578=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X522*X554,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1578=\"tak\",OR($D1578=\"nie dotyczy\",$D1578=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB522*AB554,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1579=\"tak\",OR($D1579=\"nie dotyczy\",$D1579=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J523*J555,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1579=\"tak\",OR($D1579=\"nie dotyczy\",$D1579=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X523*X555,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1579=\"tak\",OR($D1579=\"nie dotyczy\",$D1579=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB523*AB555,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1580=\"tak\",OR($D1580=\"nie dotyczy\",$D1580=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J524*J556,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1580=\"tak\",OR($D1580=\"nie dotyczy\",$D1580=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X524*X556,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1580=\"tak\",OR($D1580=\"nie dotyczy\",$D1580=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB524*AB556,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1581=\"tak\",OR($D1581=\"nie dotyczy\",$D1581=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J525*J557,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1581=\"tak\",OR($D1581=\"nie dotyczy\",$D1581=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X525*X557,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1581=\"tak\",OR($D1581=\"nie dotyczy\",$D1581=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB525*AB557,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1582=\"tak\",OR($D1582=\"nie dotyczy\",$D1582=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J526*J558,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1582=\"tak\",OR($D1582=\"nie dotyczy\",$D1582=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X526*X558,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1582=\"tak\",OR($D1582=\"nie dotyczy\",$D1582=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB526*AB558,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1583=\"tak\",OR($D1583=\"nie dotyczy\",$D1583=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J527*J559,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1583=\"tak\",OR($D1583=\"nie dotyczy\",$D1583=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X527*X559,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1583=\"tak\",OR($D1583=\"nie dotyczy\",$D1583=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB527*AB559,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1584=\"tak\",OR($D1584=\"nie dotyczy\",$D1584=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J528*J560,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1584=\"tak\",OR($D1584=\"nie dotyczy\",$D1584=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X528*X560,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1584=\"tak\",OR($D1584=\"nie dotyczy\",$D1584=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB528*AB560,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1585=\"tak\",OR($D1585=\"nie dotyczy\",$D1585=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J529*J561,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1585=\"tak\",OR($D1585=\"nie dotyczy\",$D1585=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X529*X561,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1585=\"tak\",OR($D1585=\"nie dotyczy\",$D1585=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB529*AB561,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1586=\"tak\",OR($D1586=\"nie dotyczy\",$D1586=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J530*J562,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1586=\"tak\",OR($D1586=\"nie dotyczy\",$D1586=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X530*X562,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1586=\"tak\",OR($D1586=\"nie dotyczy\",$D1586=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB530*AB562,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1587=\"tak\",OR($D1587=\"nie dotyczy\",$D1587=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J531*J563,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1587=\"tak\",OR($D1587=\"nie dotyczy\",$D1587=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X531*X563,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1587=\"tak\",OR($D1587=\"nie dotyczy\",$D1587=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB531*AB563,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1588=\"tak\",OR($D1588=\"nie dotyczy\",$D1588=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J532*J564,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1588=\"tak\",OR($D1588=\"nie dotyczy\",$D1588=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X532*X564,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1588=\"tak\",OR($D1588=\"nie dotyczy\",$D1588=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB532*AB564,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1589=\"tak\",OR($D1589=\"nie dotyczy\",$D1589=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J533*J565,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1589=\"tak\",OR($D1589=\"nie dotyczy\",$D1589=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X533*X565,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1589=\"tak\",OR($D1589=\"nie dotyczy\",$D1589=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB533*AB565,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1590=\"tak\",OR($D1590=\"nie dotyczy\",$D1590=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J534*J566,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1590=\"tak\",OR($D1590=\"nie dotyczy\",$D1590=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X534*X566,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1590=\"tak\",OR($D1590=\"nie dotyczy\",$D1590=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB534*AB566,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1591=\"tak\",OR($D1591=\"nie dotyczy\",$D1591=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J535*J567,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1591=\"tak\",OR($D1591=\"nie dotyczy\",$D1591=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X535*X567,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1591=\"tak\",OR($D1591=\"nie dotyczy\",$D1591=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB535*AB567,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1592=\"tak\",OR($D1592=\"nie dotyczy\",$D1592=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J536*J568,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1592=\"tak\",OR($D1592=\"nie dotyczy\",$D1592=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X536*X568,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1592=\"tak\",OR($D1592=\"nie dotyczy\",$D1592=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB536*AB568,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1593=\"tak\",OR($D1593=\"nie dotyczy\",$D1593=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J537*J569,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1593=\"tak\",OR($D1593=\"nie dotyczy\",$D1593=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X537*X569,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1593=\"tak\",OR($D1593=\"nie dotyczy\",$D1593=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB537*AB569,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1594=\"tak\",OR($D1594=\"nie dotyczy\",$D1594=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J538*J570,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1594=\"tak\",OR($D1594=\"nie dotyczy\",$D1594=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X538*X570,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1594=\"tak\",OR($D1594=\"nie dotyczy\",$D1594=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB538*AB570,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1595=\"tak\",OR($D1595=\"nie dotyczy\",$D1595=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J539*J571,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1595=\"tak\",OR($D1595=\"nie dotyczy\",$D1595=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X539*X571,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1595=\"tak\",OR($D1595=\"nie dotyczy\",$D1595=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB539*AB571,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1596=\"tak\",OR($D1596=\"nie dotyczy\",$D1596=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J540*J572,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1596=\"tak\",OR($D1596=\"nie dotyczy\",$D1596=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X540*X572,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1596=\"tak\",OR($D1596=\"nie dotyczy\",$D1596=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB540*AB572,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1597=\"tak\",OR($D1597=\"nie dotyczy\",$D1597=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J541*J573,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1597=\"tak\",OR($D1597=\"nie dotyczy\",$D1597=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X541*X573,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1597=\"tak\",OR($D1597=\"nie dotyczy\",$D1597=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB541*AB573,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1598=\"tak\",OR($D1598=\"nie dotyczy\",$D1598=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J542*J574,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1598=\"tak\",OR($D1598=\"nie dotyczy\",$D1598=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X542*X574,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1598=\"tak\",OR($D1598=\"nie dotyczy\",$D1598=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB542*AB574,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1599=\"tak\",OR($D1599=\"nie dotyczy\",$D1599=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J543*J575,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1599=\"tak\",OR($D1599=\"nie dotyczy\",$D1599=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X543*X575,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1599=\"tak\",OR($D1599=\"nie dotyczy\",$D1599=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB543*AB575,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1600=\"tak\",OR($D1600=\"nie dotyczy\",$D1600=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J544*J576,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1600=\"tak\",OR($D1600=\"nie dotyczy\",$D1600=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X544*X576,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1600=\"tak\",OR($D1600=\"nie dotyczy\",$D1600=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB544*AB576,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1601=\"tak\",OR($D1601=\"nie dotyczy\",$D1601=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J545*J577,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1601=\"tak\",OR($D1601=\"nie dotyczy\",$D1601=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X545*X577,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1601=\"tak\",OR($D1601=\"nie dotyczy\",$D1601=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB545*AB577,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1602=\"tak\",OR($D1602=\"nie dotyczy\",$D1602=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J546*J578,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1602=\"tak\",OR($D1602=\"nie dotyczy\",$D1602=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X546*X578,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1602=\"tak\",OR($D1602=\"nie dotyczy\",$D1602=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB546*AB578,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1603=\"tak\",OR($D1603=\"nie dotyczy\",$D1603=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J547*J579,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1603=\"tak\",OR($D1603=\"nie dotyczy\",$D1603=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X547*X579,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1603=\"tak\",OR($D1603=\"nie dotyczy\",$D1603=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB547*AB579,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1604=\"tak\",OR($D1604=\"nie dotyczy\",$D1604=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J548*J580,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1604=\"tak\",OR($D1604=\"nie dotyczy\",$D1604=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X548*X580,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1604=\"tak\",OR($D1604=\"nie dotyczy\",$D1604=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB548*AB580,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1605=\"tak\",OR($D1605=\"nie dotyczy\",$D1605=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J549*J581,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1605=\"tak\",OR($D1605=\"nie dotyczy\",$D1605=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X549*X581,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1605=\"tak\",OR($D1605=\"nie dotyczy\",$D1605=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB549*AB581,0),0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1606=\"tak\",OR($D1606=\"nie dotyczy\",$D1606=\"badania przemysłowe\"),J$1427<=Koniec_Projekt),ROUND(J550*J582,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1606=\"tak\",OR($D1606=\"nie dotyczy\",$D1606=\"badania przemysłowe\"),X$1427<=Koniec_Projekt),ROUND(X550*X582,0),0)","v":0},0,0,0,{"$f":"IF(AND($C1606=\"tak\",OR($D1606=\"nie dotyczy\",$D1606=\"badania przemysłowe\"),AB$1427<=Koniec_Projekt),ROUND(AB550*AB582,0),0)","v":0},0,0,0]
[null,"Razem Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1577:J1606),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1577:W1606),0)","v":0},{"$f":"ROUND(SUM(X1577:X1606),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1577:AB1606),0)","v":0},0,0,0]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1371),\"\",B1371)","v":""}]
[null,{"$f":"IF(ISBLANK(B1372),\"\",B1372)","v":""}]
[null,{"$f":"IF(ISBLANK(B1373),\"\",B1373)","v":""}]
[null,{"$f":"IF(ISBLANK(B1374),\"\",B1374)","v":""}]
[null,{"$f":"IF(ISBLANK(B1375),\"\",B1375)","v":""}]
[null,"Razem Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1611:J1615),0)","v":0},{"$f":"ROUND(SUM(K1611:K1615),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1611:W1615),0)","v":0},{"$f":"ROUND(SUM(X1611:X1615),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1611:AB1615),0)","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty operacyjne","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1380),\"\",B1380)","v":""},{"$f":"C1139","v":""}]
[null,{"$f":"IF(ISBLANK(B1381),\"\",B1381)","v":""},{"$f":"C1140","v":""}]
[null,{"$f":"IF(ISBLANK(B1382),\"\",B1382)","v":""},{"$f":"C1141","v":""}]
[null,{"$f":"IF(ISBLANK(B1383),\"\",B1383)","v":""},{"$f":"C1142","v":""}]
[null,{"$f":"IF(ISBLANK(B1384),\"\",B1384)","v":""},{"$f":"C1143","v":""}]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1620:J1624),0)","v":0},{"$f":"ROUND(SUM(K1620:K1624),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1620:W1624),0)","v":0},{"$f":"ROUND(SUM(X1620:X1624),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1620:AB1624),0)","v":0},0,0,0]
[]
[]
[null,"Koszty finansowe","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1389),\"\",B1389)","v":"Koszty z tytułu oprocentowania kredytów i pożyczek"},{"$f":"C1148","v":""}]
[null,{"$f":"IF(ISBLANK(B1390),\"\",B1390)","v":""},{"$f":"C1149","v":""}]
[null,{"$f":"IF(ISBLANK(B1391),\"\",B1391)","v":""},{"$f":"C1150","v":""}]
[null,{"$f":"IF(ISBLANK(B1392),\"\",B1392)","v":""},{"$f":"C1151","v":""}]
[null,{"$f":"IF(ISBLANK(B1393),\"\",B1393)","v":""},{"$f":"C1152","v":""}]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1629:J1633),0)","v":0},{"$f":"ROUND(SUM(K1629:K1633),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1629:W1633),0)","v":0},{"$f":"ROUND(SUM(X1629:X1633),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1629:AB1633),0)","v":0},0,0,0]
[]
[]
[null,"Rozliczenie kosztów operacyjnych projektu do rozliczeń międzyokresowych"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1450,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1450,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1450,0),0)","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1474,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1474,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1474,0),0)","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1483,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1483,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1483,0),0)","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1528,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1528,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1528,0),0)","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1573,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1573,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1573,0),0)","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1607,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1607,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1607,0),0)","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,J1616,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,W1616,0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,AB1616,0)","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1625,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1625,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1625,0),0)","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1634,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1634,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1634,0),0)","v":0},0,0,0]
[null,"Razem",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1638:J1646),0)","v":0},{"$f":"ROUND(SUM(K1638:K1646),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1638:W1646),0)","v":0},{"$f":"ROUND(SUM(X1638:X1646),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1638:AB1646),0)","v":0},0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Dotacja koszty operacyjne nie będące B+R narastająco",null,null,null,null,null,null,null,{"$f":"ROUND(J1647,0)","v":0},{"$f":"ROUND(J1652+K1647,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V1652+W1647,0)","v":0},{"$f":"ROUND(W1652+X1647,0)","v":0},0,0,0,{"$f":"ROUND(AA1652+AB1647,0)","v":0},{"$f":"ROUND(AB1652+AC1647,0)","v":0},{"$f":"ROUND(AC1652+AD1647,0)","v":0},{"$f":"ROUND(AD1652+AE1647,0)","v":0}]
[null,null,null,"kolumna","wiersz","adres"]
[null,"Rok rozpoczęcia projektu",{"$f":"Poczatek","v":0},{"$f":"MATCH($C1654,$A$927:$AE$927,0)","v":{"$error":"#N/A"}},{"$f":"ROW($J$1407)","v":1407},{"$f":"ADDRESS(E1654,D1654)","v":{"$error":"#N/A"}}]
[null,"Rok zakończenia projektu",{"$f":"Koniec_Projekt","v":0},{"$f":"MATCH($C1655,$A$927:$AE$927,0)","v":{"$error":"#N/A"}},{"$f":"ROW($J$1407)","v":1407},{"$f":"ADDRESS(E1655,D1655)","v":{"$error":"#N/A"}}]
[]
[null,"Dotacja kosztów operacyjnych nie będących B+R w danym roku (RZiS)",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,J1647,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,W1647,0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,AB1647,0)","v":0},0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rozliczenie kosztów operacyjnych które nie są pracami rozwojowymi ale są kwalifikowane",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1430),\"\",B1430)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1670=\"tak\",OR($D1670=\"nie dotyczy\",$D1670=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1670=\"tak\",OR($D1670=\"nie dotyczy\",$D1670=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),W117,0)","v":0},{"$f":"IF(AND($C1670=\"tak\",OR($D1670=\"nie dotyczy\",$D1670=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X117,0)","v":0},0,0,0,{"$f":"IF(AND($C1670=\"tak\",OR($D1670=\"nie dotyczy\",$D1670=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB117,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1671=\"tak\",OR($D1671=\"nie dotyczy\",$D1671=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1671=\"tak\",OR($D1671=\"nie dotyczy\",$D1671=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X118,0)","v":0},0,0,0,{"$f":"IF(AND($C1671=\"tak\",OR($D1671=\"nie dotyczy\",$D1671=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB118,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1672=\"tak\",OR($D1672=\"nie dotyczy\",$D1672=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1672=\"tak\",OR($D1672=\"nie dotyczy\",$D1672=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X119,0)","v":0},0,0,0,{"$f":"IF(AND($C1672=\"tak\",OR($D1672=\"nie dotyczy\",$D1672=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB119,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1673=\"tak\",OR($D1673=\"nie dotyczy\",$D1673=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1673=\"tak\",OR($D1673=\"nie dotyczy\",$D1673=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X120,0)","v":0},0,0,0,{"$f":"IF(AND($C1673=\"tak\",OR($D1673=\"nie dotyczy\",$D1673=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB120,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1674=\"tak\",OR($D1674=\"nie dotyczy\",$D1674=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1674=\"tak\",OR($D1674=\"nie dotyczy\",$D1674=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X121,0)","v":0},0,0,0,{"$f":"IF(AND($C1674=\"tak\",OR($D1674=\"nie dotyczy\",$D1674=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB121,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1675=\"tak\",OR($D1675=\"nie dotyczy\",$D1675=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1675=\"tak\",OR($D1675=\"nie dotyczy\",$D1675=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X122,0)","v":0},0,0,0,{"$f":"IF(AND($C1675=\"tak\",OR($D1675=\"nie dotyczy\",$D1675=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB122,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1676=\"tak\",OR($D1676=\"nie dotyczy\",$D1676=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J123,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1676=\"tak\",OR($D1676=\"nie dotyczy\",$D1676=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X123,0)","v":0},0,0,0,{"$f":"IF(AND($C1676=\"tak\",OR($D1676=\"nie dotyczy\",$D1676=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB123,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1677=\"tak\",OR($D1677=\"nie dotyczy\",$D1677=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J124,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1677=\"tak\",OR($D1677=\"nie dotyczy\",$D1677=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X124,0)","v":0},0,0,0,{"$f":"IF(AND($C1677=\"tak\",OR($D1677=\"nie dotyczy\",$D1677=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB124,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1678=\"tak\",OR($D1678=\"nie dotyczy\",$D1678=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1678=\"tak\",OR($D1678=\"nie dotyczy\",$D1678=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X125,0)","v":0},0,0,0,{"$f":"IF(AND($C1678=\"tak\",OR($D1678=\"nie dotyczy\",$D1678=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB125,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1679=\"tak\",OR($D1679=\"nie dotyczy\",$D1679=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1679=\"tak\",OR($D1679=\"nie dotyczy\",$D1679=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X126,0)","v":0},0,0,0,{"$f":"IF(AND($C1679=\"tak\",OR($D1679=\"nie dotyczy\",$D1679=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB126,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1680=\"tak\",OR($D1680=\"nie dotyczy\",$D1680=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1680=\"tak\",OR($D1680=\"nie dotyczy\",$D1680=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X127,0)","v":0},0,0,0,{"$f":"IF(AND($C1680=\"tak\",OR($D1680=\"nie dotyczy\",$D1680=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB127,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1681=\"tak\",OR($D1681=\"nie dotyczy\",$D1681=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J128,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1681=\"tak\",OR($D1681=\"nie dotyczy\",$D1681=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X128,0)","v":0},0,0,0,{"$f":"IF(AND($C1681=\"tak\",OR($D1681=\"nie dotyczy\",$D1681=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB128,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1682=\"tak\",OR($D1682=\"nie dotyczy\",$D1682=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J129,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1682=\"tak\",OR($D1682=\"nie dotyczy\",$D1682=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X129,0)","v":0},0,0,0,{"$f":"IF(AND($C1682=\"tak\",OR($D1682=\"nie dotyczy\",$D1682=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB129,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1683=\"tak\",OR($D1683=\"nie dotyczy\",$D1683=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1683=\"tak\",OR($D1683=\"nie dotyczy\",$D1683=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X130,0)","v":0},0,0,0,{"$f":"IF(AND($C1683=\"tak\",OR($D1683=\"nie dotyczy\",$D1683=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB130,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1684=\"tak\",OR($D1684=\"nie dotyczy\",$D1684=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J131,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1684=\"tak\",OR($D1684=\"nie dotyczy\",$D1684=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X131,0)","v":0},0,0,0,{"$f":"IF(AND($C1684=\"tak\",OR($D1684=\"nie dotyczy\",$D1684=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB131,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1685=\"tak\",OR($D1685=\"nie dotyczy\",$D1685=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J132,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1685=\"tak\",OR($D1685=\"nie dotyczy\",$D1685=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X132,0)","v":0},0,0,0,{"$f":"IF(AND($C1685=\"tak\",OR($D1685=\"nie dotyczy\",$D1685=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB132,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1686=\"tak\",OR($D1686=\"nie dotyczy\",$D1686=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1686=\"tak\",OR($D1686=\"nie dotyczy\",$D1686=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X133,0)","v":0},0,0,0,{"$f":"IF(AND($C1686=\"tak\",OR($D1686=\"nie dotyczy\",$D1686=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB133,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1687=\"tak\",OR($D1687=\"nie dotyczy\",$D1687=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J134,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1687=\"tak\",OR($D1687=\"nie dotyczy\",$D1687=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X134,0)","v":0},0,0,0,{"$f":"IF(AND($C1687=\"tak\",OR($D1687=\"nie dotyczy\",$D1687=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB134,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1688=\"tak\",OR($D1688=\"nie dotyczy\",$D1688=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1688=\"tak\",OR($D1688=\"nie dotyczy\",$D1688=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X135,0)","v":0},0,0,0,{"$f":"IF(AND($C1688=\"tak\",OR($D1688=\"nie dotyczy\",$D1688=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB135,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1689=\"tak\",OR($D1689=\"nie dotyczy\",$D1689=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1689=\"tak\",OR($D1689=\"nie dotyczy\",$D1689=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X136,0)","v":0},0,0,0,{"$f":"IF(AND($C1689=\"tak\",OR($D1689=\"nie dotyczy\",$D1689=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB136,0)","v":0},0,0,0]
[null,"Razem Zużycie materiałów i energii (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1670:J1689),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1670:W1689),0)","v":0},{"$f":"ROUND(SUM(X1670:X1689),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1670:AB1689),0)","v":0},0,0,0]
[]
[]
[null,"Usługi obce (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1454),\"\",B1454)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1694=\"tak\",OR($D1694=\"nie dotyczy\",$D1694=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J162,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1694=\"tak\",OR($D1694=\"nie dotyczy\",$D1694=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),W162,0)","v":0},{"$f":"IF(AND($C1694=\"tak\",OR($D1694=\"nie dotyczy\",$D1694=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X162,0)","v":0},0,0,0,{"$f":"IF(AND($C1694=\"tak\",OR($D1694=\"nie dotyczy\",$D1694=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB162,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1695=\"tak\",OR($D1695=\"nie dotyczy\",$D1695=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1695=\"tak\",OR($D1695=\"nie dotyczy\",$D1695=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X163,0)","v":0},0,0,0,{"$f":"IF(AND($C1695=\"tak\",OR($D1695=\"nie dotyczy\",$D1695=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB163,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1696=\"tak\",OR($D1696=\"nie dotyczy\",$D1696=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J164,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1696=\"tak\",OR($D1696=\"nie dotyczy\",$D1696=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X164,0)","v":0},0,0,0,{"$f":"IF(AND($C1696=\"tak\",OR($D1696=\"nie dotyczy\",$D1696=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB164,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1697=\"tak\",OR($D1697=\"nie dotyczy\",$D1697=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1697=\"tak\",OR($D1697=\"nie dotyczy\",$D1697=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X165,0)","v":0},0,0,0,{"$f":"IF(AND($C1697=\"tak\",OR($D1697=\"nie dotyczy\",$D1697=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB165,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1698=\"tak\",OR($D1698=\"nie dotyczy\",$D1698=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J166,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1698=\"tak\",OR($D1698=\"nie dotyczy\",$D1698=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X166,0)","v":0},0,0,0,{"$f":"IF(AND($C1698=\"tak\",OR($D1698=\"nie dotyczy\",$D1698=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB166,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1699=\"tak\",OR($D1699=\"nie dotyczy\",$D1699=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J167,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1699=\"tak\",OR($D1699=\"nie dotyczy\",$D1699=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X167,0)","v":0},0,0,0,{"$f":"IF(AND($C1699=\"tak\",OR($D1699=\"nie dotyczy\",$D1699=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB167,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1700=\"tak\",OR($D1700=\"nie dotyczy\",$D1700=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J168,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1700=\"tak\",OR($D1700=\"nie dotyczy\",$D1700=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X168,0)","v":0},0,0,0,{"$f":"IF(AND($C1700=\"tak\",OR($D1700=\"nie dotyczy\",$D1700=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB168,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1701=\"tak\",OR($D1701=\"nie dotyczy\",$D1701=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J169,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1701=\"tak\",OR($D1701=\"nie dotyczy\",$D1701=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X169,0)","v":0},0,0,0,{"$f":"IF(AND($C1701=\"tak\",OR($D1701=\"nie dotyczy\",$D1701=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB169,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1702=\"tak\",OR($D1702=\"nie dotyczy\",$D1702=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1702=\"tak\",OR($D1702=\"nie dotyczy\",$D1702=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X170,0)","v":0},0,0,0,{"$f":"IF(AND($C1702=\"tak\",OR($D1702=\"nie dotyczy\",$D1702=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB170,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1703=\"tak\",OR($D1703=\"nie dotyczy\",$D1703=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J171,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1703=\"tak\",OR($D1703=\"nie dotyczy\",$D1703=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X171,0)","v":0},0,0,0,{"$f":"IF(AND($C1703=\"tak\",OR($D1703=\"nie dotyczy\",$D1703=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB171,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1704=\"tak\",OR($D1704=\"nie dotyczy\",$D1704=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1704=\"tak\",OR($D1704=\"nie dotyczy\",$D1704=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X172,0)","v":0},0,0,0,{"$f":"IF(AND($C1704=\"tak\",OR($D1704=\"nie dotyczy\",$D1704=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB172,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1705=\"tak\",OR($D1705=\"nie dotyczy\",$D1705=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J173,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1705=\"tak\",OR($D1705=\"nie dotyczy\",$D1705=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X173,0)","v":0},0,0,0,{"$f":"IF(AND($C1705=\"tak\",OR($D1705=\"nie dotyczy\",$D1705=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB173,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1706=\"tak\",OR($D1706=\"nie dotyczy\",$D1706=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1706=\"tak\",OR($D1706=\"nie dotyczy\",$D1706=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X174,0)","v":0},0,0,0,{"$f":"IF(AND($C1706=\"tak\",OR($D1706=\"nie dotyczy\",$D1706=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB174,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1707=\"tak\",OR($D1707=\"nie dotyczy\",$D1707=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1707=\"tak\",OR($D1707=\"nie dotyczy\",$D1707=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X175,0)","v":0},0,0,0,{"$f":"IF(AND($C1707=\"tak\",OR($D1707=\"nie dotyczy\",$D1707=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB175,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1708=\"tak\",OR($D1708=\"nie dotyczy\",$D1708=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J176,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1708=\"tak\",OR($D1708=\"nie dotyczy\",$D1708=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X176,0)","v":0},0,0,0,{"$f":"IF(AND($C1708=\"tak\",OR($D1708=\"nie dotyczy\",$D1708=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB176,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1709=\"tak\",OR($D1709=\"nie dotyczy\",$D1709=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1709=\"tak\",OR($D1709=\"nie dotyczy\",$D1709=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X177,0)","v":0},0,0,0,{"$f":"IF(AND($C1709=\"tak\",OR($D1709=\"nie dotyczy\",$D1709=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB177,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1710=\"tak\",OR($D1710=\"nie dotyczy\",$D1710=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1710=\"tak\",OR($D1710=\"nie dotyczy\",$D1710=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X178,0)","v":0},0,0,0,{"$f":"IF(AND($C1710=\"tak\",OR($D1710=\"nie dotyczy\",$D1710=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB178,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1711=\"tak\",OR($D1711=\"nie dotyczy\",$D1711=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1711=\"tak\",OR($D1711=\"nie dotyczy\",$D1711=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X179,0)","v":0},0,0,0,{"$f":"IF(AND($C1711=\"tak\",OR($D1711=\"nie dotyczy\",$D1711=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB179,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1712=\"tak\",OR($D1712=\"nie dotyczy\",$D1712=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1712=\"tak\",OR($D1712=\"nie dotyczy\",$D1712=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X180,0)","v":0},0,0,0,{"$f":"IF(AND($C1712=\"tak\",OR($D1712=\"nie dotyczy\",$D1712=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB180,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1713=\"tak\",OR($D1713=\"nie dotyczy\",$D1713=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J181,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1713=\"tak\",OR($D1713=\"nie dotyczy\",$D1713=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X181,0)","v":0},0,0,0,{"$f":"IF(AND($C1713=\"tak\",OR($D1713=\"nie dotyczy\",$D1713=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB181,0)","v":0},0,0,0]
[null,"Razem Usługi obce (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1694:J1713),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1694:W1713),0)","v":0},{"$f":"ROUND(SUM(X1694:X1713),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1694:AB1713),0)","v":0},0,0,0]
[]
[]
[null,"Podatki i opłaty (Projekt)","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1478),\"\",B1478)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1718=\"tak\",OR($D1718=\"nie dotyczy\",$D1718=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1718=\"tak\",OR($D1718=\"nie dotyczy\",$D1718=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),W207,0)","v":0},{"$f":"IF(AND($C1718=\"tak\",OR($D1718=\"nie dotyczy\",$D1718=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X207,0)","v":0},0,0,0,{"$f":"IF(AND($C1718=\"tak\",OR($D1718=\"nie dotyczy\",$D1718=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB207,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1719=\"tak\",OR($D1719=\"nie dotyczy\",$D1719=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1719=\"tak\",OR($D1719=\"nie dotyczy\",$D1719=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),W208,0)","v":0},{"$f":"IF(AND($C1719=\"tak\",OR($D1719=\"nie dotyczy\",$D1719=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X208,0)","v":0},0,0,0,{"$f":"IF(AND($C1719=\"tak\",OR($D1719=\"nie dotyczy\",$D1719=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB208,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1720=\"tak\",OR($D1720=\"nie dotyczy\",$D1720=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1720=\"tak\",OR($D1720=\"nie dotyczy\",$D1720=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),W209,0)","v":0},{"$f":"IF(AND($C1720=\"tak\",OR($D1720=\"nie dotyczy\",$D1720=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X209,0)","v":0},0,0,0,{"$f":"IF(AND($C1720=\"tak\",OR($D1720=\"nie dotyczy\",$D1720=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB209,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1721=\"tak\",OR($D1721=\"nie dotyczy\",$D1721=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1721=\"tak\",OR($D1721=\"nie dotyczy\",$D1721=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),W210,0)","v":0},{"$f":"IF(AND($C1721=\"tak\",OR($D1721=\"nie dotyczy\",$D1721=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X210,0)","v":0},0,0,0,{"$f":"IF(AND($C1721=\"tak\",OR($D1721=\"nie dotyczy\",$D1721=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB210,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1722=\"tak\",OR($D1722=\"nie dotyczy\",$D1722=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J211,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1722=\"tak\",OR($D1722=\"nie dotyczy\",$D1722=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),W211,0)","v":0},{"$f":"IF(AND($C1722=\"tak\",OR($D1722=\"nie dotyczy\",$D1722=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X211,0)","v":0},0,0,0,{"$f":"IF(AND($C1722=\"tak\",OR($D1722=\"nie dotyczy\",$D1722=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB211,0)","v":0},0,0,0]
[null,"Razem Podatki i opłaty (Projekt)",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1718:J1722),0)","v":0},{"$f":"ROUND(SUM(K1718:K1722),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1718:W1722),0)","v":0},{"$f":"ROUND(SUM(X1718:X1722),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1718:AB1722),0)","v":0},0,0,0]
[]
[]
[null,"Wynagrodzenia (brutto) (Projekt)"]
[null,"Stanowisko / Grupa","Kwalifikowalne","Koszty B+R",null,null,null,null,null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[null,{"$f":"IF(ISBLANK(B1488),\"\",B1488)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1728=\"tak\",OR($D1728=\"nie dotyczy\",$D1728=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J391,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1728=\"tak\",OR($D1728=\"nie dotyczy\",$D1728=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),W391,0)","v":0},{"$f":"IF(AND($C1728=\"tak\",OR($D1728=\"nie dotyczy\",$D1728=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X391,0)","v":0},0,0,0,{"$f":"IF(AND($C1728=\"tak\",OR($D1728=\"nie dotyczy\",$D1728=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB391,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1729=\"tak\",OR($D1729=\"nie dotyczy\",$D1729=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J392,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1729=\"tak\",OR($D1729=\"nie dotyczy\",$D1729=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X392,0)","v":0},0,0,0,{"$f":"IF(AND($C1729=\"tak\",OR($D1729=\"nie dotyczy\",$D1729=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB392,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1730=\"tak\",OR($D1730=\"nie dotyczy\",$D1730=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J393,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1730=\"tak\",OR($D1730=\"nie dotyczy\",$D1730=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X393,0)","v":0},0,0,0,{"$f":"IF(AND($C1730=\"tak\",OR($D1730=\"nie dotyczy\",$D1730=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB393,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1731=\"tak\",OR($D1731=\"nie dotyczy\",$D1731=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1731=\"tak\",OR($D1731=\"nie dotyczy\",$D1731=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X394,0)","v":0},0,0,0,{"$f":"IF(AND($C1731=\"tak\",OR($D1731=\"nie dotyczy\",$D1731=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB394,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1732=\"tak\",OR($D1732=\"nie dotyczy\",$D1732=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J395,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1732=\"tak\",OR($D1732=\"nie dotyczy\",$D1732=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X395,0)","v":0},0,0,0,{"$f":"IF(AND($C1732=\"tak\",OR($D1732=\"nie dotyczy\",$D1732=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB395,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1733=\"tak\",OR($D1733=\"nie dotyczy\",$D1733=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J396,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1733=\"tak\",OR($D1733=\"nie dotyczy\",$D1733=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X396,0)","v":0},0,0,0,{"$f":"IF(AND($C1733=\"tak\",OR($D1733=\"nie dotyczy\",$D1733=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB396,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1734=\"tak\",OR($D1734=\"nie dotyczy\",$D1734=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J397,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1734=\"tak\",OR($D1734=\"nie dotyczy\",$D1734=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X397,0)","v":0},0,0,0,{"$f":"IF(AND($C1734=\"tak\",OR($D1734=\"nie dotyczy\",$D1734=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB397,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1735=\"tak\",OR($D1735=\"nie dotyczy\",$D1735=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J398,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1735=\"tak\",OR($D1735=\"nie dotyczy\",$D1735=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X398,0)","v":0},0,0,0,{"$f":"IF(AND($C1735=\"tak\",OR($D1735=\"nie dotyczy\",$D1735=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB398,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1736=\"tak\",OR($D1736=\"nie dotyczy\",$D1736=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J399,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1736=\"tak\",OR($D1736=\"nie dotyczy\",$D1736=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X399,0)","v":0},0,0,0,{"$f":"IF(AND($C1736=\"tak\",OR($D1736=\"nie dotyczy\",$D1736=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB399,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1737=\"tak\",OR($D1737=\"nie dotyczy\",$D1737=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J400,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1737=\"tak\",OR($D1737=\"nie dotyczy\",$D1737=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X400,0)","v":0},0,0,0,{"$f":"IF(AND($C1737=\"tak\",OR($D1737=\"nie dotyczy\",$D1737=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB400,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1738=\"tak\",OR($D1738=\"nie dotyczy\",$D1738=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J401,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1738=\"tak\",OR($D1738=\"nie dotyczy\",$D1738=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X401,0)","v":0},0,0,0,{"$f":"IF(AND($C1738=\"tak\",OR($D1738=\"nie dotyczy\",$D1738=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB401,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1739=\"tak\",OR($D1739=\"nie dotyczy\",$D1739=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J402,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1739=\"tak\",OR($D1739=\"nie dotyczy\",$D1739=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X402,0)","v":0},0,0,0,{"$f":"IF(AND($C1739=\"tak\",OR($D1739=\"nie dotyczy\",$D1739=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB402,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1740=\"tak\",OR($D1740=\"nie dotyczy\",$D1740=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1740=\"tak\",OR($D1740=\"nie dotyczy\",$D1740=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X403,0)","v":0},0,0,0,{"$f":"IF(AND($C1740=\"tak\",OR($D1740=\"nie dotyczy\",$D1740=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB403,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1741=\"tak\",OR($D1741=\"nie dotyczy\",$D1741=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J404,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1741=\"tak\",OR($D1741=\"nie dotyczy\",$D1741=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X404,0)","v":0},0,0,0,{"$f":"IF(AND($C1741=\"tak\",OR($D1741=\"nie dotyczy\",$D1741=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB404,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1742=\"tak\",OR($D1742=\"nie dotyczy\",$D1742=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J405,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1742=\"tak\",OR($D1742=\"nie dotyczy\",$D1742=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X405,0)","v":0},0,0,0,{"$f":"IF(AND($C1742=\"tak\",OR($D1742=\"nie dotyczy\",$D1742=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB405,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1743=\"tak\",OR($D1743=\"nie dotyczy\",$D1743=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J406,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1743=\"tak\",OR($D1743=\"nie dotyczy\",$D1743=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X406,0)","v":0},0,0,0,{"$f":"IF(AND($C1743=\"tak\",OR($D1743=\"nie dotyczy\",$D1743=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB406,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1744=\"tak\",OR($D1744=\"nie dotyczy\",$D1744=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J407,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1744=\"tak\",OR($D1744=\"nie dotyczy\",$D1744=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X407,0)","v":0},0,0,0,{"$f":"IF(AND($C1744=\"tak\",OR($D1744=\"nie dotyczy\",$D1744=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB407,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1745=\"tak\",OR($D1745=\"nie dotyczy\",$D1745=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J408,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1745=\"tak\",OR($D1745=\"nie dotyczy\",$D1745=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X408,0)","v":0},0,0,0,{"$f":"IF(AND($C1745=\"tak\",OR($D1745=\"nie dotyczy\",$D1745=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB408,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1746=\"tak\",OR($D1746=\"nie dotyczy\",$D1746=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J409,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1746=\"tak\",OR($D1746=\"nie dotyczy\",$D1746=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X409,0)","v":0},0,0,0,{"$f":"IF(AND($C1746=\"tak\",OR($D1746=\"nie dotyczy\",$D1746=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB409,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1747=\"tak\",OR($D1747=\"nie dotyczy\",$D1747=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J410,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1747=\"tak\",OR($D1747=\"nie dotyczy\",$D1747=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X410,0)","v":0},0,0,0,{"$f":"IF(AND($C1747=\"tak\",OR($D1747=\"nie dotyczy\",$D1747=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB410,0)","v":0},0,0,0]
[null,{"$f":"IF(ISBLANK(B1508),\"\",B1508)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1748=\"tak\",OR($D1748=\"nie dotyczy\",$D1748=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J411,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1748=\"tak\",OR($D1748=\"nie dotyczy\",$D1748=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X411,0)","v":0},0,0,0,{"$f":"IF(AND($C1748=\"tak\",OR($D1748=\"nie dotyczy\",$D1748=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB411,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1749=\"tak\",OR($D1749=\"nie dotyczy\",$D1749=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1749=\"tak\",OR($D1749=\"nie dotyczy\",$D1749=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X412,0)","v":0},0,0,0,{"$f":"IF(AND($C1749=\"tak\",OR($D1749=\"nie dotyczy\",$D1749=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB412,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1750=\"tak\",OR($D1750=\"nie dotyczy\",$D1750=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J413,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1750=\"tak\",OR($D1750=\"nie dotyczy\",$D1750=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X413,0)","v":0},0,0,0,{"$f":"IF(AND($C1750=\"tak\",OR($D1750=\"nie dotyczy\",$D1750=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB413,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1751=\"tak\",OR($D1751=\"nie dotyczy\",$D1751=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J414,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1751=\"tak\",OR($D1751=\"nie dotyczy\",$D1751=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X414,0)","v":0},0,0,0,{"$f":"IF(AND($C1751=\"tak\",OR($D1751=\"nie dotyczy\",$D1751=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB414,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1752=\"tak\",OR($D1752=\"nie dotyczy\",$D1752=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J415,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1752=\"tak\",OR($D1752=\"nie dotyczy\",$D1752=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X415,0)","v":0},0,0,0,{"$f":"IF(AND($C1752=\"tak\",OR($D1752=\"nie dotyczy\",$D1752=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB415,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1753=\"tak\",OR($D1753=\"nie dotyczy\",$D1753=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J416,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1753=\"tak\",OR($D1753=\"nie dotyczy\",$D1753=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X416,0)","v":0},0,0,0,{"$f":"IF(AND($C1753=\"tak\",OR($D1753=\"nie dotyczy\",$D1753=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB416,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1754=\"tak\",OR($D1754=\"nie dotyczy\",$D1754=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J417,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1754=\"tak\",OR($D1754=\"nie dotyczy\",$D1754=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X417,0)","v":0},0,0,0,{"$f":"IF(AND($C1754=\"tak\",OR($D1754=\"nie dotyczy\",$D1754=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB417,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1755=\"tak\",OR($D1755=\"nie dotyczy\",$D1755=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J418,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1755=\"tak\",OR($D1755=\"nie dotyczy\",$D1755=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X418,0)","v":0},0,0,0,{"$f":"IF(AND($C1755=\"tak\",OR($D1755=\"nie dotyczy\",$D1755=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB418,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1756=\"tak\",OR($D1756=\"nie dotyczy\",$D1756=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J419,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1756=\"tak\",OR($D1756=\"nie dotyczy\",$D1756=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X419,0)","v":0},0,0,0,{"$f":"IF(AND($C1756=\"tak\",OR($D1756=\"nie dotyczy\",$D1756=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB419,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1757=\"tak\",OR($D1757=\"nie dotyczy\",$D1757=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J420,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1757=\"tak\",OR($D1757=\"nie dotyczy\",$D1757=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X420,0)","v":0},0,0,0,{"$f":"IF(AND($C1757=\"tak\",OR($D1757=\"nie dotyczy\",$D1757=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB420,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1758=\"tak\",OR($D1758=\"nie dotyczy\",$D1758=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J421,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1758=\"tak\",OR($D1758=\"nie dotyczy\",$D1758=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X421,0)","v":0},0,0,0,{"$f":"IF(AND($C1758=\"tak\",OR($D1758=\"nie dotyczy\",$D1758=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB421,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1759=\"tak\",OR($D1759=\"nie dotyczy\",$D1759=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1759=\"tak\",OR($D1759=\"nie dotyczy\",$D1759=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X422,0)","v":0},0,0,0,{"$f":"IF(AND($C1759=\"tak\",OR($D1759=\"nie dotyczy\",$D1759=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB422,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1760=\"tak\",OR($D1760=\"nie dotyczy\",$D1760=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J423,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1760=\"tak\",OR($D1760=\"nie dotyczy\",$D1760=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X423,0)","v":0},0,0,0,{"$f":"IF(AND($C1760=\"tak\",OR($D1760=\"nie dotyczy\",$D1760=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB423,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1761=\"tak\",OR($D1761=\"nie dotyczy\",$D1761=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J424,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1761=\"tak\",OR($D1761=\"nie dotyczy\",$D1761=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X424,0)","v":0},0,0,0,{"$f":"IF(AND($C1761=\"tak\",OR($D1761=\"nie dotyczy\",$D1761=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB424,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1762=\"tak\",OR($D1762=\"nie dotyczy\",$D1762=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J425,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1762=\"tak\",OR($D1762=\"nie dotyczy\",$D1762=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X425,0)","v":0},0,0,0,{"$f":"IF(AND($C1762=\"tak\",OR($D1762=\"nie dotyczy\",$D1762=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB425,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1763=\"tak\",OR($D1763=\"nie dotyczy\",$D1763=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J426,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1763=\"tak\",OR($D1763=\"nie dotyczy\",$D1763=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X426,0)","v":0},0,0,0,{"$f":"IF(AND($C1763=\"tak\",OR($D1763=\"nie dotyczy\",$D1763=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB426,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1764=\"tak\",OR($D1764=\"nie dotyczy\",$D1764=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J427,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1764=\"tak\",OR($D1764=\"nie dotyczy\",$D1764=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X427,0)","v":0},0,0,0,{"$f":"IF(AND($C1764=\"tak\",OR($D1764=\"nie dotyczy\",$D1764=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB427,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1765=\"tak\",OR($D1765=\"nie dotyczy\",$D1765=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1765=\"tak\",OR($D1765=\"nie dotyczy\",$D1765=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X428,0)","v":0},0,0,0,{"$f":"IF(AND($C1765=\"tak\",OR($D1765=\"nie dotyczy\",$D1765=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB428,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1766=\"tak\",OR($D1766=\"nie dotyczy\",$D1766=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J429,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1766=\"tak\",OR($D1766=\"nie dotyczy\",$D1766=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X429,0)","v":0},0,0,0,{"$f":"IF(AND($C1766=\"tak\",OR($D1766=\"nie dotyczy\",$D1766=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB429,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1767=\"tak\",OR($D1767=\"nie dotyczy\",$D1767=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1767=\"tak\",OR($D1767=\"nie dotyczy\",$D1767=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X430,0)","v":0},0,0,0,{"$f":"IF(AND($C1767=\"tak\",OR($D1767=\"nie dotyczy\",$D1767=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB430,0)","v":0},0,0,0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1728:J1767),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1728:W1767),0)","v":0},{"$f":"ROUND(SUM(X1728:X1767),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1728:AB1767),0)","v":0},0,0,0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia"]
[null,"Stanowisko / Grupa","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1533),\"\",B1533)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1773=\"tak\",OR($D1773=\"nie dotyczy\",$D1773=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J436,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1773=\"tak\",OR($D1773=\"nie dotyczy\",$D1773=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),W436,0)","v":0},{"$f":"IF(AND($C1773=\"tak\",OR($D1773=\"nie dotyczy\",$D1773=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X436,0)","v":0},0,0,0,{"$f":"IF(AND($C1773=\"tak\",OR($D1773=\"nie dotyczy\",$D1773=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB436,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1774=\"tak\",OR($D1774=\"nie dotyczy\",$D1774=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J437,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1774=\"tak\",OR($D1774=\"nie dotyczy\",$D1774=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X437,0)","v":0},0,0,0,{"$f":"IF(AND($C1774=\"tak\",OR($D1774=\"nie dotyczy\",$D1774=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB437,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1775=\"tak\",OR($D1775=\"nie dotyczy\",$D1775=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1775=\"tak\",OR($D1775=\"nie dotyczy\",$D1775=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X438,0)","v":0},0,0,0,{"$f":"IF(AND($C1775=\"tak\",OR($D1775=\"nie dotyczy\",$D1775=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB438,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1776=\"tak\",OR($D1776=\"nie dotyczy\",$D1776=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J439,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1776=\"tak\",OR($D1776=\"nie dotyczy\",$D1776=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X439,0)","v":0},0,0,0,{"$f":"IF(AND($C1776=\"tak\",OR($D1776=\"nie dotyczy\",$D1776=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB439,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1777=\"tak\",OR($D1777=\"nie dotyczy\",$D1777=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J440,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1777=\"tak\",OR($D1777=\"nie dotyczy\",$D1777=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X440,0)","v":0},0,0,0,{"$f":"IF(AND($C1777=\"tak\",OR($D1777=\"nie dotyczy\",$D1777=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB440,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1778=\"tak\",OR($D1778=\"nie dotyczy\",$D1778=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1778=\"tak\",OR($D1778=\"nie dotyczy\",$D1778=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X441,0)","v":0},0,0,0,{"$f":"IF(AND($C1778=\"tak\",OR($D1778=\"nie dotyczy\",$D1778=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB441,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1779=\"tak\",OR($D1779=\"nie dotyczy\",$D1779=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J442,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1779=\"tak\",OR($D1779=\"nie dotyczy\",$D1779=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X442,0)","v":0},0,0,0,{"$f":"IF(AND($C1779=\"tak\",OR($D1779=\"nie dotyczy\",$D1779=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB442,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1780=\"tak\",OR($D1780=\"nie dotyczy\",$D1780=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J443,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1780=\"tak\",OR($D1780=\"nie dotyczy\",$D1780=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X443,0)","v":0},0,0,0,{"$f":"IF(AND($C1780=\"tak\",OR($D1780=\"nie dotyczy\",$D1780=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB443,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1781=\"tak\",OR($D1781=\"nie dotyczy\",$D1781=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J444,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1781=\"tak\",OR($D1781=\"nie dotyczy\",$D1781=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X444,0)","v":0},0,0,0,{"$f":"IF(AND($C1781=\"tak\",OR($D1781=\"nie dotyczy\",$D1781=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB444,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1782=\"tak\",OR($D1782=\"nie dotyczy\",$D1782=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J445,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1782=\"tak\",OR($D1782=\"nie dotyczy\",$D1782=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X445,0)","v":0},0,0,0,{"$f":"IF(AND($C1782=\"tak\",OR($D1782=\"nie dotyczy\",$D1782=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB445,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1783=\"tak\",OR($D1783=\"nie dotyczy\",$D1783=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J446,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1783=\"tak\",OR($D1783=\"nie dotyczy\",$D1783=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X446,0)","v":0},0,0,0,{"$f":"IF(AND($C1783=\"tak\",OR($D1783=\"nie dotyczy\",$D1783=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB446,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1784=\"tak\",OR($D1784=\"nie dotyczy\",$D1784=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J447,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1784=\"tak\",OR($D1784=\"nie dotyczy\",$D1784=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X447,0)","v":0},0,0,0,{"$f":"IF(AND($C1784=\"tak\",OR($D1784=\"nie dotyczy\",$D1784=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB447,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1785=\"tak\",OR($D1785=\"nie dotyczy\",$D1785=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J448,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1785=\"tak\",OR($D1785=\"nie dotyczy\",$D1785=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X448,0)","v":0},0,0,0,{"$f":"IF(AND($C1785=\"tak\",OR($D1785=\"nie dotyczy\",$D1785=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB448,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1786=\"tak\",OR($D1786=\"nie dotyczy\",$D1786=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J449,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1786=\"tak\",OR($D1786=\"nie dotyczy\",$D1786=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X449,0)","v":0},0,0,0,{"$f":"IF(AND($C1786=\"tak\",OR($D1786=\"nie dotyczy\",$D1786=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB449,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1787=\"tak\",OR($D1787=\"nie dotyczy\",$D1787=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J450,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1787=\"tak\",OR($D1787=\"nie dotyczy\",$D1787=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X450,0)","v":0},0,0,0,{"$f":"IF(AND($C1787=\"tak\",OR($D1787=\"nie dotyczy\",$D1787=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB450,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1788=\"tak\",OR($D1788=\"nie dotyczy\",$D1788=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J451,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1788=\"tak\",OR($D1788=\"nie dotyczy\",$D1788=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X451,0)","v":0},0,0,0,{"$f":"IF(AND($C1788=\"tak\",OR($D1788=\"nie dotyczy\",$D1788=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB451,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1789=\"tak\",OR($D1789=\"nie dotyczy\",$D1789=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J452,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1789=\"tak\",OR($D1789=\"nie dotyczy\",$D1789=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X452,0)","v":0},0,0,0,{"$f":"IF(AND($C1789=\"tak\",OR($D1789=\"nie dotyczy\",$D1789=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB452,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1790=\"tak\",OR($D1790=\"nie dotyczy\",$D1790=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J453,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1790=\"tak\",OR($D1790=\"nie dotyczy\",$D1790=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X453,0)","v":0},0,0,0,{"$f":"IF(AND($C1790=\"tak\",OR($D1790=\"nie dotyczy\",$D1790=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB453,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1791=\"tak\",OR($D1791=\"nie dotyczy\",$D1791=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J454,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1791=\"tak\",OR($D1791=\"nie dotyczy\",$D1791=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X454,0)","v":0},0,0,0,{"$f":"IF(AND($C1791=\"tak\",OR($D1791=\"nie dotyczy\",$D1791=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB454,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1792=\"tak\",OR($D1792=\"nie dotyczy\",$D1792=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J455,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1792=\"tak\",OR($D1792=\"nie dotyczy\",$D1792=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X455,0)","v":0},0,0,0,{"$f":"IF(AND($C1792=\"tak\",OR($D1792=\"nie dotyczy\",$D1792=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB455,0)","v":0},0,0,0]
[null,{"$f":"IF(ISBLANK(B1553),\"\",B1553)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1793=\"tak\",OR($D1793=\"nie dotyczy\",$D1793=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J456,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1793=\"tak\",OR($D1793=\"nie dotyczy\",$D1793=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X456,0)","v":0},0,0,0,{"$f":"IF(AND($C1793=\"tak\",OR($D1793=\"nie dotyczy\",$D1793=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB456,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1794=\"tak\",OR($D1794=\"nie dotyczy\",$D1794=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J457,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1794=\"tak\",OR($D1794=\"nie dotyczy\",$D1794=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X457,0)","v":0},0,0,0,{"$f":"IF(AND($C1794=\"tak\",OR($D1794=\"nie dotyczy\",$D1794=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB457,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1795=\"tak\",OR($D1795=\"nie dotyczy\",$D1795=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1795=\"tak\",OR($D1795=\"nie dotyczy\",$D1795=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X458,0)","v":0},0,0,0,{"$f":"IF(AND($C1795=\"tak\",OR($D1795=\"nie dotyczy\",$D1795=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB458,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1796=\"tak\",OR($D1796=\"nie dotyczy\",$D1796=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J459,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1796=\"tak\",OR($D1796=\"nie dotyczy\",$D1796=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X459,0)","v":0},0,0,0,{"$f":"IF(AND($C1796=\"tak\",OR($D1796=\"nie dotyczy\",$D1796=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB459,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1797=\"tak\",OR($D1797=\"nie dotyczy\",$D1797=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1797=\"tak\",OR($D1797=\"nie dotyczy\",$D1797=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X460,0)","v":0},0,0,0,{"$f":"IF(AND($C1797=\"tak\",OR($D1797=\"nie dotyczy\",$D1797=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB460,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1798=\"tak\",OR($D1798=\"nie dotyczy\",$D1798=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J461,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1798=\"tak\",OR($D1798=\"nie dotyczy\",$D1798=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X461,0)","v":0},0,0,0,{"$f":"IF(AND($C1798=\"tak\",OR($D1798=\"nie dotyczy\",$D1798=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB461,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1799=\"tak\",OR($D1799=\"nie dotyczy\",$D1799=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J462,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1799=\"tak\",OR($D1799=\"nie dotyczy\",$D1799=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X462,0)","v":0},0,0,0,{"$f":"IF(AND($C1799=\"tak\",OR($D1799=\"nie dotyczy\",$D1799=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB462,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1800=\"tak\",OR($D1800=\"nie dotyczy\",$D1800=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J463,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1800=\"tak\",OR($D1800=\"nie dotyczy\",$D1800=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X463,0)","v":0},0,0,0,{"$f":"IF(AND($C1800=\"tak\",OR($D1800=\"nie dotyczy\",$D1800=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB463,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1801=\"tak\",OR($D1801=\"nie dotyczy\",$D1801=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J464,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1801=\"tak\",OR($D1801=\"nie dotyczy\",$D1801=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X464,0)","v":0},0,0,0,{"$f":"IF(AND($C1801=\"tak\",OR($D1801=\"nie dotyczy\",$D1801=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB464,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1802=\"tak\",OR($D1802=\"nie dotyczy\",$D1802=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J465,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1802=\"tak\",OR($D1802=\"nie dotyczy\",$D1802=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X465,0)","v":0},0,0,0,{"$f":"IF(AND($C1802=\"tak\",OR($D1802=\"nie dotyczy\",$D1802=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB465,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1803=\"tak\",OR($D1803=\"nie dotyczy\",$D1803=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J466,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1803=\"tak\",OR($D1803=\"nie dotyczy\",$D1803=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X466,0)","v":0},0,0,0,{"$f":"IF(AND($C1803=\"tak\",OR($D1803=\"nie dotyczy\",$D1803=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB466,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1804=\"tak\",OR($D1804=\"nie dotyczy\",$D1804=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J467,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1804=\"tak\",OR($D1804=\"nie dotyczy\",$D1804=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X467,0)","v":0},0,0,0,{"$f":"IF(AND($C1804=\"tak\",OR($D1804=\"nie dotyczy\",$D1804=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB467,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1805=\"tak\",OR($D1805=\"nie dotyczy\",$D1805=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J468,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1805=\"tak\",OR($D1805=\"nie dotyczy\",$D1805=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X468,0)","v":0},0,0,0,{"$f":"IF(AND($C1805=\"tak\",OR($D1805=\"nie dotyczy\",$D1805=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB468,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1806=\"tak\",OR($D1806=\"nie dotyczy\",$D1806=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J469,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1806=\"tak\",OR($D1806=\"nie dotyczy\",$D1806=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X469,0)","v":0},0,0,0,{"$f":"IF(AND($C1806=\"tak\",OR($D1806=\"nie dotyczy\",$D1806=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB469,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1807=\"tak\",OR($D1807=\"nie dotyczy\",$D1807=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J470,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1807=\"tak\",OR($D1807=\"nie dotyczy\",$D1807=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X470,0)","v":0},0,0,0,{"$f":"IF(AND($C1807=\"tak\",OR($D1807=\"nie dotyczy\",$D1807=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB470,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1808=\"tak\",OR($D1808=\"nie dotyczy\",$D1808=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J471,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1808=\"tak\",OR($D1808=\"nie dotyczy\",$D1808=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X471,0)","v":0},0,0,0,{"$f":"IF(AND($C1808=\"tak\",OR($D1808=\"nie dotyczy\",$D1808=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB471,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1809=\"tak\",OR($D1809=\"nie dotyczy\",$D1809=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J472,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1809=\"tak\",OR($D1809=\"nie dotyczy\",$D1809=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X472,0)","v":0},0,0,0,{"$f":"IF(AND($C1809=\"tak\",OR($D1809=\"nie dotyczy\",$D1809=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB472,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1810=\"tak\",OR($D1810=\"nie dotyczy\",$D1810=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J473,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1810=\"tak\",OR($D1810=\"nie dotyczy\",$D1810=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X473,0)","v":0},0,0,0,{"$f":"IF(AND($C1810=\"tak\",OR($D1810=\"nie dotyczy\",$D1810=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB473,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1811=\"tak\",OR($D1811=\"nie dotyczy\",$D1811=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J474,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1811=\"tak\",OR($D1811=\"nie dotyczy\",$D1811=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X474,0)","v":0},0,0,0,{"$f":"IF(AND($C1811=\"tak\",OR($D1811=\"nie dotyczy\",$D1811=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB474,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1812=\"tak\",OR($D1812=\"nie dotyczy\",$D1812=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J475,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1812=\"tak\",OR($D1812=\"nie dotyczy\",$D1812=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X475,0)","v":0},0,0,0,{"$f":"IF(AND($C1812=\"tak\",OR($D1812=\"nie dotyczy\",$D1812=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB475,0)","v":0},0,0,0]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1773:J1812),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1773:W1812),0)","v":0},{"$f":"ROUND(SUM(X1773:X1812),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1773:AB1812),0)","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty rodzajowe","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1577),\"\",B1577)","v":""},"","",null,null,null,null,null,{"$f":"IF(AND($C1817=\"tak\",OR($D1817=\"nie dotyczy\",$D1817=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J521,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1817=\"tak\",OR($D1817=\"nie dotyczy\",$D1817=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),W521,0)","v":0},{"$f":"IF(AND($C1817=\"tak\",OR($D1817=\"nie dotyczy\",$D1817=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X521,0)","v":0},0,0,0,{"$f":"IF(AND($C1817=\"tak\",OR($D1817=\"nie dotyczy\",$D1817=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB521,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1818=\"tak\",OR($D1818=\"nie dotyczy\",$D1818=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J522,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1818=\"tak\",OR($D1818=\"nie dotyczy\",$D1818=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X522,0)","v":0},0,0,0,{"$f":"IF(AND($C1818=\"tak\",OR($D1818=\"nie dotyczy\",$D1818=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB522,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1819=\"tak\",OR($D1819=\"nie dotyczy\",$D1819=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J523,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1819=\"tak\",OR($D1819=\"nie dotyczy\",$D1819=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X523,0)","v":0},0,0,0,{"$f":"IF(AND($C1819=\"tak\",OR($D1819=\"nie dotyczy\",$D1819=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB523,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1820=\"tak\",OR($D1820=\"nie dotyczy\",$D1820=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J524,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1820=\"tak\",OR($D1820=\"nie dotyczy\",$D1820=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X524,0)","v":0},0,0,0,{"$f":"IF(AND($C1820=\"tak\",OR($D1820=\"nie dotyczy\",$D1820=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB524,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1821=\"tak\",OR($D1821=\"nie dotyczy\",$D1821=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J525,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1821=\"tak\",OR($D1821=\"nie dotyczy\",$D1821=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X525,0)","v":0},0,0,0,{"$f":"IF(AND($C1821=\"tak\",OR($D1821=\"nie dotyczy\",$D1821=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB525,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1822=\"tak\",OR($D1822=\"nie dotyczy\",$D1822=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1822=\"tak\",OR($D1822=\"nie dotyczy\",$D1822=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X526,0)","v":0},0,0,0,{"$f":"IF(AND($C1822=\"tak\",OR($D1822=\"nie dotyczy\",$D1822=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB526,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1823=\"tak\",OR($D1823=\"nie dotyczy\",$D1823=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J527,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1823=\"tak\",OR($D1823=\"nie dotyczy\",$D1823=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X527,0)","v":0},0,0,0,{"$f":"IF(AND($C1823=\"tak\",OR($D1823=\"nie dotyczy\",$D1823=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB527,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1824=\"tak\",OR($D1824=\"nie dotyczy\",$D1824=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J528,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1824=\"tak\",OR($D1824=\"nie dotyczy\",$D1824=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X528,0)","v":0},0,0,0,{"$f":"IF(AND($C1824=\"tak\",OR($D1824=\"nie dotyczy\",$D1824=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB528,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1825=\"tak\",OR($D1825=\"nie dotyczy\",$D1825=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J529,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1825=\"tak\",OR($D1825=\"nie dotyczy\",$D1825=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X529,0)","v":0},0,0,0,{"$f":"IF(AND($C1825=\"tak\",OR($D1825=\"nie dotyczy\",$D1825=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB529,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1826=\"tak\",OR($D1826=\"nie dotyczy\",$D1826=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J530,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1826=\"tak\",OR($D1826=\"nie dotyczy\",$D1826=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X530,0)","v":0},0,0,0,{"$f":"IF(AND($C1826=\"tak\",OR($D1826=\"nie dotyczy\",$D1826=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB530,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1827=\"tak\",OR($D1827=\"nie dotyczy\",$D1827=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J531,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1827=\"tak\",OR($D1827=\"nie dotyczy\",$D1827=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X531,0)","v":0},0,0,0,{"$f":"IF(AND($C1827=\"tak\",OR($D1827=\"nie dotyczy\",$D1827=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB531,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1828=\"tak\",OR($D1828=\"nie dotyczy\",$D1828=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J532,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1828=\"tak\",OR($D1828=\"nie dotyczy\",$D1828=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X532,0)","v":0},0,0,0,{"$f":"IF(AND($C1828=\"tak\",OR($D1828=\"nie dotyczy\",$D1828=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB532,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1829=\"tak\",OR($D1829=\"nie dotyczy\",$D1829=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J533,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1829=\"tak\",OR($D1829=\"nie dotyczy\",$D1829=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X533,0)","v":0},0,0,0,{"$f":"IF(AND($C1829=\"tak\",OR($D1829=\"nie dotyczy\",$D1829=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB533,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1830=\"tak\",OR($D1830=\"nie dotyczy\",$D1830=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J534,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1830=\"tak\",OR($D1830=\"nie dotyczy\",$D1830=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X534,0)","v":0},0,0,0,{"$f":"IF(AND($C1830=\"tak\",OR($D1830=\"nie dotyczy\",$D1830=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB534,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1831=\"tak\",OR($D1831=\"nie dotyczy\",$D1831=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J535,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1831=\"tak\",OR($D1831=\"nie dotyczy\",$D1831=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X535,0)","v":0},0,0,0,{"$f":"IF(AND($C1831=\"tak\",OR($D1831=\"nie dotyczy\",$D1831=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB535,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1832=\"tak\",OR($D1832=\"nie dotyczy\",$D1832=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J536,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1832=\"tak\",OR($D1832=\"nie dotyczy\",$D1832=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X536,0)","v":0},0,0,0,{"$f":"IF(AND($C1832=\"tak\",OR($D1832=\"nie dotyczy\",$D1832=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB536,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1833=\"tak\",OR($D1833=\"nie dotyczy\",$D1833=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J537,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1833=\"tak\",OR($D1833=\"nie dotyczy\",$D1833=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X537,0)","v":0},0,0,0,{"$f":"IF(AND($C1833=\"tak\",OR($D1833=\"nie dotyczy\",$D1833=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB537,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1834=\"tak\",OR($D1834=\"nie dotyczy\",$D1834=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J538,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1834=\"tak\",OR($D1834=\"nie dotyczy\",$D1834=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X538,0)","v":0},0,0,0,{"$f":"IF(AND($C1834=\"tak\",OR($D1834=\"nie dotyczy\",$D1834=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB538,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1835=\"tak\",OR($D1835=\"nie dotyczy\",$D1835=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J539,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1835=\"tak\",OR($D1835=\"nie dotyczy\",$D1835=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X539,0)","v":0},0,0,0,{"$f":"IF(AND($C1835=\"tak\",OR($D1835=\"nie dotyczy\",$D1835=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB539,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1836=\"tak\",OR($D1836=\"nie dotyczy\",$D1836=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J540,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1836=\"tak\",OR($D1836=\"nie dotyczy\",$D1836=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X540,0)","v":0},0,0,0,{"$f":"IF(AND($C1836=\"tak\",OR($D1836=\"nie dotyczy\",$D1836=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB540,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1837=\"tak\",OR($D1837=\"nie dotyczy\",$D1837=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J541,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1837=\"tak\",OR($D1837=\"nie dotyczy\",$D1837=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X541,0)","v":0},0,0,0,{"$f":"IF(AND($C1837=\"tak\",OR($D1837=\"nie dotyczy\",$D1837=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB541,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1838=\"tak\",OR($D1838=\"nie dotyczy\",$D1838=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J542,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1838=\"tak\",OR($D1838=\"nie dotyczy\",$D1838=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X542,0)","v":0},0,0,0,{"$f":"IF(AND($C1838=\"tak\",OR($D1838=\"nie dotyczy\",$D1838=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB542,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1839=\"tak\",OR($D1839=\"nie dotyczy\",$D1839=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J543,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1839=\"tak\",OR($D1839=\"nie dotyczy\",$D1839=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X543,0)","v":0},0,0,0,{"$f":"IF(AND($C1839=\"tak\",OR($D1839=\"nie dotyczy\",$D1839=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB543,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1840=\"tak\",OR($D1840=\"nie dotyczy\",$D1840=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J544,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1840=\"tak\",OR($D1840=\"nie dotyczy\",$D1840=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X544,0)","v":0},0,0,0,{"$f":"IF(AND($C1840=\"tak\",OR($D1840=\"nie dotyczy\",$D1840=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB544,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1841=\"tak\",OR($D1841=\"nie dotyczy\",$D1841=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J545,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1841=\"tak\",OR($D1841=\"nie dotyczy\",$D1841=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X545,0)","v":0},0,0,0,{"$f":"IF(AND($C1841=\"tak\",OR($D1841=\"nie dotyczy\",$D1841=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB545,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1842=\"tak\",OR($D1842=\"nie dotyczy\",$D1842=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J546,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1842=\"tak\",OR($D1842=\"nie dotyczy\",$D1842=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X546,0)","v":0},0,0,0,{"$f":"IF(AND($C1842=\"tak\",OR($D1842=\"nie dotyczy\",$D1842=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB546,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1843=\"tak\",OR($D1843=\"nie dotyczy\",$D1843=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J547,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1843=\"tak\",OR($D1843=\"nie dotyczy\",$D1843=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X547,0)","v":0},0,0,0,{"$f":"IF(AND($C1843=\"tak\",OR($D1843=\"nie dotyczy\",$D1843=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB547,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1844=\"tak\",OR($D1844=\"nie dotyczy\",$D1844=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1844=\"tak\",OR($D1844=\"nie dotyczy\",$D1844=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X548,0)","v":0},0,0,0,{"$f":"IF(AND($C1844=\"tak\",OR($D1844=\"nie dotyczy\",$D1844=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB548,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1845=\"tak\",OR($D1845=\"nie dotyczy\",$D1845=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J549,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1845=\"tak\",OR($D1845=\"nie dotyczy\",$D1845=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X549,0)","v":0},0,0,0,{"$f":"IF(AND($C1845=\"tak\",OR($D1845=\"nie dotyczy\",$D1845=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB549,0)","v":0},0,0,0]
[null,"","","",null,null,null,null,null,{"$f":"IF(AND($C1846=\"tak\",OR($D1846=\"nie dotyczy\",$D1846=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),J550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1846=\"tak\",OR($D1846=\"nie dotyczy\",$D1846=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X550,0)","v":0},0,0,0,{"$f":"IF(AND($C1846=\"tak\",OR($D1846=\"nie dotyczy\",$D1846=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),AB550,0)","v":0},0,0,0]
[null,"Razem Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1817:J1846),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1817:W1846),0)","v":0},{"$f":"ROUND(SUM(X1817:X1846),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1817:AB1846),0)","v":0},0,0,0]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1611),\"\",B1611)","v":""}]
[null,{"$f":"IF(ISBLANK(B1612),\"\",B1612)","v":""}]
[null,{"$f":"IF(ISBLANK(B1613),\"\",B1613)","v":""}]
[null,{"$f":"IF(ISBLANK(B1614),\"\",B1614)","v":""}]
[null,{"$f":"IF(ISBLANK(B1615),\"\",B1615)","v":""}]
[null,"Razem Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1851:J1855),0)","v":0},{"$f":"ROUND(SUM(K1851:K1855),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1851:W1855),0)","v":0},{"$f":"ROUND(SUM(X1851:X1855),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1851:AB1855),0)","v":0},0,0,0]
[]
[]
[null,"Pozostałe koszty operacyjne","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1620),\"\",B1620)","v":""},"",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1860:J1864),0)","v":0},{"$f":"ROUND(SUM(K1860:K1864),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1860:W1864),0)","v":0},{"$f":"ROUND(SUM(X1860:X1864),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1860:AB1864),0)","v":0},0,0,0]
[]
[]
[null,"Koszty finansowe","Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1629),\"\",B1629)","v":"Koszty z tytułu oprocentowania kredytów i pożyczek"},"",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"","",""]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1869:J1873),0)","v":0},{"$f":"ROUND(SUM(K1869:K1873),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1869:W1873),0)","v":0},{"$f":"ROUND(SUM(X1869:X1873),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1869:AB1873),0)","v":0},0,0,0]
[]
[]
[null,"Rozliczenie kwalifikowanych kosztów operacyjnych projektu do npv"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1690,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1690,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1690,0),0)","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1714,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1714,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1714,0),0)","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1723,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1723,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1723,0),0)","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1768,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1768,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1768,0),0)","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1813,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1813,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1813,0),0)","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1847,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1847,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1847,0),0)","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,J1856,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,W1856,0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,AB1856,0)","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1865,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1865,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1865,0),0)","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(J1874,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(W1874,0),0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AB1874,0),0)","v":0},0,0,0]
[null,"Razem",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J1878:J1886),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(W1878:W1886),0)","v":0},{"$f":"ROUND(SUM(X1878:X1886),0)","v":0},0,0,0,{"$f":"ROUND(SUM(AB1878:AB1886),0)","v":0},0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Koszty operacyjne KWALIFIKOWANE nie będące B+R narastająco",null,null,null,null,null,null,null,{"$f":"ROUND(J1887,0)","v":0},{"$f":"ROUND(J1892+K1887,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V1892+W1887,0)","v":0},{"$f":"ROUND(W1892+X1887,0)","v":0},0,0,0,{"$f":"ROUND(AA1892+AB1887,0)","v":0},{"$f":"ROUND(AB1892+AC1887,0)","v":0},{"$f":"ROUND(AC1892+AD1887,0)","v":0},{"$f":"ROUND(AD1892+AE1887,0)","v":0}]
[null,null,null,"kolumna","wiersz","adres"]
[null,"Rok rozpoczęcia projektu",{"$f":"Poczatek","v":0},{"$f":"MATCH($C1894,$A$927:$AE$927,0)","v":{"$error":"#N/A"}},{"$f":"ROW($J$1407)","v":1407},{"$f":"ADDRESS(E1894,D1894)","v":{"$error":"#N/A"}}]
[null,"Rok zakończenia projektu",{"$f":"Koniec_Projekt","v":0},{"$f":"MATCH($C1895,$A$927:$AE$927,0)","v":{"$error":"#N/A"}},{"$f":"ROW($J$1407)","v":1407},{"$f":"ADDRESS(E1895,D1895)","v":{"$error":"#N/A"}}]
[]
[null,"Koszty operacyjne KWALIFIKOWANE nie będące B+R w danym roku (RZiS)",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,J1887,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,W1887,0)","v":0},0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,AB1887,0)","v":0},0,0,0]
[]
[]
[]
[null,"Koszty planowanej działalności operacyjnej"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"J1916+J1930+J1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1916+W1930+W1944","v":0},{"$f":"X1916+X1930+X1944","v":0},0,0,0,{"$f":"AB1916+AB1930+AB1944","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"J1917+J1931+J1945","v":0},{"$f":"K1917+K1931+K1945","v":0},0,{"$f":"M1917+M1931+M1945","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X1917+X1931+X1945","v":0},0,0,0,{"$f":"AB1917+AB1931+AB1945","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,0,0,0,{"$f":"M1918+M1932+M1946","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X1918+X1932+X1946","v":0},0,0,0,{"$f":"AB1918+AB1932+AB1946","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,0,0,0,{"$f":"M1919+M1933+M1947","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X1919+X1933+X1947","v":0},0,0,0,{"$f":"AB1919+AB1933+AB1947","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,0,0,0,{"$f":"M1920+M1934+M1948","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X1920+X1934+X1948","v":0},0,0,0,{"$f":"AB1920+AB1934+AB1948","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,0,0,0,{"$f":"M1921+M1935+M1949","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X1921+X1935+X1949","v":0},0,0,0,{"$f":"AB1921+AB1935+AB1949","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,0,0,0,{"$f":"M1922+M1936+M1950","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X1922+X1936+X1950","v":0},0,0,0,{"$f":"AB1922+AB1936+AB1950","v":0},0,0,0]
[null,"Razem Koszty operacyjne ogółem (kwalifikowane i niekwalifikowane)",null,null,null,null,null,null,null,{"$f":"SUM(J1902:J1908)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W1902:W1908)","v":0},{"$f":"SUM(X1902:X1908)","v":0},0,0,0,{"$f":"SUM(AB1902:AB1908)","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,0,{"$f":"K1924+K1938+K1952","v":0},0,{"$f":"M1924+M1938+M1952","v":0},0,0,0,0,0,0,0,0,0,{"$f":"W1924+W1938+W1952","v":0},{"$f":"X1924+X1938+X1952","v":0},0,0,0,{"$f":"AB1924+AB1938+AB1952","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,0,{"$f":"K1925+K1939+K1953","v":0},0,{"$f":"M1925+M1939+M1953","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X1925+X1939+X1953","v":0},0,0,0,{"$f":"AB1925+AB1939+AB1953","v":0},0,0,0]
[null,"Razem Koszty ogółem (kwalifikowane i niekwalifikowane)",null,null,null,null,null,null,null,{"$f":"J1909+SUM(J1910:J1911)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1909+SUM(W1910:W1911)","v":0},{"$f":"X1909+SUM(X1910:X1911)","v":0},0,0,0,{"$f":"AB1909+SUM(AB1910:AB1911)","v":0},0,0,0]
[]
[]
[null,"Koszty operacyjne kwalifikowane"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"J1878","v":0},{"$f":"K1878","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1878","v":0},{"$f":"X1878","v":0},0,0,0,{"$f":"AB1878","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,0,{"$f":"K1879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1879","v":0},0,0,0,{"$f":"AB1879","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,0,{"$f":"K1880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1880","v":0},0,0,0,{"$f":"AB1880","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,0,{"$f":"K1881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1881","v":0},0,0,0,{"$f":"AB1881","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,0,{"$f":"K1882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1882","v":0},0,0,0,{"$f":"AB1882","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,0,{"$f":"K1883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1883","v":0},0,0,0,{"$f":"AB1883","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,0,{"$f":"K1884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1884","v":0},0,0,0,{"$f":"AB1884","v":0},0,0,0]
[null,"Razem Koszty operacyjne kwalifikowane",null,null,null,null,null,null,null,{"$f":"SUM(J1916:J1922)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W1916:W1922)","v":0},{"$f":"SUM(X1916:X1922)","v":0},0,0,0,{"$f":"SUM(AB1916:AB1922)","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"J1885","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1885","v":0},{"$f":"X1885","v":0},0,0,0,{"$f":"AB1885","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"J1886","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1886","v":0},0,0,0,{"$f":"AB1886","v":0},0,0,0]
[null,"Razem Koszty kwalifikowane",null,null,null,null,null,null,null,{"$f":"J1923+SUM(J1924:J1925)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1923+SUM(W1924:W1925)","v":0},{"$f":"X1923+SUM(X1924:X1925)","v":0},0,0,0,{"$f":"AB1923+SUM(AB1924:AB1925)","v":0},0,0,0]
[]
[]
[null,"Koszty operacyjne prace rozwojowe"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"J915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W915","v":0},{"$f":"X915","v":0},0,0,0,{"$f":"AB915","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"J916","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X916","v":0},0,0,0,{"$f":"AB916","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"J917","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X917","v":0},0,0,0,{"$f":"AB917","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"J918","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X918","v":0},0,0,0,{"$f":"AB918","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"J919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X919","v":0},0,0,0,{"$f":"AB919","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"J920","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X920","v":0},0,0,0,{"$f":"AB920","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"J921","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X921","v":0},0,0,0,{"$f":"AB921","v":0},0,0,0]
[null,"Razem Koszty operacyjne B+R",null,null,null,null,null,null,null,{"$f":"SUM(J1930:J1936)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W1930:W1936)","v":0},{"$f":"SUM(X1930:X1936)","v":0},0,0,0,{"$f":"SUM(AB1930:AB1936)","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"J922","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W922","v":0},{"$f":"X922","v":0},0,0,0,{"$f":"AB922","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"J923","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X923","v":0},0,0,0,{"$f":"AB923","v":0},0,0,0]
[null,"Razem Koszty kwalifikowane B+R",null,null,null,null,null,null,null,{"$f":"J1937+SUM(J1938:J1939)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1937+SUM(W1938:W1939)","v":0},{"$f":"X1937+SUM(X1938:X1939)","v":0},0,0,0,{"$f":"AB1937+SUM(AB1938:AB1939)","v":0},0,0,0]
[]
[]
[null,"Koszty operacyjne niekwalifikowane"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,{"$f":"J605-J1916-J1930","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W605-W1916-W1930","v":0},{"$f":"X605-X1916-X1930","v":0},0,0,0,{"$f":"AB605-AB1916-AB1930","v":0},0,0,0]
[null,"Usługi obce",null,null,null,null,null,null,null,{"$f":"J606-J1917-J1931","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X606-X1917-X1931","v":0},0,0,0,{"$f":"AB606-AB1917-AB1931","v":0},0,0,0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,{"$f":"J607-J1918-J1932","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X607-X1918-X1932","v":0},0,0,0,{"$f":"AB607-AB1918-AB1932","v":0},0,0,0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,{"$f":"J608-J1919-J1933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X608-X1919-X1933","v":0},0,0,0,{"$f":"AB608-AB1919-AB1933","v":0},0,0,0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,{"$f":"J609-J1920-J1934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X609-X1920-X1934","v":0},0,0,0,{"$f":"AB609-AB1920-AB1934","v":0},0,0,0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,{"$f":"J610-J1921-J1935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X610-X1921-X1935","v":0},0,0,0,{"$f":"AB610-AB1921-AB1935","v":0},0,0,0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,{"$f":"J611-J1922-J1936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X611-X1922-X1936","v":0},0,0,0,{"$f":"AB611-AB1922-AB1936","v":0},0,0,0]
[null,"Razem Koszty operacyjne niekwalifikowane",null,null,null,null,null,null,null,{"$f":"SUM(J1944:J1950)","v":0},{"$f":"SUM(K1944:K1950)","v":0},{"$f":"SUM(L1944:L1950)","v":0},{"$f":"SUM(M1944:M1950)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(W1944:W1950)","v":0},{"$f":"SUM(X1944:X1950)","v":0},0,0,0,{"$f":"SUM(AB1944:AB1950)","v":0},0,0,0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,{"$f":"J613-J1924-J1938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W613-W1924-W1938","v":0},{"$f":"X613-X1924-X1938","v":0},0,0,0,{"$f":"AB613-AB1924-AB1938","v":0},0,0,0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,{"$f":"J614-J1925-J1939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W614-W1925-W1939","v":0},{"$f":"X614-X1925-X1939","v":0},0,0,0,{"$f":"AB614-AB1925-AB1939","v":0},0,0,0]
[null,"Razem Koszty niekwalifikowane",null,null,null,null,null,null,null,{"$f":"J1951+SUM(J1952:J1953)","v":0},{"$f":"K1951+SUM(K1952:K1953)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1951+SUM(W1952:W1953)","v":0},{"$f":"X1951+SUM(X1952:X1953)","v":0},0,0,0,{"$f":"AB1951+SUM(AB1952:AB1953)","v":0},0,0,0]

{"sheet":"Środki trwałe","index":5,"n_rows":3523,"n_cols":31,"rows_kept":3523,"cut":false,"hidden":false,"merged":[[1,1,2,22],[872,1,873,30],[662,1,662,2],[663,1,663,2],[664,1,664,2],[665,1,665,2],[221,10,221,30],[657,1,657,2],[658,1,658,2],[659,1,659,2],[660,1,660,2],[661,1,661,2],[680,1,680,2],[681,1,681,2],[682,1,682,2],[683,1,683,2],[666,1,666,2],[667,1,667,2],[668,1,668,2],[669,1,669,2],[670,1,670,2],[671,1,671,2],[672,1,672,2],[673,1,673,2],[674,1,674,2],[675,1,675,2],[676,1,676,2],[677,1,677,2],[678,1,678,2],[679,1,679,2],[693,1,693,2],[694,1,694,2],[695,1,695,2],[696,1,696,2],[684,1,684,2],[685,1,685,2],[686,1,686,2],[687,1,687,2],[688,1,688,2],[689,1,689,2],[690,1,690,2],[691,1,691,2],[692,1,692,2]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16},{"$f":"Założenia!AB27","v":17},{"$f":"Założenia!AC27","v":18},{"$f":"Założenia!AD27","v":19},{"$f":"Założenia!AE27","v":20}]
[null,"Działalność dotychczasowa (bez Projektu)",null,{"$f":"Założenia!I28","v":0},null,null,null,null,null,{"$f":"Założenia!J28","v":""},{"$f":"Założenia!K28","v":"Uzupełnij dane"},{"$f":"Założenia!L28","v":""},{"$f":"Założenia!M28","v":""},{"$f":"Założenia!N28","v":""},{"$f":"Założenia!O28","v":""},{"$f":"Założenia!P28","v":""},{"$f":"Założenia!Q28","v":""},{"$f":"Założenia!R28","v":""},{"$f":"Założenia!S28","v":""},{"$f":"Założenia!T28","v":""},{"$f":"Założenia!U28","v":""},{"$f":"Założenia!V28","v":""},{"$f":"Założenia!W28","v":""},{"$f":"Założenia!X28","v":""},{"$f":"Założenia!Y28","v":""},{"$f":"Założenia!Z28","v":""},{"$f":"Założenia!AA28","v":""},{"$f":"Założenia!AB28","v":""},{"$f":"Założenia!AC28","v":""},{"$f":"Założenia!AD28","v":""},{"$f":"Założenia!AE28","v":""}]
[]
[null,"koszty zakończonych prac rozwojowych"]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E15","v":0},null,null,null,null,null,{"$f":"ROUND(E2351,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_prace_rozwojowe","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2306=1),IFERROR(ROUND(MIN($D16*$J15,$J15),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2306=1),IFERROR(ROUND(MIN($D16*$J15,$J15-K19),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2318,0),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(T2318,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2318,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2318,0),0)","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2330,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2330,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2330,0),0)","v":0},0,0,0]
[]
[null,"wartość firmy",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E16","v":0},null,null,null,null,null,{"$f":"ROUND(E2352,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_wartosc_firmy","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2307=1),IFERROR(ROUND(MIN($D24*$J23,$J23),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2307=1),IFERROR(ROUND(MIN($D24*$J23,$J23-K27),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2319,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2319,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2319,0),0)","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2331,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2331,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2331,0),0)","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E17","v":0},null,null,null,null,null,{"$f":"ROUND(E2353,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_wnip","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2308=1),IFERROR(ROUND(MIN($D32*$J31,$J31),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2308=1),IFERROR(ROUND(MIN($D32*$J31,$J31-K35),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2320,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2320,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2320,0),0)","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2332,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2332,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2332,0),0)","v":0},0,0,0]
[]
[null,"grunty",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E21","v":0},null,null,null,null,null,{"$f":"ROUND(E2354,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_grunty","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2309=1),IFERROR(ROUND(MIN($D40*$J39,$J39),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2309=1),IFERROR(ROUND(MIN($D40*$J39,$J39-K43),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2321,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2321,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2321,0),0)","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2333,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2333,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2333,0),0)","v":0},0,0,0]
[]
[null,"budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E22","v":0},null,null,null,null,null,{"$f":"ROUND(E2355,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_budynki","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2310=1),IFERROR(ROUND(MIN($D48*$J47,$J47),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2310=1),IFERROR(ROUND(MIN($D48*$J47,$J47-K51),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2322,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2322,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2322,0),0)","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2334,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2334,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2334,0),0)","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E23","v":0},null,null,null,null,null,{"$f":"ROUND(E2356,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_maszyny","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2311=1),IFERROR(ROUND(MIN($D56*$J55,$J55),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2311=1),IFERROR(ROUND(MIN($D56*$J55,$J55-K59),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2323,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2323,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2323,0),0)","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2335,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2335,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2335,0),0)","v":0},0,0,0]
[]
[null,"środki transportu ",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E24","v":0},null,null,null,null,null,{"$f":"ROUND(E2357,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_transport","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2312=1),IFERROR(ROUND(MIN($D64*$J63,$J63),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2312=1),IFERROR(ROUND(MIN($D64*$J63,$J63-K67),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2324,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2324,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2324,0),0)","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2336,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2336,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2336,0),0)","v":0},0,0,0]
[]
[null,"inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E25","v":0},null,null,null,null,null,{"$f":"ROUND(E2358,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_inneST","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2313=1),IFERROR(ROUND(MIN($D72*$J71,$J71),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2313=1),IFERROR(ROUND(MIN($D72*$J71,$J71-K75),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2325,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2325,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2325,0),0)","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2337,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2337,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2337,0),0)","v":0},0,0,0]
[]
[]
[null,"Wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K81:K83),0)","v":0},{"$f":"ROUND(SUM(L81:L83),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X81:X83),0)","v":0},{"$f":"ROUND(SUM(Y81:Y83),0)","v":0},{"$f":"ROUND(SUM(Z81:Z83),0)","v":0},0,{"$f":"ROUND(SUM(AB81:AB83),0)","v":0},0,0,0]
[null,"   a) koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"ROUND(K20,0)","v":0},{"$f":"ROUND(L20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X20,0)","v":0},{"$f":"ROUND(Y20,0)","v":0},{"$f":"ROUND(Z20,0)","v":0},0,{"$f":"ROUND(AB20,0)","v":0},0,0,0]
[null,"   b) wartość firmy",null,null,null,null,null,null,null,null,{"$f":"ROUND(K28,0)","v":0},{"$f":"ROUND(L28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X28,0)","v":0},{"$f":"ROUND(Y28,0)","v":0},{"$f":"ROUND(Z28,0)","v":0},0,{"$f":"ROUND(AB28,0)","v":0},0,0,0]
[null,"   c) inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K36,0)","v":0},{"$f":"ROUND(L36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X36,0)","v":0},{"$f":"ROUND(Y36,0)","v":0},{"$f":"ROUND(Z36,0)","v":0},0,{"$f":"ROUND(AB36,0)","v":0},0,0,0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K85:K89),0)","v":0},{"$f":"ROUND(SUM(L85:L89),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X85:X89),0)","v":0},{"$f":"ROUND(SUM(Y85:Y89),0)","v":0},{"$f":"ROUND(SUM(Z85:Z89),0)","v":0},0,{"$f":"ROUND(SUM(AB85:AB89),0)","v":0},0,0,0]
[null,"   a) grunty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K44,0)","v":0},{"$f":"ROUND(L44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X44,0)","v":0},{"$f":"ROUND(Y44,0)","v":0},{"$f":"ROUND(Z44,0)","v":0},0,{"$f":"ROUND(AB44,0)","v":0},0,0,0]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K52,0)","v":0},{"$f":"ROUND(L52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X52,0)","v":0},{"$f":"ROUND(Y52,0)","v":0},{"$f":"ROUND(Z52,0)","v":0},0,{"$f":"ROUND(AB52,0)","v":0},0,0,0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K60,0)","v":0},{"$f":"ROUND(L60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X60,0)","v":0},{"$f":"ROUND(Y60,0)","v":0},{"$f":"ROUND(Z60,0)","v":0},0,{"$f":"ROUND(AB60,0)","v":0},0,0,0]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K68,0)","v":0},{"$f":"ROUND(L68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X68,0)","v":0},{"$f":"ROUND(Y68,0)","v":0},{"$f":"ROUND(Z68,0)","v":0},0,{"$f":"ROUND(AB68,0)","v":0},0,0,0]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K76,0)","v":0},{"$f":"ROUND(L76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X76,0)","v":0},{"$f":"ROUND(Y76,0)","v":0},{"$f":"ROUND(Z76,0)","v":0},0,{"$f":"ROUND(AB76,0)","v":0},0,0,0]
[]
[null,"Amortyzacja (Rachunek zysków i strat)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2314,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2314,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB2314,0),0)","v":0},0,0,0]
[]
[]
[]
[null,"zakup środków trwałych z dotychczasowej działalności / przyjęcie środków trwałych w budowie do bilansu","kategoria","wartość netto","rok i miesiąc przyjęcia","kwalifikacja ŚT",null,null,null,"kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B96:F96)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B96:F96)*1)>0,SUMPRODUCT(ISBLANK(B96:F96)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E96)=LataProjekcji,$D96>0,$J96=\"ok\"),$D96,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(YEAR($E96)=LataProjekcji,$D96>0,$J96=\"ok\"),$D96,0),0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B97:F97)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B97:F97)*1)>0,SUMPRODUCT(ISBLANK(B97:F97)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B98:F98)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B98:F98)*1)>0,SUMPRODUCT(ISBLANK(B98:F98)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B99:F99)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B99:F99)*1)>0,SUMPRODUCT(ISBLANK(B99:F99)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B100:F100)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B100:F100)*1)>0,SUMPRODUCT(ISBLANK(B100:F100)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B101:F101)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B101:F101)*1)>0,SUMPRODUCT(ISBLANK(B101:F101)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B102:F102)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B102:F102)*1)>0,SUMPRODUCT(ISBLANK(B102:F102)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B103:F103)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B103:F103)*1)>0,SUMPRODUCT(ISBLANK(B103:F103)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B104:F104)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B104:F104)*1)>0,SUMPRODUCT(ISBLANK(B104:F104)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B105:F105)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B105:F105)*1)>0,SUMPRODUCT(ISBLANK(B105:F105)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B106:F106)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B106:F106)*1)>0,SUMPRODUCT(ISBLANK(B106:F106)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E106)=LataProjekcji,$D106>0,$J106=\"ok\"),$D106,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B107:F107)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B107:F107)*1)>0,SUMPRODUCT(ISBLANK(B107:F107)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B108:F108)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B108:F108)*1)>0,SUMPRODUCT(ISBLANK(B108:F108)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B109:F109)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B109:F109)*1)>0,SUMPRODUCT(ISBLANK(B109:F109)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B110:F110)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B110:F110)*1)>0,SUMPRODUCT(ISBLANK(B110:F110)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B111:F111)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B111:F111)*1)>0,SUMPRODUCT(ISBLANK(B111:F111)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B112:F112)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B112:F112)*1)>0,SUMPRODUCT(ISBLANK(B112:F112)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(YEAR($E112)=LataProjekcji,$D112>0,$J112=\"ok\"),$D112,0),0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B113:F113)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B113:F113)*1)>0,SUMPRODUCT(ISBLANK(B113:F113)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E113)=LataProjekcji,$D113>0,$J113=\"ok\"),$D113,0),0)","v":0},{"$f":"ROUND(IF(AND(YEAR($E113)=LataProjekcji,$D113>0,$J113=\"ok\"),$D113,0),0)","v":0},{"$f":"ROUND(IF(AND(YEAR($E113)=LataProjekcji,$D113>0,$J113=\"ok\"),$D113,0),0)","v":0},{"$f":"ROUND(IF(AND(YEAR($E113)=LataProjekcji,$D113>0,$J113=\"ok\"),$D113,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B114:F114)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B114:F114)*1)>0,SUMPRODUCT(ISBLANK(B114:F114)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B115:F115)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B115:F115)*1)>0,SUMPRODUCT(ISBLANK(B115:F115)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B116:F116)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B116:F116)*1)>0,SUMPRODUCT(ISBLANK(B116:F116)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B117:F117)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B117:F117)*1)>0,SUMPRODUCT(ISBLANK(B117:F117)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B118:F118)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B118:F118)*1)>0,SUMPRODUCT(ISBLANK(B118:F118)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B119:F119)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B119:F119)*1)>0,SUMPRODUCT(ISBLANK(B119:F119)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B120:F120)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B120:F120)*1)>0,SUMPRODUCT(ISBLANK(B120:F120)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B121:F121)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B121:F121)*1)>0,SUMPRODUCT(ISBLANK(B121:F121)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B122:F122)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B122:F122)*1)>0,SUMPRODUCT(ISBLANK(B122:F122)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B123:F123)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B123:F123)*1)>0,SUMPRODUCT(ISBLANK(B123:F123)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B124:F124)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B124:F124)*1)>0,SUMPRODUCT(ISBLANK(B124:F124)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B125:F125)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B125:F125)*1)>0,SUMPRODUCT(ISBLANK(B125:F125)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B126:F126)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B126:F126)*1)>0,SUMPRODUCT(ISBLANK(B126:F126)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B127:F127)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B127:F127)*1)>0,SUMPRODUCT(ISBLANK(B127:F127)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B128:F128)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B128:F128)*1)>0,SUMPRODUCT(ISBLANK(B128:F128)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(YEAR($E128)=LataProjekcji,$D128>0,$J128=\"ok\"),$D128,0),0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B129:F129)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B129:F129)*1)>0,SUMPRODUCT(ISBLANK(B129:F129)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B130:F130)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B130:F130)*1)>0,SUMPRODUCT(ISBLANK(B130:F130)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B131:F131)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B131:F131)*1)>0,SUMPRODUCT(ISBLANK(B131:F131)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,{"$f":"ROUND(IF(AND(YEAR($E131)=LataProjekcji,$D131>0,$J131=\"ok\"),$D131,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B132:F132)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B132:F132)*1)>0,SUMPRODUCT(ISBLANK(B132:F132)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B133:F133)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B133:F133)*1)>0,SUMPRODUCT(ISBLANK(B133:F133)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B134:F134)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B134:F134)*1)>0,SUMPRODUCT(ISBLANK(B134:F134)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B135:F135)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B135:F135)*1)>0,SUMPRODUCT(ISBLANK(B135:F135)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E135)=LataProjekcji,$D135>0,$J135=\"ok\"),$D135,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D96:D135)","v":0},null,null,null,null,null,null,{"$f":"ROUND(SUM(K96:K135),0)","v":0},{"$f":"ROUND(SUM(L96:L135),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X96:X135),0)","v":0},{"$f":"ROUND(SUM(Y96:Y135),0)","v":0},{"$f":"ROUND(SUM(Z96:Z135),0)","v":0},0,{"$f":"ROUND(SUM(AB96:AB135),0)","v":0},0,0,0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(K$12<=Koniec,(K931+K937+K943+K949+K955+K961+K967+K973+K979+K985+K991+K997+K1003+K1009+K1015+K1021+K1027+K1033+K1039+K1045+K1051+K1057+K1063+K1069+K1075+K1081+K1087+K1093+K1099+K1105+K1111+K1117+K1123+K1129+K1135+K1141+K1147+K1153+K1159+K1165),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(K$12<=Koniec,(K932+K938+K944+K950+K956+K962+K968+K974+K980+K986+K992+K998+K1004+K1010+K1016+K1022+K1028+K1034+K1040+K1046+K1052+K1058+K1064+K1070+K1076+K1082+K1088+K1094+K1100+K1106+K1112+K1118+K1124+K1130+K1136+K1142+K1148+K1154+K1160+K1166),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(K$12<=Koniec,(K933+K939+K945+K951+K957+K963+K969+K975+K981+K987+K993+K999+K1005+K1011+K1017+K1023+K1029+K1035+K1041+K1047+K1053+K1059+K1065+K1071+K1077+K1083+K1089+K1095+K1101+K1107+K1113+K1119+K1125+K1131+K1137+K1143+K1149+K1155+K1161+K1167),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"środki trwałe w budowie oraz \nzaliczki na środki trwałe w budowie oraz\nzaliczki na wartości niematerialne i prawne",null,null,null,null,null,null,null,{"$f":"Rok_n","v":""},{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"zaliczki na wartości niematerialne i prawne"]
[null,"   stan z ostatniego sprawozdania",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),ROUND('Sprawozdania finansowe'!E18,0),ROUND('Sprawozdania finansowe'!F18,0))","v":0}]
[null,"   przyjęcie wartości niematerialnych i prawnych",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMIFS(K$96:K$135,$C$96:$C$135,$C$159,$F$96:$F$135,przeniesiony)+SUMIFS(K$96:K$135,$C$96:$C$135,$C$160,$F$96:$F$135,przeniesiony)+SUMIFS(K$96:K$135,$C$96:$C$135,$C$161,$F$96:$F$135,przeniesiony),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   nowe zaliczki na wartości niematerialne i prawne"]
[null,"   saldo zaliczek na wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J143-K144+K145,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(K146-L144+L145,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W146-X144+X145,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA146-AB144+AB145,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB146-AC144+AC145,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AC146-AD144+AD145,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AD146-AE144+AE145,0),0)","v":0}]
[]
[null,"zaliczki na… i środki trwałe w budowie inne niż WNiP"]
[null,"   stan z ostatniego sprawozdania",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),ROUND('Sprawozdania finansowe'!E26+'Sprawozdania finansowe'!E27,0),ROUND('Sprawozdania finansowe'!F26+'Sprawozdania finansowe'!F27,0))","v":0}]
[null,"   przyjęcie środków trwałych",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMIFS(K$96:K$135,$C$96:$C$135,$C$164,$F$96:$F$135,przeniesiony)+SUMIFS(K$96:K$135,$C$96:$C$135,$C$165,$F$96:$F$135,przeniesiony)+SUMIFS(K$96:K$135,$C$96:$C$135,$C$166,$F$96:$F$135,przeniesiony)+SUMIFS(K$96:K$135,$C$96:$C$135,$C$167,$F$96:$F$135,przeniesiony)+SUMIFS(K$96:K$135,$C$96:$C$135,$C$168,$F$96:$F$135,przeniesiony),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   nowe środki trwałe w budowie"]
[null,"saldo środków trwałych w budowie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J149-K150+K151,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(K152-L150+L151,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W152-X150+X151,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA152-AB150+AB151,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB152-AC150+AC151,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AC152-AD150+AD151,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AD152-AE150+AE151,0),0)","v":0}]
[]
[]
[]
[]
[null,"Wartość księgowa netto - środki trwałe w budowie",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K159:K162),0)","v":0},{"$f":"ROUND(SUM(L159:L162),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X159:X162),0)","v":0},{"$f":"ROUND(SUM(Y159:Y162),0)","v":0},{"$f":"ROUND(SUM(Z159:Z162),0)","v":0},0,{"$f":"ROUND(SUM(AB159:AB162),0)","v":0},0,0,0]
[null,"   a) koszty zakończonych prac rozwojowych","koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,{"$f":"ROUND(SUMIF($J$933:$J$1167,$C159,K$933:K$1167),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF($J$933:$J$1167,$C159,U$933:U$1167),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"   b) wartość firmy","wartość firmy",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   c) inne wartości niematerialne i prawne","inne wartości niematerialne i prawne",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   d) zaliczki na wartości niematerialne i prawne",null,null,null,null,null,null,null,{"$f":"ROUND(J143,0)","v":0},{"$f":"ROUND(K146,0)","v":0},{"$f":"ROUND(L146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X146,0)","v":0},{"$f":"ROUND(Y146,0)","v":0},{"$f":"ROUND(Z146,0)","v":0},0,{"$f":"ROUND(AB146,0)","v":0},0,0,0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K164:K169),0)","v":0},{"$f":"ROUND(SUM(L164:L169),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X164:X169),0)","v":0},{"$f":"ROUND(SUM(Y164:Y169),0)","v":0},{"$f":"ROUND(SUM(Z164:Z169),0)","v":0},0,{"$f":"ROUND(SUM(AB164:AB169),0)","v":0},0,0,0]
[null,"   a) grunty","grunty",null,null,null,null,null,null,null,{"$f":"ROUND(SUMIF($J$933:$J$1167,$C164,K$933:K$1167),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF($J$933:$J$1167,$C164,U$933:U$1167),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"   b) budynki i budowle ","budynki i budowle",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   c) urządzenia techniczne i maszyny ","urządzenia techniczne i maszyny",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   d) środki transportu ","środki transportu",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   e) inne środki trwałe ","inne środki trwałe",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Środki trwałe w budowie",null,null,null,null,null,null,null,{"$f":"ROUND(J149,0)","v":0},{"$f":"ROUND(K152,0)","v":0},{"$f":"ROUND(L152,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X152,0)","v":0},{"$f":"ROUND(Y152,0)","v":0},{"$f":"ROUND(Z152,0)","v":0},0,{"$f":"ROUND(AB152,0)","v":0},0,0,0]
[]
[null,"Amortyzacja (Rachunek zysków i strat)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K137,0)","v":0},{"$f":"ROUND(L137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X137,0)","v":0},{"$f":"ROUND(Y137,0)","v":0},{"$f":"ROUND(Z137,0)","v":0},0,{"$f":"ROUND(AB137,0)","v":0},0,0,0]
[]
[]
[null,"Wartość księgowa netto - przenoszona do Arkusza \"Ocena kondycji finansowej\"",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K176:K178),0)","v":0},{"$f":"ROUND(SUM(L176:L178),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X176:X178),0)","v":0},{"$f":"ROUND(SUM(Y176:Y178),0)","v":0},{"$f":"ROUND(SUM(Z176:Z178),0)","v":0},0,{"$f":"ROUND(SUM(AB176:AB178),0)","v":0},0,0,0]
[null,"   a) koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"ROUND(K159+K81,0)","v":0},{"$f":"ROUND(L159+L81,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X159+X81,0)","v":0},0,{"$f":"ROUND(Z159+Z81,0)","v":0},0,{"$f":"ROUND(AB159+AB81,0)","v":0},0,0,0]
[null,"   b) wartość firmy",null,null,null,null,null,null,null,null,{"$f":"ROUND(K160+K82,0)","v":0},{"$f":"ROUND(L160+L82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z160+Z82,0)","v":0},0,{"$f":"ROUND(AB160+AB82,0)","v":0},0,0,0]
[null,"   c) inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K161+K83,0)","v":0},{"$f":"ROUND(L161+L83,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z161+Z83,0)","v":0},0,{"$f":"ROUND(AB161+AB83,0)","v":0},0,0,0]
[null,"   d) zaliczki na wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K162,0)","v":0},{"$f":"ROUND(L162,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X162,0)","v":0},{"$f":"ROUND(Y162,0)","v":0},{"$f":"ROUND(Z162,0)","v":0},0,{"$f":"ROUND(AB162,0)","v":0},0,0,0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K181:K186),0)","v":0},{"$f":"ROUND(SUM(L181:L186),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X181:X186),0)","v":0},{"$f":"ROUND(SUM(Y181:Y186),0)","v":0},{"$f":"ROUND(SUM(Z181:Z186),0)","v":0},0,{"$f":"ROUND(SUM(AB181:AB186),0)","v":0},0,0,0]
[null,"   a) grunty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K164+K85,0)","v":0},{"$f":"ROUND(L164+L85,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X164+X85,0)","v":0},0,{"$f":"ROUND(Z164+Z85,0)","v":0},0,{"$f":"ROUND(AB164+AB85,0)","v":0},0,0,0]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K165+K86,0)","v":0},{"$f":"ROUND(L165+L86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z165+Z86,0)","v":0},0,{"$f":"ROUND(AB165+AB86,0)","v":0},0,0,0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K166+K87,0)","v":0},{"$f":"ROUND(L166+L87,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z166+Z87,0)","v":0},0,{"$f":"ROUND(AB166+AB87,0)","v":0},0,0,0]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K167+K88,0)","v":0},{"$f":"ROUND(L167+L88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z167+Z88,0)","v":0},0,{"$f":"ROUND(AB167+AB88,0)","v":0},0,0,0]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K168+K89,0)","v":0},{"$f":"ROUND(L168+L89,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z168+Z89,0)","v":0},0,{"$f":"ROUND(AB168+AB89,0)","v":0},0,0,0]
[null," Środki trwałe w budowie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K169,0)","v":0},{"$f":"ROUND(L169,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X169,0)","v":0},{"$f":"ROUND(Y169,0)","v":0},{"$f":"ROUND(Z169,0)","v":0},0,{"$f":"ROUND(AB169,0)","v":0},0,0,0]
[]
[null,"Amortyzacja (Rachunek zysków i strat)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K171+K91,0)","v":0},{"$f":"ROUND(L171+L91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X171+X91,0)","v":0},{"$f":"ROUND(Y171+Y91,0)","v":0},{"$f":"ROUND(Z171+Z91,0)","v":0},0,{"$f":"ROUND(AB171+AB91,0)","v":0},0,0,0]
[]
[]
[]
[null,"Projekt",null,null,null,null,null,null,null,null,{"$f":"K12","v":"Uzupełnij dane"},"","","","","","","","","","","","",{"$f":"X12","v":""},{"$f":"Y12","v":""},{"$f":"Z12","v":""},"",{"$f":"AB12","v":""},"","",""]
[]
[null,"koszty zakończonych prac rozwojowych","stawka amortyzacji","wartość netto","rok i miesiąc zakończenia","kwalifikowalne","dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka"]
[null,"koszty zakończonych prac rozwojowych",null,{"$f":"MAX('Koszty operacyjne'!J937:AE937)-MAX('Koszty operacyjne'!J1178:AE1178)","v":0},{"$f":"IFERROR(IF(Modul_badawczo_rozwojowy=tak,Wdrozenie_KoniecPR,IF(Modul_badawczo_rozwojowy=nie,DATE(Koniec_Projekt,Założenia!$D$18,1),\"\")),\"\")","v":""},"tak","nie",{"$f":"'Rozliczenie dotacji'!E62","v":0},{"$f":"IF(AND(F195=\"tak\",G195=\"tak\"),SUM(K1180:AE1180),IF(AND(F195=\"tak\",G195=\"nie\",ISNUMBER(H195)),'Rozliczenie dotacji'!F62,0))","v":0},{"$f":"IF(ISBLANK(C195),\"uzupełnij dane\",\"ok\")","v":"uzupełnij dane"},{"$f":"IFERROR(ROUND(IF(AND(YEAR($E195)=LataProjekcji,$D195>0),$D195,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($E195)=LataProjekcji,$D195>0),$D195,0),0),0)","v":0},0,0,0,0,0,0,0]
[null,"koszty zakończonych prac rozwojowych",null,{"$f":"MAX('Koszty operacyjne'!J1178:AE1178)","v":0},{"$f":"IFERROR(IF(Modul_badawczo_rozwojowy=tak,Wdrozenie_KoniecPR,IF(Modul_badawczo_rozwojowy=nie,DATE(Koniec_Projekt,Założenia!$D$18,1),\"\")),\"\")","v":""},"nie","nie",0,{"$f":"IF(AND(F196=\"tak\",G196=\"tak\"),SUM(K1187:AE1187),IF(AND(F196=\"tak\",G196=\"nie\",ISNUMBER(H196)),'Rozliczenie dotacji'!F6,0))","v":0},{"$f":"IF(ISBLANK(C196),\"uzupełnij dane\",\"ok\")","v":"uzupełnij dane"},{"$f":"IFERROR(ROUND(IF(AND(YEAR($E196)=LataProjekcji,$D196>0),$D196,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F197=\"tak\",G197=\"tak\"),SUM(K1194:AE1194),IF(AND(F197=\"tak\",G197=\"nie\",ISNUMBER(H197)),'Rozliczenie dotacji'!F64,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C197:G197)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C197:G197)*1)>0,SUMPRODUCT(ISBLANK(C197:G197)*1)<5),\"uzupełnij dane\",IF(OR(AND(F197=nie,ISNUMBER(H197)=TRUE),AND(F197=tak,G197=tak,ISNUMBER(H197)=TRUE)),\"usuń % dotacji\",IF(AND(F197=nie,G197=tak),\"popraw dane\",IF(AND(F197=tak,G197=nie,ISBLANK(H197)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F198=\"tak\",G198=\"tak\"),SUM(K1201:AE1201),IF(AND(F198=\"tak\",G198=\"nie\",ISNUMBER(H198)),'Rozliczenie dotacji'!F65,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C198:G198)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C198:G198)*1)>0,SUMPRODUCT(ISBLANK(C198:G198)*1)<5),\"uzupełnij dane\",IF(OR(AND(F198=nie,ISNUMBER(H198)=TRUE),AND(F198=tak,G198=tak,ISNUMBER(H198)=TRUE)),\"usuń % dotacji\",IF(AND(F198=nie,G198=tak),\"popraw dane\",IF(AND(F198=tak,G198=nie,ISBLANK(H198)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F199=\"tak\",G199=\"tak\"),SUM(K1208:AE1208),IF(AND(F199=\"tak\",G199=\"nie\",ISNUMBER(H199)),'Rozliczenie dotacji'!F66,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C199:G199)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C199:G199)*1)>0,SUMPRODUCT(ISBLANK(C199:G199)*1)<5),\"uzupełnij dane\",IF(OR(AND(F199=nie,ISNUMBER(H199)=TRUE),AND(F199=tak,G199=tak,ISNUMBER(H199)=TRUE)),\"usuń % dotacji\",IF(AND(F199=nie,G199=tak),\"popraw dane\",IF(AND(F199=tak,G199=nie,ISBLANK(H199)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F200=\"tak\",G200=\"tak\"),SUM(K1215:AE1215),IF(AND(F200=\"tak\",G200=\"nie\",ISNUMBER(H200)),'Rozliczenie dotacji'!F67,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C200:G200)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C200:G200)*1)>0,SUMPRODUCT(ISBLANK(C200:G200)*1)<5),\"uzupełnij dane\",IF(OR(AND(F200=nie,ISNUMBER(H200)=TRUE),AND(F200=tak,G200=tak,ISNUMBER(H200)=TRUE)),\"usuń % dotacji\",IF(AND(F200=nie,G200=tak),\"popraw dane\",IF(AND(F200=tak,G200=nie,ISBLANK(H200)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F201=\"tak\",G201=\"tak\"),SUM(K1222:AE1222),IF(AND(F201=\"tak\",G201=\"nie\",ISNUMBER(H201)),'Rozliczenie dotacji'!F68,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C201:G201)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C201:G201)*1)>0,SUMPRODUCT(ISBLANK(C201:G201)*1)<5),\"uzupełnij dane\",IF(OR(AND(F201=nie,ISNUMBER(H201)=TRUE),AND(F201=tak,G201=tak,ISNUMBER(H201)=TRUE)),\"usuń % dotacji\",IF(AND(F201=nie,G201=tak),\"popraw dane\",IF(AND(F201=tak,G201=nie,ISBLANK(H201)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F202=\"tak\",G202=\"tak\"),SUM(K1229:AE1229),IF(AND(F202=\"tak\",G202=\"nie\",ISNUMBER(H202)),'Rozliczenie dotacji'!F69,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C202:G202)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C202:G202)*1)>0,SUMPRODUCT(ISBLANK(C202:G202)*1)<5),\"uzupełnij dane\",IF(OR(AND(F202=nie,ISNUMBER(H202)=TRUE),AND(F202=tak,G202=tak,ISNUMBER(H202)=TRUE)),\"usuń % dotacji\",IF(AND(F202=nie,G202=tak),\"popraw dane\",IF(AND(F202=tak,G202=nie,ISBLANK(H202)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F203=\"tak\",G203=\"tak\"),SUM(K1236:AE1236),IF(AND(F203=\"tak\",G203=\"nie\",ISNUMBER(H203)),'Rozliczenie dotacji'!F70,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C203:G203)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C203:G203)*1)>0,SUMPRODUCT(ISBLANK(C203:G203)*1)<5),\"uzupełnij dane\",IF(OR(AND(F203=nie,ISNUMBER(H203)=TRUE),AND(F203=tak,G203=tak,ISNUMBER(H203)=TRUE)),\"usuń % dotacji\",IF(AND(F203=nie,G203=tak),\"popraw dane\",IF(AND(F203=tak,G203=nie,ISBLANK(H203)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F204=\"tak\",G204=\"tak\"),SUM(K1243:AE1243),IF(AND(F204=\"tak\",G204=\"nie\",ISNUMBER(H204)),'Rozliczenie dotacji'!F71,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C204:G204)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C204:G204)*1)>0,SUMPRODUCT(ISBLANK(C204:G204)*1)<5),\"uzupełnij dane\",IF(OR(AND(F204=nie,ISNUMBER(H204)=TRUE),AND(F204=tak,G204=tak,ISNUMBER(H204)=TRUE)),\"usuń % dotacji\",IF(AND(F204=nie,G204=tak),\"popraw dane\",IF(AND(F204=tak,G204=nie,ISBLANK(H204)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F205=\"tak\",G205=\"tak\"),SUM(K1250:AE1250),IF(AND(F205=\"tak\",G205=\"nie\",ISNUMBER(H205)),'Rozliczenie dotacji'!F72,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C205:G205)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C205:G205)*1)>0,SUMPRODUCT(ISBLANK(C205:G205)*1)<5),\"uzupełnij dane\",IF(OR(AND(F205=nie,ISNUMBER(H205)=TRUE),AND(F205=tak,G205=tak,ISNUMBER(H205)=TRUE)),\"usuń % dotacji\",IF(AND(F205=nie,G205=tak),\"popraw dane\",IF(AND(F205=tak,G205=nie,ISBLANK(H205)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F206=\"tak\",G206=\"tak\"),SUM(K1257:AE1257),IF(AND(F206=\"tak\",G206=\"nie\",ISNUMBER(H206)),'Rozliczenie dotacji'!F73,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C206:G206)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C206:G206)*1)>0,SUMPRODUCT(ISBLANK(C206:G206)*1)<5),\"uzupełnij dane\",IF(OR(AND(F206=nie,ISNUMBER(H206)=TRUE),AND(F206=tak,G206=tak,ISNUMBER(H206)=TRUE)),\"usuń % dotacji\",IF(AND(F206=nie,G206=tak),\"popraw dane\",IF(AND(F206=tak,G206=nie,ISBLANK(H206)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F207=\"tak\",G207=\"tak\"),SUM(K1264:AE1264),IF(AND(F207=\"tak\",G207=\"nie\",ISNUMBER(H207)),'Rozliczenie dotacji'!F74,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C207:G207)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C207:G207)*1)>0,SUMPRODUCT(ISBLANK(C207:G207)*1)<5),\"uzupełnij dane\",IF(OR(AND(F207=nie,ISNUMBER(H207)=TRUE),AND(F207=tak,G207=tak,ISNUMBER(H207)=TRUE)),\"usuń % dotacji\",IF(AND(F207=nie,G207=tak),\"popraw dane\",IF(AND(F207=tak,G207=nie,ISBLANK(H207)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F208=\"tak\",G208=\"tak\"),SUM(K1271:AE1271),IF(AND(F208=\"tak\",G208=\"nie\",ISNUMBER(H208)),'Rozliczenie dotacji'!F75,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C208:G208)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C208:G208)*1)>0,SUMPRODUCT(ISBLANK(C208:G208)*1)<5),\"uzupełnij dane\",IF(OR(AND(F208=nie,ISNUMBER(H208)=TRUE),AND(F208=tak,G208=tak,ISNUMBER(H208)=TRUE)),\"usuń % dotacji\",IF(AND(F208=nie,G208=tak),\"popraw dane\",IF(AND(F208=tak,G208=nie,ISBLANK(H208)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F209=\"tak\",G209=\"tak\"),SUM(K1278:AE1278),IF(AND(F209=\"tak\",G209=\"nie\",ISNUMBER(H209)),'Rozliczenie dotacji'!F76,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C209:G209)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C209:G209)*1)>0,SUMPRODUCT(ISBLANK(C209:G209)*1)<5),\"uzupełnij dane\",IF(OR(AND(F209=nie,ISNUMBER(H209)=TRUE),AND(F209=tak,G209=tak,ISNUMBER(H209)=TRUE)),\"usuń % dotacji\",IF(AND(F209=nie,G209=tak),\"popraw dane\",IF(AND(F209=tak,G209=nie,ISBLANK(H209)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F210=\"tak\",G210=\"tak\"),SUM(K1285:AE1285),IF(AND(F210=\"tak\",G210=\"nie\",ISNUMBER(H210)),'Rozliczenie dotacji'!F77,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C210:G210)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C210:G210)*1)>0,SUMPRODUCT(ISBLANK(C210:G210)*1)<5),\"uzupełnij dane\",IF(OR(AND(F210=nie,ISNUMBER(H210)=TRUE),AND(F210=tak,G210=tak,ISNUMBER(H210)=TRUE)),\"usuń % dotacji\",IF(AND(F210=nie,G210=tak),\"popraw dane\",IF(AND(F210=tak,G210=nie,ISBLANK(H210)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F211=\"tak\",G211=\"tak\"),SUM(K1292:AE1292),IF(AND(F211=\"tak\",G211=\"nie\",ISNUMBER(H211)),'Rozliczenie dotacji'!F78,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C211:G211)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C211:G211)*1)>0,SUMPRODUCT(ISBLANK(C211:G211)*1)<5),\"uzupełnij dane\",IF(OR(AND(F211=nie,ISNUMBER(H211)=TRUE),AND(F211=tak,G211=tak,ISNUMBER(H211)=TRUE)),\"usuń % dotacji\",IF(AND(F211=nie,G211=tak),\"popraw dane\",IF(AND(F211=tak,G211=nie,ISBLANK(H211)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($E211)=LataProjekcji,$D211>0),$D211,0),0),0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F212=\"tak\",G212=\"tak\"),SUM(K1299:AE1299),IF(AND(F212=\"tak\",G212=\"nie\",ISNUMBER(H212)),'Rozliczenie dotacji'!F79,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C212:G212)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C212:G212)*1)>0,SUMPRODUCT(ISBLANK(C212:G212)*1)<5),\"uzupełnij dane\",IF(OR(AND(F212=nie,ISNUMBER(H212)=TRUE),AND(F212=tak,G212=tak,ISNUMBER(H212)=TRUE)),\"usuń % dotacji\",IF(AND(F212=nie,G212=tak),\"popraw dane\",IF(AND(F212=tak,G212=nie,ISBLANK(H212)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($E212)=LataProjekcji,$D212>0),$D212,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F213=\"tak\",G213=\"tak\"),SUM(K1306:AE1306),IF(AND(F213=\"tak\",G213=\"nie\",ISNUMBER(H213)),'Rozliczenie dotacji'!F80,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C213:G213)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C213:G213)*1)>0,SUMPRODUCT(ISBLANK(C213:G213)*1)<5),\"uzupełnij dane\",IF(OR(AND(F213=nie,ISNUMBER(H213)=TRUE),AND(F213=tak,G213=tak,ISNUMBER(H213)=TRUE)),\"usuń % dotacji\",IF(AND(F213=nie,G213=tak),\"popraw dane\",IF(AND(F213=tak,G213=nie,ISBLANK(H213)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F214=\"tak\",G214=\"tak\"),SUM(K1313:AE1313),IF(AND(F214=\"tak\",G214=\"nie\",ISNUMBER(H214)),'Rozliczenie dotacji'!F81,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C214:G214)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C214:G214)*1)>0,SUMPRODUCT(ISBLANK(C214:G214)*1)<5),\"uzupełnij dane\",IF(OR(AND(F214=nie,ISNUMBER(H214)=TRUE),AND(F214=tak,G214=tak,ISNUMBER(H214)=TRUE)),\"usuń % dotacji\",IF(AND(F214=nie,G214=tak),\"popraw dane\",IF(AND(F214=tak,G214=nie,ISBLANK(H214)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F215=\"tak\",G215=\"tak\"),SUM(K1320:AE1320),IF(AND(F215=\"tak\",G215=\"nie\",ISNUMBER(H215)),'Rozliczenie dotacji'!F82,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C215:G215)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C215:G215)*1)>0,SUMPRODUCT(ISBLANK(C215:G215)*1)<5),\"uzupełnij dane\",IF(OR(AND(F215=nie,ISNUMBER(H215)=TRUE),AND(F215=tak,G215=tak,ISNUMBER(H215)=TRUE)),\"usuń % dotacji\",IF(AND(F215=nie,G215=tak),\"popraw dane\",IF(AND(F215=tak,G215=nie,ISBLANK(H215)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F216=\"tak\",G216=\"tak\"),SUM(K1327:AE1327),IF(AND(F216=\"tak\",G216=\"nie\",ISNUMBER(H216)),'Rozliczenie dotacji'!F83,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C216:G216)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C216:G216)*1)>0,SUMPRODUCT(ISBLANK(C216:G216)*1)<5),\"uzupełnij dane\",IF(OR(AND(F216=nie,ISNUMBER(H216)=TRUE),AND(F216=tak,G216=tak,ISNUMBER(H216)=TRUE)),\"usuń % dotacji\",IF(AND(F216=nie,G216=tak),\"popraw dane\",IF(AND(F216=tak,G216=nie,ISBLANK(H216)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($E216)=LataProjekcji,$D216>0),$D216,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($E216)=LataProjekcji,$D216>0),$D216,0),0),0)","v":0},0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D195:D216)","v":0},null,null,null,null,{"$f":"SUM(I195:I216)","v":0},null,{"$f":"SUM(K195:K216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X195:X216)","v":0},{"$f":"SUM(Y195:Y216)","v":0},{"$f":"SUM(Z195:Z216)","v":0},0,{"$f":"SUM(AB195:AB216)","v":0},0,0,0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K1177+K1184+K1191+K1198+K1324+K1205+K1212+K1219+K1226+K1233+K1240+K1247+K1254+K1261+K1268+K1275+K1282+K1289+K1296+K1303+K1310+K1317,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(M1177+M1184+M1191+M1198+M1324+M1205+M1212+M1219+M1226+M1233+M1240+M1247+M1254+M1261+M1268+M1275+M1282+M1289+M1296+M1303+M1310+M1317,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X1177+X1184+X1191+X1198+X1324+X1205+X1212+X1219+X1226+X1233+X1240+X1247+X1254+X1261+X1268+X1275+X1282+X1289+X1296+X1303+X1310+X1317,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z1177+Z1184+Z1191+Z1198+Z1324+Z1205+Z1212+Z1219+Z1226+Z1233+Z1240+Z1247+Z1254+Z1261+Z1268+Z1275+Z1282+Z1289+Z1296+Z1303+Z1310+Z1317,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB1177+AB1184+AB1191+AB1198+AB1324+AB1205+AB1212+AB1219+AB1226+AB1233+AB1240+AB1247+AB1254+AB1261+AB1268+AB1275+AB1282+AB1289+AB1296+AB1303+AB1310+AB1317,0),0)","v":0},0,0,0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K1178+K1185+K1192+K1199+K1325+K1206+K1213+K1220+K1227+K1234+K1241+K1248+K1255+K1262+K1269+K1276+K1283+K1290+K1297+K1304+K1311+K1318,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z1178+Z1185+Z1192+Z1199+Z1325+Z1206+Z1213+Z1220+Z1227+Z1234+Z1241+Z1248+Z1255+Z1262+Z1269+Z1276+Z1283+Z1290+Z1297+Z1304+Z1311+Z1318,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB1178+AB1185+AB1192+AB1199+AB1325+AB1206+AB1213+AB1220+AB1227+AB1234+AB1241+AB1248+AB1255+AB1262+AB1269+AB1276+AB1283+AB1290+AB1297+AB1304+AB1311+AB1318,0),0)","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K1179+K1186+K1193+K1200+K1326+K1207+K1214+K1221+K1228+K1235+K1242+K1249+K1256+K1263+K1270+K1277+K1284+K1291+K1298+K1305+K1312+K1319,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z1179+Z1186+Z1193+Z1200+Z1326+Z1207+Z1214+Z1221+Z1228+Z1235+Z1242+Z1249+Z1256+Z1263+Z1270+Z1277+Z1284+Z1291+Z1298+Z1305+Z1312+Z1319,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB1179+AB1186+AB1193+AB1200+AB1326+AB1207+AB1214+AB1221+AB1228+AB1235+AB1242+AB1249+AB1256+AB1263+AB1270+AB1277+AB1284+AB1291+AB1298+AB1305+AB1312+AB1319,0),0)","v":0},0,0,0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B197),\"\",B197)","v":""},null,null,null,null,null,null,null,{"$f":"IF(J197=\"wstaw dane\",\"\",IF(OR(ISBLANK(F197)=TRUE,ISBLANK(G197)=TRUE),\"uzupełnij dane\",IF(OR((AND(F197=\"nie\",SUMPRODUCT(ISNUMBER(K223:AE223)*1)>0)),AND(F197=tak,G197=nie,SUMPRODUCT(ISNUMBER(K223:AE223)*1)>0)),\"usuń % dotacji\",IF(AND(F197=tak,G197=tak,SUMPRODUCT(ISNUMBER(K223:AE223)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J198=\"wstaw dane\",\"\",IF(OR(ISBLANK(F198)=TRUE,ISBLANK(G198)=TRUE),\"uzupełnij dane\",IF(OR((AND(F198=\"nie\",SUMPRODUCT(ISNUMBER(K224:AE224)*1)>0)),AND(F198=tak,G198=nie,SUMPRODUCT(ISNUMBER(K224:AE224)*1)>0)),\"usuń % dotacji\",IF(AND(F198=tak,G198=tak,SUMPRODUCT(ISNUMBER(K224:AE224)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J199=\"wstaw dane\",\"\",IF(OR(ISBLANK(F199)=TRUE,ISBLANK(G199)=TRUE),\"uzupełnij dane\",IF(OR((AND(F199=\"nie\",SUMPRODUCT(ISNUMBER(K225:AE225)*1)>0)),AND(F199=tak,G199=nie,SUMPRODUCT(ISNUMBER(K225:AE225)*1)>0)),\"usuń % dotacji\",IF(AND(F199=tak,G199=tak,SUMPRODUCT(ISNUMBER(K225:AE225)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J200=\"wstaw dane\",\"\",IF(OR(ISBLANK(F200)=TRUE,ISBLANK(G200)=TRUE),\"uzupełnij dane\",IF(OR((AND(F200=\"nie\",SUMPRODUCT(ISNUMBER(K226:AE226)*1)>0)),AND(F200=tak,G200=nie,SUMPRODUCT(ISNUMBER(K226:AE226)*1)>0)),\"usuń % dotacji\",IF(AND(F200=tak,G200=tak,SUMPRODUCT(ISNUMBER(K226:AE226)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J201=\"wstaw dane\",\"\",IF(OR(ISBLANK(F201)=TRUE,ISBLANK(G201)=TRUE),\"uzupełnij dane\",IF(OR((AND(F201=\"nie\",SUMPRODUCT(ISNUMBER(K227:AE227)*1)>0)),AND(F201=tak,G201=nie,SUMPRODUCT(ISNUMBER(K227:AE227)*1)>0)),\"usuń % dotacji\",IF(AND(F201=tak,G201=tak,SUMPRODUCT(ISNUMBER(K227:AE227)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J202=\"wstaw dane\",\"\",IF(OR(ISBLANK(F202)=TRUE,ISBLANK(G202)=TRUE),\"uzupełnij dane\",IF(OR((AND(F202=\"nie\",SUMPRODUCT(ISNUMBER(K228:AE228)*1)>0)),AND(F202=tak,G202=nie,SUMPRODUCT(ISNUMBER(K228:AE228)*1)>0)),\"usuń % dotacji\",IF(AND(F202=tak,G202=tak,SUMPRODUCT(ISNUMBER(K228:AE228)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J203=\"wstaw dane\",\"\",IF(OR(ISBLANK(F203)=TRUE,ISBLANK(G203)=TRUE),\"uzupełnij dane\",IF(OR((AND(F203=\"nie\",SUMPRODUCT(ISNUMBER(K229:AE229)*1)>0)),AND(F203=tak,G203=nie,SUMPRODUCT(ISNUMBER(K229:AE229)*1)>0)),\"usuń % dotacji\",IF(AND(F203=tak,G203=tak,SUMPRODUCT(ISNUMBER(K229:AE229)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J204=\"wstaw dane\",\"\",IF(OR(ISBLANK(F204)=TRUE,ISBLANK(G204)=TRUE),\"uzupełnij dane\",IF(OR((AND(F204=\"nie\",SUMPRODUCT(ISNUMBER(K230:AE230)*1)>0)),AND(F204=tak,G204=nie,SUMPRODUCT(ISNUMBER(K230:AE230)*1)>0)),\"usuń % dotacji\",IF(AND(F204=tak,G204=tak,SUMPRODUCT(ISNUMBER(K230:AE230)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J205=\"wstaw dane\",\"\",IF(OR(ISBLANK(F205)=TRUE,ISBLANK(G205)=TRUE),\"uzupełnij dane\",IF(OR((AND(F205=\"nie\",SUMPRODUCT(ISNUMBER(K231:AE231)*1)>0)),AND(F205=tak,G205=nie,SUMPRODUCT(ISNUMBER(K231:AE231)*1)>0)),\"usuń % dotacji\",IF(AND(F205=tak,G205=tak,SUMPRODUCT(ISNUMBER(K231:AE231)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J206=\"wstaw dane\",\"\",IF(OR(ISBLANK(F206)=TRUE,ISBLANK(G206)=TRUE),\"uzupełnij dane\",IF(OR((AND(F206=\"nie\",SUMPRODUCT(ISNUMBER(K232:AE232)*1)>0)),AND(F206=tak,G206=nie,SUMPRODUCT(ISNUMBER(K232:AE232)*1)>0)),\"usuń % dotacji\",IF(AND(F206=tak,G206=tak,SUMPRODUCT(ISNUMBER(K232:AE232)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J207=\"wstaw dane\",\"\",IF(OR(ISBLANK(F207)=TRUE,ISBLANK(G207)=TRUE),\"uzupełnij dane\",IF(OR((AND(F207=\"nie\",SUMPRODUCT(ISNUMBER(K233:AE233)*1)>0)),AND(F207=tak,G207=nie,SUMPRODUCT(ISNUMBER(K233:AE233)*1)>0)),\"usuń % dotacji\",IF(AND(F207=tak,G207=tak,SUMPRODUCT(ISNUMBER(K233:AE233)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J208=\"wstaw dane\",\"\",IF(OR(ISBLANK(F208)=TRUE,ISBLANK(G208)=TRUE),\"uzupełnij dane\",IF(OR((AND(F208=\"nie\",SUMPRODUCT(ISNUMBER(K234:AE234)*1)>0)),AND(F208=tak,G208=nie,SUMPRODUCT(ISNUMBER(K234:AE234)*1)>0)),\"usuń % dotacji\",IF(AND(F208=tak,G208=tak,SUMPRODUCT(ISNUMBER(K234:AE234)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J209=\"wstaw dane\",\"\",IF(OR(ISBLANK(F209)=TRUE,ISBLANK(G209)=TRUE),\"uzupełnij dane\",IF(OR((AND(F209=\"nie\",SUMPRODUCT(ISNUMBER(K235:AE235)*1)>0)),AND(F209=tak,G209=nie,SUMPRODUCT(ISNUMBER(K235:AE235)*1)>0)),\"usuń % dotacji\",IF(AND(F209=tak,G209=tak,SUMPRODUCT(ISNUMBER(K235:AE235)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J210=\"wstaw dane\",\"\",IF(OR(ISBLANK(F210)=TRUE,ISBLANK(G210)=TRUE),\"uzupełnij dane\",IF(OR((AND(F210=\"nie\",SUMPRODUCT(ISNUMBER(K236:AE236)*1)>0)),AND(F210=tak,G210=nie,SUMPRODUCT(ISNUMBER(K236:AE236)*1)>0)),\"usuń % dotacji\",IF(AND(F210=tak,G210=tak,SUMPRODUCT(ISNUMBER(K236:AE236)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J211=\"wstaw dane\",\"\",IF(OR(ISBLANK(F211)=TRUE,ISBLANK(G211)=TRUE),\"uzupełnij dane\",IF(OR((AND(F211=\"nie\",SUMPRODUCT(ISNUMBER(K237:AE237)*1)>0)),AND(F211=tak,G211=nie,SUMPRODUCT(ISNUMBER(K237:AE237)*1)>0)),\"usuń % dotacji\",IF(AND(F211=tak,G211=tak,SUMPRODUCT(ISNUMBER(K237:AE237)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J212=\"wstaw dane\",\"\",IF(OR(ISBLANK(F212)=TRUE,ISBLANK(G212)=TRUE),\"uzupełnij dane\",IF(OR((AND(F212=\"nie\",SUMPRODUCT(ISNUMBER(K238:AE238)*1)>0)),AND(F212=tak,G212=nie,SUMPRODUCT(ISNUMBER(K238:AE238)*1)>0)),\"usuń % dotacji\",IF(AND(F212=tak,G212=tak,SUMPRODUCT(ISNUMBER(K238:AE238)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J213=\"wstaw dane\",\"\",IF(OR(ISBLANK(F213)=TRUE,ISBLANK(G213)=TRUE),\"uzupełnij dane\",IF(OR((AND(F213=\"nie\",SUMPRODUCT(ISNUMBER(K239:AE239)*1)>0)),AND(F213=tak,G213=nie,SUMPRODUCT(ISNUMBER(K239:AE239)*1)>0)),\"usuń % dotacji\",IF(AND(F213=tak,G213=tak,SUMPRODUCT(ISNUMBER(K239:AE239)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J214=\"wstaw dane\",\"\",IF(OR(ISBLANK(F214)=TRUE,ISBLANK(G214)=TRUE),\"uzupełnij dane\",IF(OR((AND(F214=\"nie\",SUMPRODUCT(ISNUMBER(K240:AE240)*1)>0)),AND(F214=tak,G214=nie,SUMPRODUCT(ISNUMBER(K240:AE240)*1)>0)),\"usuń % dotacji\",IF(AND(F214=tak,G214=tak,SUMPRODUCT(ISNUMBER(K240:AE240)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J215=\"wstaw dane\",\"\",IF(OR(ISBLANK(F215)=TRUE,ISBLANK(G215)=TRUE),\"uzupełnij dane\",IF(OR((AND(F215=\"nie\",SUMPRODUCT(ISNUMBER(K241:AE241)*1)>0)),AND(F215=tak,G215=nie,SUMPRODUCT(ISNUMBER(K241:AE241)*1)>0)),\"usuń % dotacji\",IF(AND(F215=tak,G215=tak,SUMPRODUCT(ISNUMBER(K241:AE241)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J216=\"wstaw dane\",\"\",IF(OR(ISBLANK(F216)=TRUE,ISBLANK(G216)=TRUE),\"uzupełnij dane\",IF(OR((AND(F216=\"nie\",SUMPRODUCT(ISNUMBER(K242:AE242)*1)>0)),AND(F216=tak,G216=nie,SUMPRODUCT(ISNUMBER(K242:AE242)*1)>0)),\"usuń % dotacji\",IF(AND(F216=tak,G216=tak,SUMPRODUCT(ISNUMBER(K242:AE242)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"B223","v":""},null,null,null,null,null,null,null,{"$f":"J223","v":""},{"$f":"IF(ISBLANK(K223),0,K1194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,{"$f":"J224","v":""},{"$f":"IF(ISBLANK(K224),0,K1201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,{"$f":"J225","v":""},{"$f":"IF(ISBLANK(K225),0,K1208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K226),0,K1215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K227),0,K1222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K228),0,K1229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K229),0,K1236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K230),0,K1243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K231),0,K1250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K232),0,K1257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K233),0,K1264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K234),0,K1271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K235),0,K1278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K236),0,K1285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K237),0,K1292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K238),0,K1299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K239),0,K1306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K240),0,K1313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K241),0,K1320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,{"$f":"J242","v":""},{"$f":"IF(ISBLANK(K242),0,K1327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K245:K264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X245:X264)","v":0},{"$f":"SUM(Y245:Y264)","v":0},{"$f":"SUM(Z245:Z264)","v":0},0,{"$f":"SUM(AB245:AB264)","v":0},0,0,0]
[]
[]
[null,"inne wartości niematerialne i prawne","stawka amortyzacji","wartość netto","rok i miesiąc zakupu","kwalifikowalne","dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F269=\"tak\",G269=\"tak\"),SUM(K307:AE307),IF(AND(F269=\"tak\",G269=\"nie\",ISNUMBER(H269)),'Rozliczenie dotacji'!F92,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C269:G269)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C269:G269)*1)>0,SUMPRODUCT(ISBLANK(C269:G269)*1)<5),\"uzupełnij dane\",IF(OR(AND(F269=nie,ISNUMBER(H269)=TRUE),AND(F269=tak,G269=tak,ISNUMBER(H269)=TRUE)),\"usuń % dotacji\",IF(AND(F269=nie,G269=tak),\"popraw dane\",IF(AND(F269=tak,G269=nie,ISBLANK(H269)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E269)=LataProjekcji,$D269>0,$J269=\"ok\"),$D269,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F270=\"tak\",G270=\"tak\"),SUM(K308:AE308),IF(AND(F270=\"tak\",G270=\"nie\",ISNUMBER(H270)),'Rozliczenie dotacji'!F93,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C270:G270)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C270:G270)*1)>0,SUMPRODUCT(ISBLANK(C270:G270)*1)<5),\"uzupełnij dane\",IF(OR(AND(F270=nie,ISNUMBER(H270)=TRUE),AND(F270=tak,G270=tak,ISNUMBER(H270)=TRUE)),\"usuń % dotacji\",IF(AND(F270=nie,G270=tak),\"popraw dane\",IF(AND(F270=tak,G270=nie,ISBLANK(H270)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F271=\"tak\",G271=\"tak\"),SUM(K309:AE309),IF(AND(F271=\"tak\",G271=\"nie\",ISNUMBER(H271)),'Rozliczenie dotacji'!F94,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C271:G271)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C271:G271)*1)>0,SUMPRODUCT(ISBLANK(C271:G271)*1)<5),\"uzupełnij dane\",IF(OR(AND(F271=nie,ISNUMBER(H271)=TRUE),AND(F271=tak,G271=tak,ISNUMBER(H271)=TRUE)),\"usuń % dotacji\",IF(AND(F271=nie,G271=tak),\"popraw dane\",IF(AND(F271=tak,G271=nie,ISBLANK(H271)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F272=\"tak\",G272=\"tak\"),SUM(K310:AE310),IF(AND(F272=\"tak\",G272=\"nie\",ISNUMBER(H272)),'Rozliczenie dotacji'!F95,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C272:G272)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C272:G272)*1)>0,SUMPRODUCT(ISBLANK(C272:G272)*1)<5),\"uzupełnij dane\",IF(OR(AND(F272=nie,ISNUMBER(H272)=TRUE),AND(F272=tak,G272=tak,ISNUMBER(H272)=TRUE)),\"usuń % dotacji\",IF(AND(F272=nie,G272=tak),\"popraw dane\",IF(AND(F272=tak,G272=nie,ISBLANK(H272)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(YEAR($E272)=LataProjekcji,$D272>0,$J272=\"ok\"),$D272,0),0)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F273=\"tak\",G273=\"tak\"),SUM(K311:AE311),IF(AND(F273=\"tak\",G273=\"nie\",ISNUMBER(H273)),'Rozliczenie dotacji'!F96,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C273:G273)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C273:G273)*1)>0,SUMPRODUCT(ISBLANK(C273:G273)*1)<5),\"uzupełnij dane\",IF(OR(AND(F273=nie,ISNUMBER(H273)=TRUE),AND(F273=tak,G273=tak,ISNUMBER(H273)=TRUE)),\"usuń % dotacji\",IF(AND(F273=nie,G273=tak),\"popraw dane\",IF(AND(F273=tak,G273=nie,ISBLANK(H273)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F274=\"tak\",G274=\"tak\"),SUM(K312:AE312),IF(AND(F274=\"tak\",G274=\"nie\",ISNUMBER(H274)),'Rozliczenie dotacji'!F97,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C274:G274)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C274:G274)*1)>0,SUMPRODUCT(ISBLANK(C274:G274)*1)<5),\"uzupełnij dane\",IF(OR(AND(F274=nie,ISNUMBER(H274)=TRUE),AND(F274=tak,G274=tak,ISNUMBER(H274)=TRUE)),\"usuń % dotacji\",IF(AND(F274=nie,G274=tak),\"popraw dane\",IF(AND(F274=tak,G274=nie,ISBLANK(H274)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F275=\"tak\",G275=\"tak\"),SUM(K313:AE313),IF(AND(F275=\"tak\",G275=\"nie\",ISNUMBER(H275)),'Rozliczenie dotacji'!F98,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C275:G275)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C275:G275)*1)>0,SUMPRODUCT(ISBLANK(C275:G275)*1)<5),\"uzupełnij dane\",IF(OR(AND(F275=nie,ISNUMBER(H275)=TRUE),AND(F275=tak,G275=tak,ISNUMBER(H275)=TRUE)),\"usuń % dotacji\",IF(AND(F275=nie,G275=tak),\"popraw dane\",IF(AND(F275=tak,G275=nie,ISBLANK(H275)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F276=\"tak\",G276=\"tak\"),SUM(K314:AE314),IF(AND(F276=\"tak\",G276=\"nie\",ISNUMBER(H276)),'Rozliczenie dotacji'!F99,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C276:G276)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C276:G276)*1)>0,SUMPRODUCT(ISBLANK(C276:G276)*1)<5),\"uzupełnij dane\",IF(OR(AND(F276=nie,ISNUMBER(H276)=TRUE),AND(F276=tak,G276=tak,ISNUMBER(H276)=TRUE)),\"usuń % dotacji\",IF(AND(F276=nie,G276=tak),\"popraw dane\",IF(AND(F276=tak,G276=nie,ISBLANK(H276)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F277=\"tak\",G277=\"tak\"),SUM(K315:AE315),IF(AND(F277=\"tak\",G277=\"nie\",ISNUMBER(H277)),'Rozliczenie dotacji'!F100,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C277:G277)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C277:G277)*1)>0,SUMPRODUCT(ISBLANK(C277:G277)*1)<5),\"uzupełnij dane\",IF(OR(AND(F277=nie,ISNUMBER(H277)=TRUE),AND(F277=tak,G277=tak,ISNUMBER(H277)=TRUE)),\"usuń % dotacji\",IF(AND(F277=nie,G277=tak),\"popraw dane\",IF(AND(F277=tak,G277=nie,ISBLANK(H277)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F278=\"tak\",G278=\"tak\"),SUM(K316:AE316),IF(AND(F278=\"tak\",G278=\"nie\",ISNUMBER(H278)),'Rozliczenie dotacji'!F101,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C278:G278)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C278:G278)*1)>0,SUMPRODUCT(ISBLANK(C278:G278)*1)<5),\"uzupełnij dane\",IF(OR(AND(F278=nie,ISNUMBER(H278)=TRUE),AND(F278=tak,G278=tak,ISNUMBER(H278)=TRUE)),\"usuń % dotacji\",IF(AND(F278=nie,G278=tak),\"popraw dane\",IF(AND(F278=tak,G278=nie,ISBLANK(H278)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F279=\"tak\",G279=\"tak\"),SUM(K317:AE317),IF(AND(F279=\"tak\",G279=\"nie\",ISNUMBER(H279)),'Rozliczenie dotacji'!F102,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C279:G279)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C279:G279)*1)>0,SUMPRODUCT(ISBLANK(C279:G279)*1)<5),\"uzupełnij dane\",IF(OR(AND(F279=nie,ISNUMBER(H279)=TRUE),AND(F279=tak,G279=tak,ISNUMBER(H279)=TRUE)),\"usuń % dotacji\",IF(AND(F279=nie,G279=tak),\"popraw dane\",IF(AND(F279=tak,G279=nie,ISBLANK(H279)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F280=\"tak\",G280=\"tak\"),SUM(K318:AE318),IF(AND(F280=\"tak\",G280=\"nie\",ISNUMBER(H280)),'Rozliczenie dotacji'!F103,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C280:G280)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C280:G280)*1)>0,SUMPRODUCT(ISBLANK(C280:G280)*1)<5),\"uzupełnij dane\",IF(OR(AND(F280=nie,ISNUMBER(H280)=TRUE),AND(F280=tak,G280=tak,ISNUMBER(H280)=TRUE)),\"usuń % dotacji\",IF(AND(F280=nie,G280=tak),\"popraw dane\",IF(AND(F280=tak,G280=nie,ISBLANK(H280)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F281=\"tak\",G281=\"tak\"),SUM(K319:AE319),IF(AND(F281=\"tak\",G281=\"nie\",ISNUMBER(H281)),'Rozliczenie dotacji'!F104,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C281:G281)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C281:G281)*1)>0,SUMPRODUCT(ISBLANK(C281:G281)*1)<5),\"uzupełnij dane\",IF(OR(AND(F281=nie,ISNUMBER(H281)=TRUE),AND(F281=tak,G281=tak,ISNUMBER(H281)=TRUE)),\"usuń % dotacji\",IF(AND(F281=nie,G281=tak),\"popraw dane\",IF(AND(F281=tak,G281=nie,ISBLANK(H281)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F282=\"tak\",G282=\"tak\"),SUM(K320:AE320),IF(AND(F282=\"tak\",G282=\"nie\",ISNUMBER(H282)),'Rozliczenie dotacji'!F105,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C282:G282)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C282:G282)*1)>0,SUMPRODUCT(ISBLANK(C282:G282)*1)<5),\"uzupełnij dane\",IF(OR(AND(F282=nie,ISNUMBER(H282)=TRUE),AND(F282=tak,G282=tak,ISNUMBER(H282)=TRUE)),\"usuń % dotacji\",IF(AND(F282=nie,G282=tak),\"popraw dane\",IF(AND(F282=tak,G282=nie,ISBLANK(H282)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F283=\"tak\",G283=\"tak\"),SUM(K321:AE321),IF(AND(F283=\"tak\",G283=\"nie\",ISNUMBER(H283)),'Rozliczenie dotacji'!F106,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C283:G283)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C283:G283)*1)>0,SUMPRODUCT(ISBLANK(C283:G283)*1)<5),\"uzupełnij dane\",IF(OR(AND(F283=nie,ISNUMBER(H283)=TRUE),AND(F283=tak,G283=tak,ISNUMBER(H283)=TRUE)),\"usuń % dotacji\",IF(AND(F283=nie,G283=tak),\"popraw dane\",IF(AND(F283=tak,G283=nie,ISBLANK(H283)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D269:D283)","v":0},null,null,null,null,{"$f":"SUM(I269:I283)","v":0},null,{"$f":"SUM(K269:K283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X269:X283)","v":0},{"$f":"SUM(Y269:Y283)","v":0},{"$f":"SUM(Z269:Z283)","v":0},0,{"$f":"SUM(AB269:AB283)","v":0},0,0,0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1337+K1344+K1351+K1358+K1435+K1365+K1372+K1379+K1386+K1393+K1400+K1407+K1414+K1421+K1428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1337+X1344+X1351+X1358+X1435+X1365+X1372+X1379+X1386+X1393+X1400+X1407+X1414+X1421+X1428","v":0},0,{"$f":"Z1337+Z1344+Z1351+Z1358+Z1435+Z1365+Z1372+Z1379+Z1386+Z1393+Z1400+Z1407+Z1414+Z1421+Z1428","v":0},0,{"$f":"AB1337+AB1344+AB1351+AB1358+AB1435+AB1365+AB1372+AB1379+AB1386+AB1393+AB1400+AB1407+AB1414+AB1421+AB1428","v":0},0,0,0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1338+K1345+K1352+K1359+K1436+K1366+K1373+K1380+K1387+K1394+K1401+K1408+K1415+K1422+K1429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1338+Z1345+Z1352+Z1359+Z1436+Z1366+Z1373+Z1380+Z1387+Z1394+Z1401+Z1408+Z1415+Z1422+Z1429","v":0},0,{"$f":"AB1338+AB1345+AB1352+AB1359+AB1436+AB1366+AB1373+AB1380+AB1387+AB1394+AB1401+AB1408+AB1415+AB1422+AB1429","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1339+K1346+K1353+K1360+K1437+K1367+K1374+K1381+K1388+K1395+K1402+K1409+K1416+K1423+K1430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1339+Z1346+Z1353+Z1360+Z1437+Z1367+Z1374+Z1381+Z1388+Z1395+Z1402+Z1409+Z1416+Z1423+Z1430","v":0},0,{"$f":"AB1339+AB1346+AB1353+AB1360+AB1437+AB1367+AB1374+AB1381+AB1388+AB1395+AB1402+AB1409+AB1416+AB1423+AB1430","v":0},0,0,0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B269),\"\",B269)","v":""},null,null,null,null,null,null,null,{"$f":"IF(J269=\"wstaw dane\",\"\",IF(OR(ISBLANK(F269)=TRUE,ISBLANK(G269)=TRUE),\"uzupełnij dane\",IF(OR((AND(F269=\"nie\",SUMPRODUCT(ISNUMBER(K290:AE290)*1)>0)),AND(F269=tak,G269=nie,SUMPRODUCT(ISNUMBER(K290:AE290)*1)>0)),\"usuń % dotacji\",IF(AND(F269=tak,G269=tak,SUMPRODUCT(ISNUMBER(K290:AE290)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J270=\"wstaw dane\",\"\",IF(OR(ISBLANK(F270)=TRUE,ISBLANK(G270)=TRUE),\"uzupełnij dane\",IF(OR((AND(F270=\"nie\",SUMPRODUCT(ISNUMBER(K291:AE291)*1)>0)),AND(F270=tak,G270=nie,SUMPRODUCT(ISNUMBER(K291:AE291)*1)>0)),\"usuń % dotacji\",IF(AND(F270=tak,G270=tak,SUMPRODUCT(ISNUMBER(K291:AE291)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J271=\"wstaw dane\",\"\",IF(OR(ISBLANK(F271)=TRUE,ISBLANK(G271)=TRUE),\"uzupełnij dane\",IF(OR((AND(F271=\"nie\",SUMPRODUCT(ISNUMBER(K292:AE292)*1)>0)),AND(F271=tak,G271=nie,SUMPRODUCT(ISNUMBER(K292:AE292)*1)>0)),\"usuń % dotacji\",IF(AND(F271=tak,G271=tak,SUMPRODUCT(ISNUMBER(K292:AE292)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J272=\"wstaw dane\",\"\",IF(OR(ISBLANK(F272)=TRUE,ISBLANK(G272)=TRUE),\"uzupełnij dane\",IF(OR((AND(F272=\"nie\",SUMPRODUCT(ISNUMBER(K293:AE293)*1)>0)),AND(F272=tak,G272=nie,SUMPRODUCT(ISNUMBER(K293:AE293)*1)>0)),\"usuń % dotacji\",IF(AND(F272=tak,G272=tak,SUMPRODUCT(ISNUMBER(K293:AE293)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J273=\"wstaw dane\",\"\",IF(OR(ISBLANK(F273)=TRUE,ISBLANK(G273)=TRUE),\"uzupełnij dane\",IF(OR((AND(F273=\"nie\",SUMPRODUCT(ISNUMBER(K294:AE294)*1)>0)),AND(F273=tak,G273=nie,SUMPRODUCT(ISNUMBER(K294:AE294)*1)>0)),\"usuń % dotacji\",IF(AND(F273=tak,G273=tak,SUMPRODUCT(ISNUMBER(K294:AE294)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J274=\"wstaw dane\",\"\",IF(OR(ISBLANK(F274)=TRUE,ISBLANK(G274)=TRUE),\"uzupełnij dane\",IF(OR((AND(F274=\"nie\",SUMPRODUCT(ISNUMBER(K295:AE295)*1)>0)),AND(F274=tak,G274=nie,SUMPRODUCT(ISNUMBER(K295:AE295)*1)>0)),\"usuń % dotacji\",IF(AND(F274=tak,G274=tak,SUMPRODUCT(ISNUMBER(K295:AE295)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J275=\"wstaw dane\",\"\",IF(OR(ISBLANK(F275)=TRUE,ISBLANK(G275)=TRUE),\"uzupełnij dane\",IF(OR((AND(F275=\"nie\",SUMPRODUCT(ISNUMBER(K296:AE296)*1)>0)),AND(F275=tak,G275=nie,SUMPRODUCT(ISNUMBER(K296:AE296)*1)>0)),\"usuń % dotacji\",IF(AND(F275=tak,G275=tak,SUMPRODUCT(ISNUMBER(K296:AE296)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J276=\"wstaw dane\",\"\",IF(OR(ISBLANK(F276)=TRUE,ISBLANK(G276)=TRUE),\"uzupełnij dane\",IF(OR((AND(F276=\"nie\",SUMPRODUCT(ISNUMBER(K297:AE297)*1)>0)),AND(F276=tak,G276=nie,SUMPRODUCT(ISNUMBER(K297:AE297)*1)>0)),\"usuń % dotacji\",IF(AND(F276=tak,G276=tak,SUMPRODUCT(ISNUMBER(K297:AE297)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J277=\"wstaw dane\",\"\",IF(OR(ISBLANK(F277)=TRUE,ISBLANK(G277)=TRUE),\"uzupełnij dane\",IF(OR((AND(F277=\"nie\",SUMPRODUCT(ISNUMBER(K298:AE298)*1)>0)),AND(F277=tak,G277=nie,SUMPRODUCT(ISNUMBER(K298:AE298)*1)>0)),\"usuń % dotacji\",IF(AND(F277=tak,G277=tak,SUMPRODUCT(ISNUMBER(K298:AE298)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J278=\"wstaw dane\",\"\",IF(OR(ISBLANK(F278)=TRUE,ISBLANK(G278)=TRUE),\"uzupełnij dane\",IF(OR((AND(F278=\"nie\",SUMPRODUCT(ISNUMBER(K299:AE299)*1)>0)),AND(F278=tak,G278=nie,SUMPRODUCT(ISNUMBER(K299:AE299)*1)>0)),\"usuń % dotacji\",IF(AND(F278=tak,G278=tak,SUMPRODUCT(ISNUMBER(K299:AE299)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J279=\"wstaw dane\",\"\",IF(OR(ISBLANK(F279)=TRUE,ISBLANK(G279)=TRUE),\"uzupełnij dane\",IF(OR((AND(F279=\"nie\",SUMPRODUCT(ISNUMBER(K300:AE300)*1)>0)),AND(F279=tak,G279=nie,SUMPRODUCT(ISNUMBER(K300:AE300)*1)>0)),\"usuń % dotacji\",IF(AND(F279=tak,G279=tak,SUMPRODUCT(ISNUMBER(K300:AE300)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J280=\"wstaw dane\",\"\",IF(OR(ISBLANK(F280)=TRUE,ISBLANK(G280)=TRUE),\"uzupełnij dane\",IF(OR((AND(F280=\"nie\",SUMPRODUCT(ISNUMBER(K301:AE301)*1)>0)),AND(F280=tak,G280=nie,SUMPRODUCT(ISNUMBER(K301:AE301)*1)>0)),\"usuń % dotacji\",IF(AND(F280=tak,G280=tak,SUMPRODUCT(ISNUMBER(K301:AE301)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J281=\"wstaw dane\",\"\",IF(OR(ISBLANK(F281)=TRUE,ISBLANK(G281)=TRUE),\"uzupełnij dane\",IF(OR((AND(F281=\"nie\",SUMPRODUCT(ISNUMBER(K302:AE302)*1)>0)),AND(F281=tak,G281=nie,SUMPRODUCT(ISNUMBER(K302:AE302)*1)>0)),\"usuń % dotacji\",IF(AND(F281=tak,G281=tak,SUMPRODUCT(ISNUMBER(K302:AE302)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J282=\"wstaw dane\",\"\",IF(OR(ISBLANK(F282)=TRUE,ISBLANK(G282)=TRUE),\"uzupełnij dane\",IF(OR((AND(F282=\"nie\",SUMPRODUCT(ISNUMBER(K303:AE303)*1)>0)),AND(F282=tak,G282=nie,SUMPRODUCT(ISNUMBER(K303:AE303)*1)>0)),\"usuń % dotacji\",IF(AND(F282=tak,G282=tak,SUMPRODUCT(ISNUMBER(K303:AE303)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J283=\"wstaw dane\",\"\",IF(OR(ISBLANK(F283)=TRUE,ISBLANK(G283)=TRUE),\"uzupełnij dane\",IF(OR((AND(F283=\"nie\",SUMPRODUCT(ISNUMBER(K304:AE304)*1)>0)),AND(F283=tak,G283=nie,SUMPRODUCT(ISNUMBER(K304:AE304)*1)>0)),\"usuń % dotacji\",IF(AND(F283=tak,G283=tak,SUMPRODUCT(ISNUMBER(K304:AE304)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"B290","v":""},null,null,null,null,null,null,null,{"$f":"J290","v":""},{"$f":"IF(ISBLANK(K290),0,K1340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC290),0,AC1340)","v":0},{"$f":"IF(ISBLANK(AD290),0,AD1340)","v":0},{"$f":"IF(ISBLANK(AE290),0,AE1340)","v":0}]
[null,"",null,null,null,null,null,null,null,{"$f":"J291","v":""},{"$f":"IF(ISBLANK(K291),0,K1347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC291),0,AC1347)","v":0},{"$f":"IF(ISBLANK(AD291),0,AD1347)","v":0},{"$f":"IF(ISBLANK(AE291),0,AE1347)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K292),0,K1354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC292),0,AC1354)","v":0},{"$f":"IF(ISBLANK(AD292),0,AD1354)","v":0},{"$f":"IF(ISBLANK(AE292),0,AE1354)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K293),0,K1361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC293),0,AC1361)","v":0},{"$f":"IF(ISBLANK(AD293),0,AD1361)","v":0},{"$f":"IF(ISBLANK(AE293),0,AE1361)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K294),0,K1368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC294),0,AC1368)","v":0},{"$f":"IF(ISBLANK(AD294),0,AD1368)","v":0},{"$f":"IF(ISBLANK(AE294),0,AE1368)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K295),0,K1375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC295),0,AC1375)","v":0},{"$f":"IF(ISBLANK(AD295),0,AD1375)","v":0},{"$f":"IF(ISBLANK(AE295),0,AE1375)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K296),0,K1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC296),0,AC1382)","v":0},{"$f":"IF(ISBLANK(AD296),0,AD1382)","v":0},{"$f":"IF(ISBLANK(AE296),0,AE1382)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K297),0,K1389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC297),0,AC1389)","v":0},{"$f":"IF(ISBLANK(AD297),0,AD1389)","v":0},{"$f":"IF(ISBLANK(AE297),0,AE1389)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K298),0,K1396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC298),0,AC1396)","v":0},{"$f":"IF(ISBLANK(AD298),0,AD1396)","v":0},{"$f":"IF(ISBLANK(AE298),0,AE1396)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K299),0,K1403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC299),0,AC1403)","v":0},{"$f":"IF(ISBLANK(AD299),0,AD1403)","v":0},{"$f":"IF(ISBLANK(AE299),0,AE1403)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K300),0,K1410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC300),0,AC1410)","v":0},{"$f":"IF(ISBLANK(AD300),0,AD1410)","v":0},{"$f":"IF(ISBLANK(AE300),0,AE1410)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K301),0,K1417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC301),0,AC1417)","v":0},{"$f":"IF(ISBLANK(AD301),0,AD1417)","v":0},{"$f":"IF(ISBLANK(AE301),0,AE1417)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K302),0,K1424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC302),0,AC1424)","v":0},{"$f":"IF(ISBLANK(AD302),0,AD1424)","v":0},{"$f":"IF(ISBLANK(AE302),0,AE1424)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K303),0,K1431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC303),0,AC1431)","v":0},{"$f":"IF(ISBLANK(AD303),0,AD1431)","v":0},{"$f":"IF(ISBLANK(AE303),0,AE1431)","v":0}]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K304),0,K1438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ISBLANK(AC304),0,AC1438)","v":0},{"$f":"IF(ISBLANK(AD304),0,AD1438)","v":0},{"$f":"IF(ISBLANK(AE304),0,AE1438)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K307:K321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X307:X321)","v":0},{"$f":"SUM(Y307:Y321)","v":0},{"$f":"SUM(Z307:Z321)","v":0},0,null,0,0,0]
[]
[]
[null,"grunty","stawka amortyzacji","wartość netto","rok i miesiąc zakupu","kwalifikowalne","dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F326=\"tak\",G326=\"tak\"),SUM(K344:AE344),IF(AND(F326=\"tak\",G326=\"nie\",ISNUMBER(H326)),'Rozliczenie dotacji'!F115,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C326:G326)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C326:G326)*1)>0,SUMPRODUCT(ISBLANK(C326:G326)*1)<5),\"uzupełnij dane\",IF(OR(AND(F326=nie,ISNUMBER(H326)=TRUE),AND(F326=tak,G326=tak,ISNUMBER(H326)=TRUE)),\"usuń % dotacji\",IF(AND(F326=nie,G326=tak),\"popraw dane\",IF(AND(F326=tak,G326=nie,ISBLANK(H326)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E326)=LataProjekcji,$D326>0,$J326=\"ok\"),$D326,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F327=\"tak\",G327=\"tak\"),SUM(K345:AE345),IF(AND(F327=\"tak\",G327=\"nie\",ISNUMBER(H327)),'Rozliczenie dotacji'!F116,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C327:G327)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C327:G327)*1)>0,SUMPRODUCT(ISBLANK(C327:G327)*1)<5),\"uzupełnij dane\",IF(OR(AND(F327=nie,ISNUMBER(H327)=TRUE),AND(F327=tak,G327=tak,ISNUMBER(H327)=TRUE)),\"usuń % dotacji\",IF(AND(F327=nie,G327=tak),\"popraw dane\",IF(AND(F327=tak,G327=nie,ISBLANK(H327)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F328=\"tak\",G328=\"tak\"),SUM(K346:AE346),IF(AND(F328=\"tak\",G328=\"nie\",ISNUMBER(H328)),'Rozliczenie dotacji'!F117,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C328:G328)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C328:G328)*1)>0,SUMPRODUCT(ISBLANK(C328:G328)*1)<5),\"uzupełnij dane\",IF(OR(AND(F328=nie,ISNUMBER(H328)=TRUE),AND(F328=tak,G328=tak,ISNUMBER(H328)=TRUE)),\"usuń % dotacji\",IF(AND(F328=nie,G328=tak),\"popraw dane\",IF(AND(F328=tak,G328=nie,ISBLANK(H328)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F329=\"tak\",G329=\"tak\"),SUM(K347:AE347),IF(AND(F329=\"tak\",G329=\"nie\",ISNUMBER(H329)),'Rozliczenie dotacji'!F118,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C329:G329)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C329:G329)*1)>0,SUMPRODUCT(ISBLANK(C329:G329)*1)<5),\"uzupełnij dane\",IF(OR(AND(F329=nie,ISNUMBER(H329)=TRUE),AND(F329=tak,G329=tak,ISNUMBER(H329)=TRUE)),\"usuń % dotacji\",IF(AND(F329=nie,G329=tak),\"popraw dane\",IF(AND(F329=tak,G329=nie,ISBLANK(H329)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F330=\"tak\",G330=\"tak\"),SUM(K348:AE348),IF(AND(F330=\"tak\",G330=\"nie\",ISNUMBER(H330)),'Rozliczenie dotacji'!F119,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C330:G330)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C330:G330)*1)>0,SUMPRODUCT(ISBLANK(C330:G330)*1)<5),\"uzupełnij dane\",IF(OR(AND(F330=nie,ISNUMBER(H330)=TRUE),AND(F330=tak,G330=tak,ISNUMBER(H330)=TRUE)),\"usuń % dotacji\",IF(AND(F330=nie,G330=tak),\"popraw dane\",IF(AND(F330=tak,G330=nie,ISBLANK(H330)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D326:D330)","v":0},null,null,null,null,{"$f":"SUM(I326:I330)","v":0},null,{"$f":"SUM(K326:K330)","v":0},{"$f":"SUM(L326:L330)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X326:X330)","v":0},{"$f":"SUM(Y326:Y330)","v":0},{"$f":"SUM(Z326:Z330)","v":0},0,{"$f":"SUM(AB326:AB330)","v":0},0,0,0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1448+K1455+K1462+K1469+K1476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1448+X1455+X1462+X1469+X1476","v":0},0,{"$f":"Z1448+Z1455+Z1462+Z1469+Z1476","v":0},0,{"$f":"AB1448+AB1455+AB1462+AB1469+AB1476","v":0},0,0,0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1449+K1456+K1463+K1470+K1477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1449+Z1456+Z1463+Z1470+Z1477","v":0},0,{"$f":"AB1449+AB1456+AB1463+AB1470+AB1477","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1450+K1457+K1464+K1471+K1478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1450+Z1457+Z1464+Z1471+Z1478","v":0},0,{"$f":"AB1450+AB1457+AB1464+AB1471+AB1478","v":0},0,0,0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B326),\"\",B326)","v":""},null,null,null,null,null,null,null,{"$f":"IF(J326=\"wstaw dane\",\"\",IF(OR(ISBLANK(F326)=TRUE,ISBLANK(G326)=TRUE),\"uzupełnij dane\",IF(OR((AND(F326=\"nie\",SUMPRODUCT(ISNUMBER(K337:AE337)*1)>0)),AND(F326=tak,G326=nie,SUMPRODUCT(ISNUMBER(K337:AE337)*1)>0)),\"usuń % dotacji\",IF(AND(F326=tak,G326=tak,SUMPRODUCT(ISNUMBER(K337:AE337)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J327=\"wstaw dane\",\"\",IF(OR(ISBLANK(F327)=TRUE,ISBLANK(G327)=TRUE),\"uzupełnij dane\",IF(OR((AND(F327=\"nie\",SUMPRODUCT(ISNUMBER(K338:AE338)*1)>0)),AND(F327=tak,G327=nie,SUMPRODUCT(ISNUMBER(K338:AE338)*1)>0)),\"usuń % dotacji\",IF(AND(F327=tak,G327=tak,SUMPRODUCT(ISNUMBER(K338:AE338)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J328=\"wstaw dane\",\"\",IF(OR(ISBLANK(F328)=TRUE,ISBLANK(G328)=TRUE),\"uzupełnij dane\",IF(OR((AND(F328=\"nie\",SUMPRODUCT(ISNUMBER(K339:AE339)*1)>0)),AND(F328=tak,G328=nie,SUMPRODUCT(ISNUMBER(K339:AE339)*1)>0)),\"usuń % dotacji\",IF(AND(F328=tak,G328=tak,SUMPRODUCT(ISNUMBER(K339:AE339)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J329=\"wstaw dane\",\"\",IF(OR(ISBLANK(F329)=TRUE,ISBLANK(G329)=TRUE),\"uzupełnij dane\",IF(OR((AND(F329=\"nie\",SUMPRODUCT(ISNUMBER(K340:AE340)*1)>0)),AND(F329=tak,G329=nie,SUMPRODUCT(ISNUMBER(K340:AE340)*1)>0)),\"usuń % dotacji\",IF(AND(F329=tak,G329=tak,SUMPRODUCT(ISNUMBER(K340:AE340)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J330=\"wstaw dane\",\"\",IF(OR(ISBLANK(F330)=TRUE,ISBLANK(G330)=TRUE),\"uzupełnij dane\",IF(OR((AND(F330=\"nie\",SUMPRODUCT(ISNUMBER(K341:AE341)*1)>0)),AND(F330=tak,G330=nie,SUMPRODUCT(ISNUMBER(K341:AE341)*1)>0)),\"usuń % dotacji\",IF(AND(F330=tak,G330=tak,SUMPRODUCT(ISNUMBER(K341:AE341)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"IF(ISBLANK(B337),\"\",B337)","v":""},null,null,null,null,null,null,null,{"$f":"J337","v":""},{"$f":"IF(ISBLANK(K337),0,K1451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,{"$f":"J338","v":""},{"$f":"IF(ISBLANK(K338),0,K1458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,{"$f":"J339","v":""},{"$f":"IF(ISBLANK(K339),0,K1465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,{"$f":"J340","v":""},{"$f":"IF(ISBLANK(K340),0,K1472)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,{"$f":"J341","v":""},{"$f":"IF(ISBLANK(K341),0,K1479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K344:K348)","v":0},{"$f":"SUM(L344:L348)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X344:X348)","v":0},{"$f":"SUM(Y344:Y348)","v":0},{"$f":"SUM(Z344:Z348)","v":0},0,{"$f":"SUM(AB344:AB348)","v":0},0,0,0]
[]
[]
[null,"budynki i budowle ","stawka amortyzacji","wartość netto","rok i miesiąc zakupu","kwalifikowalne","dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F353=\"tak\",G353=\"tak\"),SUM(K391:AE391),IF(AND(F353=\"tak\",G353=\"nie\",ISNUMBER(H353)),'Rozliczenie dotacji'!F128,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C353:G353)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C353:G353)*1)>0,SUMPRODUCT(ISBLANK(C353:G353)*1)<5),\"uzupełnij dane\",IF(OR(AND(F353=nie,ISNUMBER(H353)=TRUE),AND(F353=tak,G353=tak,ISNUMBER(H353)=TRUE)),\"usuń % dotacji\",IF(AND(F353=nie,G353=tak),\"popraw dane\",IF(AND(F353=tak,G353=nie,ISBLANK(H353)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E353)=LataProjekcji,$D353>0,$J353=\"ok\"),$D353,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F354=\"tak\",G354=\"tak\"),SUM(K392:AE392),IF(AND(F354=\"tak\",G354=\"nie\",ISNUMBER(H354)),'Rozliczenie dotacji'!F129,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C354:G354)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C354:G354)*1)>0,SUMPRODUCT(ISBLANK(C354:G354)*1)<5),\"uzupełnij dane\",IF(OR(AND(F354=nie,ISNUMBER(H354)=TRUE),AND(F354=tak,G354=tak,ISNUMBER(H354)=TRUE)),\"usuń % dotacji\",IF(AND(F354=nie,G354=tak),\"popraw dane\",IF(AND(F354=tak,G354=nie,ISBLANK(H354)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F355=\"tak\",G355=\"tak\"),SUM(K393:AE393),IF(AND(F355=\"tak\",G355=\"nie\",ISNUMBER(H355)),'Rozliczenie dotacji'!F130,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C355:G355)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C355:G355)*1)>0,SUMPRODUCT(ISBLANK(C355:G355)*1)<5),\"uzupełnij dane\",IF(OR(AND(F355=nie,ISNUMBER(H355)=TRUE),AND(F355=tak,G355=tak,ISNUMBER(H355)=TRUE)),\"usuń % dotacji\",IF(AND(F355=nie,G355=tak),\"popraw dane\",IF(AND(F355=tak,G355=nie,ISBLANK(H355)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F356=\"tak\",G356=\"tak\"),SUM(K394:AE394),IF(AND(F356=\"tak\",G356=\"nie\",ISNUMBER(H356)),'Rozliczenie dotacji'!F131,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C356:G356)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C356:G356)*1)>0,SUMPRODUCT(ISBLANK(C356:G356)*1)<5),\"uzupełnij dane\",IF(OR(AND(F356=nie,ISNUMBER(H356)=TRUE),AND(F356=tak,G356=tak,ISNUMBER(H356)=TRUE)),\"usuń % dotacji\",IF(AND(F356=nie,G356=tak),\"popraw dane\",IF(AND(F356=tak,G356=nie,ISBLANK(H356)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F357=\"tak\",G357=\"tak\"),SUM(K395:AE395),IF(AND(F357=\"tak\",G357=\"nie\",ISNUMBER(H357)),'Rozliczenie dotacji'!F132,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C357:G357)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C357:G357)*1)>0,SUMPRODUCT(ISBLANK(C357:G357)*1)<5),\"uzupełnij dane\",IF(OR(AND(F357=nie,ISNUMBER(H357)=TRUE),AND(F357=tak,G357=tak,ISNUMBER(H357)=TRUE)),\"usuń % dotacji\",IF(AND(F357=nie,G357=tak),\"popraw dane\",IF(AND(F357=tak,G357=nie,ISBLANK(H357)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F358=\"tak\",G358=\"tak\"),SUM(K396:AE396),IF(AND(F358=\"tak\",G358=\"nie\",ISNUMBER(H358)),'Rozliczenie dotacji'!F133,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C358:G358)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C358:G358)*1)>0,SUMPRODUCT(ISBLANK(C358:G358)*1)<5),\"uzupełnij dane\",IF(OR(AND(F358=nie,ISNUMBER(H358)=TRUE),AND(F358=tak,G358=tak,ISNUMBER(H358)=TRUE)),\"usuń % dotacji\",IF(AND(F358=nie,G358=tak),\"popraw dane\",IF(AND(F358=tak,G358=nie,ISBLANK(H358)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F359=\"tak\",G359=\"tak\"),SUM(K397:AE397),IF(AND(F359=\"tak\",G359=\"nie\",ISNUMBER(H359)),'Rozliczenie dotacji'!F134,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C359:G359)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C359:G359)*1)>0,SUMPRODUCT(ISBLANK(C359:G359)*1)<5),\"uzupełnij dane\",IF(OR(AND(F359=nie,ISNUMBER(H359)=TRUE),AND(F359=tak,G359=tak,ISNUMBER(H359)=TRUE)),\"usuń % dotacji\",IF(AND(F359=nie,G359=tak),\"popraw dane\",IF(AND(F359=tak,G359=nie,ISBLANK(H359)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F360=\"tak\",G360=\"tak\"),SUM(K398:AE398),IF(AND(F360=\"tak\",G360=\"nie\",ISNUMBER(H360)),'Rozliczenie dotacji'!F135,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C360:G360)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C360:G360)*1)>0,SUMPRODUCT(ISBLANK(C360:G360)*1)<5),\"uzupełnij dane\",IF(OR(AND(F360=nie,ISNUMBER(H360)=TRUE),AND(F360=tak,G360=tak,ISNUMBER(H360)=TRUE)),\"usuń % dotacji\",IF(AND(F360=nie,G360=tak),\"popraw dane\",IF(AND(F360=tak,G360=nie,ISBLANK(H360)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F361=\"tak\",G361=\"tak\"),SUM(K399:AE399),IF(AND(F361=\"tak\",G361=\"nie\",ISNUMBER(H361)),'Rozliczenie dotacji'!F136,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C361:G361)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C361:G361)*1)>0,SUMPRODUCT(ISBLANK(C361:G361)*1)<5),\"uzupełnij dane\",IF(OR(AND(F361=nie,ISNUMBER(H361)=TRUE),AND(F361=tak,G361=tak,ISNUMBER(H361)=TRUE)),\"usuń % dotacji\",IF(AND(F361=nie,G361=tak),\"popraw dane\",IF(AND(F361=tak,G361=nie,ISBLANK(H361)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F362=\"tak\",G362=\"tak\"),SUM(K400:AE400),IF(AND(F362=\"tak\",G362=\"nie\",ISNUMBER(H362)),'Rozliczenie dotacji'!F137,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C362:G362)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C362:G362)*1)>0,SUMPRODUCT(ISBLANK(C362:G362)*1)<5),\"uzupełnij dane\",IF(OR(AND(F362=nie,ISNUMBER(H362)=TRUE),AND(F362=tak,G362=tak,ISNUMBER(H362)=TRUE)),\"usuń % dotacji\",IF(AND(F362=nie,G362=tak),\"popraw dane\",IF(AND(F362=tak,G362=nie,ISBLANK(H362)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1557","v":""},{"$f":"IF(ISBLANK(C409),\"\",C409)","v":""},{"$f":"D1557","v":0},"",{"$f":"IF(ISBLANK(F409),\"\",F409)","v":""},{"$f":"IF(ISBLANK(G409),\"\",G409)","v":""},{"$f":"IF(ISBLANK(H409),\"\",H409)","v":""},{"$f":"IF(AND(F363=\"tak\",G363=\"tak\"),SUM(K401:AE401),IF(AND(F363=\"tak\",G363=\"nie\",ISNUMBER(H363)),'Rozliczenie dotacji'!F138,0))","v":0},{"$f":"J409","v":"wstaw dane"},{"$f":"IF($J409=\"ok\",K1557,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1558","v":""},{"$f":"IF(ISBLANK(C410),\"\",C410)","v":""},0,"",{"$f":"IF(ISBLANK(F410),\"\",F410)","v":""},"",{"$f":"IF(ISBLANK(H410),\"\",H410)","v":""},{"$f":"IF(AND(F364=\"tak\",G364=\"tak\"),SUM(K402:AE402),IF(AND(F364=\"tak\",G364=\"nie\",ISNUMBER(H364)),'Rozliczenie dotacji'!F139,0))","v":0},{"$f":"J410","v":"wstaw dane"},{"$f":"IF($J410=\"ok\",K1558,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1559","v":""},{"$f":"IF(ISBLANK(C411),\"\",C411)","v":""},0,"","","",{"$f":"IF(ISBLANK(H411),\"\",H411)","v":""},{"$f":"IF(AND(F365=\"tak\",G365=\"tak\"),SUM(K403:AE403),IF(AND(F365=\"tak\",G365=\"nie\",ISNUMBER(H365)),'Rozliczenie dotacji'!F140,0))","v":0},{"$f":"J411","v":"wstaw dane"},{"$f":"IF($J411=\"ok\",K1559,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1560","v":""},{"$f":"IF(ISBLANK(C412),\"\",C412)","v":""},0,"","","",{"$f":"IF(ISBLANK(H412),\"\",H412)","v":""},{"$f":"IF(AND(F366=\"tak\",G366=\"tak\"),SUM(K404:AE404),IF(AND(F366=\"tak\",G366=\"nie\",ISNUMBER(H366)),'Rozliczenie dotacji'!F141,0))","v":0},{"$f":"J412","v":"wstaw dane"},{"$f":"IF($J412=\"ok\",K1560,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1561","v":""},{"$f":"IF(ISBLANK(C413),\"\",C413)","v":""},0,"","","",{"$f":"IF(ISBLANK(H413),\"\",H413)","v":""},{"$f":"IF(AND(F367=\"tak\",G367=\"tak\"),SUM(K405:AE405),IF(AND(F367=\"tak\",G367=\"nie\",ISNUMBER(H367)),'Rozliczenie dotacji'!F142,0))","v":0},{"$f":"J413","v":"wstaw dane"},{"$f":"IF($J413=\"ok\",K1561,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D353:D367)","v":0},null,null,null,null,{"$f":"SUM(I353:I367)","v":0},null,{"$f":"SUM(K353:K367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X353:X367)","v":0},{"$f":"SUM(Y353:Y367)","v":0},{"$f":"SUM(Z353:Z367)","v":0},0,{"$f":"SUM(AB353:AB367)","v":0},0,0,0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1488+K1495+K1502+K1509+K1551+K1563+K1516+K1523+K1530+K1537+K1544","v":0},0,{"$f":"M1488+M1495+M1502+M1509+M1551+M1563+M1516+M1523+M1530+M1537+M1544","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X1488+X1495+X1502+X1509+X1551+X1563+X1516+X1523+X1530+X1537+X1544","v":0},0,{"$f":"Z1488+Z1495+Z1502+Z1509+Z1551+Z1563+Z1516+Z1523+Z1530+Z1537+Z1544","v":0},0,{"$f":"AB1488+AB1495+AB1502+AB1509+AB1551+AB1563+AB1516+AB1523+AB1530+AB1537+AB1544","v":0},0,0,0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1489+K1496+K1503+K1510+K1552+K1564+K1517+K1524+K1531+K1538+K1545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1489+Z1496+Z1503+Z1510+Z1552+Z1564+Z1517+Z1524+Z1531+Z1538+Z1545","v":0},0,{"$f":"AB1489+AB1496+AB1503+AB1510+AB1552+AB1564+AB1517+AB1524+AB1531+AB1538+AB1545","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1490+K1497+K1504+K1511+K1553+K1565+K1518+K1525+K1532+K1539+K1546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1490+Z1497+Z1504+Z1511+Z1553+Z1565+Z1518+Z1525+Z1532+Z1539+Z1546","v":0},0,{"$f":"AB1490+AB1497+AB1504+AB1511+AB1553+AB1565+AB1518+AB1525+AB1532+AB1539+AB1546","v":0},0,0,0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B353),\"\",B353)","v":""},null,null,null,null,null,null,null,{"$f":"IF(J353=\"wstaw dane\",\"\",IF(OR(ISBLANK(F353)=TRUE,ISBLANK(G353)=TRUE),\"uzupełnij dane\",IF(OR((AND(F353=\"nie\",SUMPRODUCT(ISNUMBER(K374:AE374)*1)>0)),AND(F353=tak,G353=nie,SUMPRODUCT(ISNUMBER(K374:AE374)*1)>0)),\"usuń % dotacji\",IF(AND(F353=tak,G353=tak,SUMPRODUCT(ISNUMBER(K374:AE374)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J354=\"wstaw dane\",\"\",IF(OR(ISBLANK(F354)=TRUE,ISBLANK(G354)=TRUE),\"uzupełnij dane\",IF(OR((AND(F354=\"nie\",SUMPRODUCT(ISNUMBER(K375:AE375)*1)>0)),AND(F354=tak,G354=nie,SUMPRODUCT(ISNUMBER(K375:AE375)*1)>0)),\"usuń % dotacji\",IF(AND(F354=tak,G354=tak,SUMPRODUCT(ISNUMBER(K375:AE375)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J355=\"wstaw dane\",\"\",IF(OR(ISBLANK(F355)=TRUE,ISBLANK(G355)=TRUE),\"uzupełnij dane\",IF(OR((AND(F355=\"nie\",SUMPRODUCT(ISNUMBER(K376:AE376)*1)>0)),AND(F355=tak,G355=nie,SUMPRODUCT(ISNUMBER(K376:AE376)*1)>0)),\"usuń % dotacji\",IF(AND(F355=tak,G355=tak,SUMPRODUCT(ISNUMBER(K376:AE376)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J356=\"wstaw dane\",\"\",IF(OR(ISBLANK(F356)=TRUE,ISBLANK(G356)=TRUE),\"uzupełnij dane\",IF(OR((AND(F356=\"nie\",SUMPRODUCT(ISNUMBER(K377:AE377)*1)>0)),AND(F356=tak,G356=nie,SUMPRODUCT(ISNUMBER(K377:AE377)*1)>0)),\"usuń % dotacji\",IF(AND(F356=tak,G356=tak,SUMPRODUCT(ISNUMBER(K377:AE377)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J357=\"wstaw dane\",\"\",IF(OR(ISBLANK(F357)=TRUE,ISBLANK(G357)=TRUE),\"uzupełnij dane\",IF(OR((AND(F357=\"nie\",SUMPRODUCT(ISNUMBER(K378:AE378)*1)>0)),AND(F357=tak,G357=nie,SUMPRODUCT(ISNUMBER(K378:AE378)*1)>0)),\"usuń % dotacji\",IF(AND(F357=tak,G357=tak,SUMPRODUCT(ISNUMBER(K378:AE378)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J358=\"wstaw dane\",\"\",IF(OR(ISBLANK(F358)=TRUE,ISBLANK(G358)=TRUE),\"uzupełnij dane\",IF(OR((AND(F358=\"nie\",SUMPRODUCT(ISNUMBER(K379:AE379)*1)>0)),AND(F358=tak,G358=nie,SUMPRODUCT(ISNUMBER(K379:AE379)*1)>0)),\"usuń % dotacji\",IF(AND(F358=tak,G358=tak,SUMPRODUCT(ISNUMBER(K379:AE379)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J359=\"wstaw dane\",\"\",IF(OR(ISBLANK(F359)=TRUE,ISBLANK(G359)=TRUE),\"uzupełnij dane\",IF(OR((AND(F359=\"nie\",SUMPRODUCT(ISNUMBER(K380:AE380)*1)>0)),AND(F359=tak,G359=nie,SUMPRODUCT(ISNUMBER(K380:AE380)*1)>0)),\"usuń % dotacji\",IF(AND(F359=tak,G359=tak,SUMPRODUCT(ISNUMBER(K380:AE380)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J360=\"wstaw dane\",\"\",IF(OR(ISBLANK(F360)=TRUE,ISBLANK(G360)=TRUE),\"uzupełnij dane\",IF(OR((AND(F360=\"nie\",SUMPRODUCT(ISNUMBER(K381:AE381)*1)>0)),AND(F360=tak,G360=nie,SUMPRODUCT(ISNUMBER(K381:AE381)*1)>0)),\"usuń % dotacji\",IF(AND(F360=tak,G360=tak,SUMPRODUCT(ISNUMBER(K381:AE381)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J361=\"wstaw dane\",\"\",IF(OR(ISBLANK(F361)=TRUE,ISBLANK(G361)=TRUE),\"uzupełnij dane\",IF(OR((AND(F361=\"nie\",SUMPRODUCT(ISNUMBER(K382:AE382)*1)>0)),AND(F361=tak,G361=nie,SUMPRODUCT(ISNUMBER(K382:AE382)*1)>0)),\"usuń % dotacji\",IF(AND(F361=tak,G361=tak,SUMPRODUCT(ISNUMBER(K382:AE382)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J362=\"wstaw dane\",\"\",IF(OR(ISBLANK(F362)=TRUE,ISBLANK(G362)=TRUE),\"uzupełnij dane\",IF(OR((AND(F362=\"nie\",SUMPRODUCT(ISNUMBER(K383:AE383)*1)>0)),AND(F362=tak,G362=nie,SUMPRODUCT(ISNUMBER(K383:AE383)*1)>0)),\"usuń % dotacji\",IF(AND(F362=tak,G362=tak,SUMPRODUCT(ISNUMBER(K383:AE383)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J363=\"wstaw dane\",\"\",IF(OR(ISBLANK(F363)=TRUE,ISBLANK(G363)=TRUE),\"uzupełnij dane\",IF(OR((AND(F363=\"nie\",SUMPRODUCT(ISNUMBER(K384:AE384)*1)>0)),AND(F363=tak,G363=nie,SUMPRODUCT(ISNUMBER(K384:AE384)*1)>0)),\"usuń % dotacji\",IF(AND(F363=tak,G363=tak,SUMPRODUCT(ISNUMBER(K384:AE384)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J364=\"wstaw dane\",\"\",IF(OR(ISBLANK(F364)=TRUE,ISBLANK(G364)=TRUE),\"uzupełnij dane\",IF(OR((AND(F364=\"nie\",SUMPRODUCT(ISNUMBER(K385:AE385)*1)>0)),AND(F364=tak,G364=nie,SUMPRODUCT(ISNUMBER(K385:AE385)*1)>0)),\"usuń % dotacji\",IF(AND(F364=tak,G364=tak,SUMPRODUCT(ISNUMBER(K385:AE385)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J365=\"wstaw dane\",\"\",IF(OR(ISBLANK(F365)=TRUE,ISBLANK(G365)=TRUE),\"uzupełnij dane\",IF(OR((AND(F365=\"nie\",SUMPRODUCT(ISNUMBER(K386:AE386)*1)>0)),AND(F365=tak,G365=nie,SUMPRODUCT(ISNUMBER(K386:AE386)*1)>0)),\"usuń % dotacji\",IF(AND(F365=tak,G365=tak,SUMPRODUCT(ISNUMBER(K386:AE386)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J366=\"wstaw dane\",\"\",IF(OR(ISBLANK(F366)=TRUE,ISBLANK(G366)=TRUE),\"uzupełnij dane\",IF(OR((AND(F366=\"nie\",SUMPRODUCT(ISNUMBER(K387:AE387)*1)>0)),AND(F366=tak,G366=nie,SUMPRODUCT(ISNUMBER(K387:AE387)*1)>0)),\"usuń % dotacji\",IF(AND(F366=tak,G366=tak,SUMPRODUCT(ISNUMBER(K387:AE387)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J367=\"wstaw dane\",\"\",IF(OR(ISBLANK(F367)=TRUE,ISBLANK(G367)=TRUE),\"uzupełnij dane\",IF(OR((AND(F367=\"nie\",SUMPRODUCT(ISNUMBER(K388:AE388)*1)>0)),AND(F367=tak,G367=nie,SUMPRODUCT(ISNUMBER(K388:AE388)*1)>0)),\"usuń % dotacji\",IF(AND(F367=tak,G367=tak,SUMPRODUCT(ISNUMBER(K388:AE388)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"B374","v":""},null,null,null,null,null,null,null,{"$f":"J374","v":""},{"$f":"IF(ISBLANK(K374),0,K1491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,{"$f":"J375","v":""},{"$f":"IF(ISBLANK(K375),0,K1498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K376),0,K1505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K377),0,K1512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K378),0,K1519)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K379),0,K1526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K380),0,K1533)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K381),0,K1540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K382),0,K1547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K383),0,K1554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K384),0,K1573)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K385),0,K1580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K386),0,K1587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K387),0,K1594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K388),0,K1601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K391:K405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X391:X405)","v":0},{"$f":"SUM(Y391:Y405)","v":0},{"$f":"SUM(Z391:Z405)","v":0},0,{"$f":"SUM(AB391:AB405)","v":0},0,0,0]
[]
[null,"środki trwałe w budowie \n(prace budowlane > 1 rok)","stawka amortyzacji","rok rozpoczęcia prac budowlanych","rok i miesiąc zakończenia prac budowlanych","kwalifikowalne","dofinansowanie amortyzacji","dofinansowanie %","razem środki trwałe w budowie","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D409),ISBLANK(E409)),\"\",IF(OR(ISBLANK(D409),ISBLANK(E409)),\"Uzupełnij dane\",D1557))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(C409:G409)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C409:G409)*1)>0,SUMPRODUCT(ISBLANK(C409:G409)*1)<5),\"uzupełnij dane\",IF(OR(AND(F409=nie,ISNUMBER(H409)=TRUE),AND(F409=tak,G409=tak,ISNUMBER(H409)=TRUE)),\"usuń % dotacji\",IF(AND(F409=nie,G409=tak),\"popraw dane\",IF(AND(F409=tak,G409=nie,ISBLANK(H409)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D410),ISBLANK(E410)),\"\",IF(OR(ISBLANK(D410),ISBLANK(E410)),\"Uzupełnij dane\",D1558))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(C410:G410)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C410:G410)*1)>0,SUMPRODUCT(ISBLANK(C410:G410)*1)<5),\"uzupełnij dane\",IF(OR(AND(F410=nie,ISNUMBER(H410)=TRUE),AND(F410=tak,G410=tak,ISNUMBER(H410)=TRUE)),\"usuń % dotacji\",IF(AND(F410=nie,G410=tak),\"popraw dane\",IF(AND(F410=tak,G410=nie,ISBLANK(H410)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D411),ISBLANK(E411)),\"\",IF(OR(ISBLANK(D411),ISBLANK(E411)),\"Uzupełnij dane\",D1559))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(C411:G411)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C411:G411)*1)>0,SUMPRODUCT(ISBLANK(C411:G411)*1)<5),\"uzupełnij dane\",IF(OR(AND(F411=nie,ISNUMBER(H411)=TRUE),AND(F411=tak,G411=tak,ISNUMBER(H411)=TRUE)),\"usuń % dotacji\",IF(AND(F411=nie,G411=tak),\"popraw dane\",IF(AND(F411=tak,G411=nie,ISBLANK(H411)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D412),ISBLANK(E412)),\"\",IF(OR(ISBLANK(D412),ISBLANK(E412)),\"Uzupełnij dane\",D1560))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(C412:G412)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C412:G412)*1)>0,SUMPRODUCT(ISBLANK(C412:G412)*1)<5),\"uzupełnij dane\",IF(OR(AND(F412=nie,ISNUMBER(H412)=TRUE),AND(F412=tak,G412=tak,ISNUMBER(H412)=TRUE)),\"usuń % dotacji\",IF(AND(F412=nie,G412=tak),\"popraw dane\",IF(AND(F412=tak,G412=nie,ISBLANK(H412)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D413),ISBLANK(E413)),\"\",IF(OR(ISBLANK(D413),ISBLANK(E413)),\"Uzupełnij dane\",D1561))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(C413:G413)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C413:G413)*1)>0,SUMPRODUCT(ISBLANK(C413:G413)*1)<5),\"uzupełnij dane\",IF(OR(AND(F413=nie,ISNUMBER(H413)=TRUE),AND(F413=tak,G413=tak,ISNUMBER(H413)=TRUE)),\"usuń % dotacji\",IF(AND(F413=nie,G413=tak),\"popraw dane\",IF(AND(F413=tak,G413=nie,ISBLANK(H413)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,"Razem",null,null,null,null,null,null,{"$f":"SUM(I409:I413)","v":0},{"$f":"SUM(J409:J413)","v":0},{"$f":"SUM(K409:K413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X409:X413)","v":0},{"$f":"SUM(Y409:Y413)","v":0},{"$f":"SUM(Z409:Z413)","v":0},0,{"$f":"SUM(AB409:AB413)","v":0},0,0,0]
[]
[]
[null,"urządzenia techniczne i maszyny ","stawka amortyzacji","wartość netto","rok i miesiąc zakupu","kwalifikowalne","dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F418=\"tak\",G418=\"tak\"),SUM(K516:AE516),IF(AND(F418=\"tak\",G418=\"nie\",ISNUMBER(H418)),'Rozliczenie dotacji'!F151,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C418:G418)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C418:G418)*1)>0,SUMPRODUCT(ISBLANK(C418:G418)*1)<5),\"uzupełnij dane\",IF(OR(AND(F418=nie,ISNUMBER(H418)=TRUE),AND(F418=tak,G418=tak,ISNUMBER(H418)=TRUE)),\"usuń % dotacji\",IF(AND(F418=nie,G418=tak),\"popraw dane\",IF(AND(F418=tak,G418=nie,ISBLANK(H418)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E418)=LataProjekcji,$D418>0,$J418=\"ok\"),$D418,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F419=\"tak\",G419=\"tak\"),SUM(K517:AE517),IF(AND(F419=\"tak\",G419=\"nie\",ISNUMBER(H419)),'Rozliczenie dotacji'!F152,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C419:G419)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C419:G419)*1)>0,SUMPRODUCT(ISBLANK(C419:G419)*1)<5),\"uzupełnij dane\",IF(OR(AND(F419=nie,ISNUMBER(H419)=TRUE),AND(F419=tak,G419=tak,ISNUMBER(H419)=TRUE)),\"usuń % dotacji\",IF(AND(F419=nie,G419=tak),\"popraw dane\",IF(AND(F419=tak,G419=nie,ISBLANK(H419)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F420=\"tak\",G420=\"tak\"),SUM(K518:AE518),IF(AND(F420=\"tak\",G420=\"nie\",ISNUMBER(H420)),'Rozliczenie dotacji'!F153,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C420:G420)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C420:G420)*1)>0,SUMPRODUCT(ISBLANK(C420:G420)*1)<5),\"uzupełnij dane\",IF(OR(AND(F420=nie,ISNUMBER(H420)=TRUE),AND(F420=tak,G420=tak,ISNUMBER(H420)=TRUE)),\"usuń % dotacji\",IF(AND(F420=nie,G420=tak),\"popraw dane\",IF(AND(F420=tak,G420=nie,ISBLANK(H420)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F421=\"tak\",G421=\"tak\"),SUM(K519:AE519),IF(AND(F421=\"tak\",G421=\"nie\",ISNUMBER(H421)),'Rozliczenie dotacji'!F154,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C421:G421)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C421:G421)*1)>0,SUMPRODUCT(ISBLANK(C421:G421)*1)<5),\"uzupełnij dane\",IF(OR(AND(F421=nie,ISNUMBER(H421)=TRUE),AND(F421=tak,G421=tak,ISNUMBER(H421)=TRUE)),\"usuń % dotacji\",IF(AND(F421=nie,G421=tak),\"popraw dane\",IF(AND(F421=tak,G421=nie,ISBLANK(H421)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F422=\"tak\",G422=\"tak\"),SUM(K520:AE520),IF(AND(F422=\"tak\",G422=\"nie\",ISNUMBER(H422)),'Rozliczenie dotacji'!F155,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C422:G422)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C422:G422)*1)>0,SUMPRODUCT(ISBLANK(C422:G422)*1)<5),\"uzupełnij dane\",IF(OR(AND(F422=nie,ISNUMBER(H422)=TRUE),AND(F422=tak,G422=tak,ISNUMBER(H422)=TRUE)),\"usuń % dotacji\",IF(AND(F422=nie,G422=tak),\"popraw dane\",IF(AND(F422=tak,G422=nie,ISBLANK(H422)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F423=\"tak\",G423=\"tak\"),SUM(K521:AE521),IF(AND(F423=\"tak\",G423=\"nie\",ISNUMBER(H423)),'Rozliczenie dotacji'!F156,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C423:G423)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C423:G423)*1)>0,SUMPRODUCT(ISBLANK(C423:G423)*1)<5),\"uzupełnij dane\",IF(OR(AND(F423=nie,ISNUMBER(H423)=TRUE),AND(F423=tak,G423=tak,ISNUMBER(H423)=TRUE)),\"usuń % dotacji\",IF(AND(F423=nie,G423=tak),\"popraw dane\",IF(AND(F423=tak,G423=nie,ISBLANK(H423)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F424=\"tak\",G424=\"tak\"),SUM(K522:AE522),IF(AND(F424=\"tak\",G424=\"nie\",ISNUMBER(H424)),'Rozliczenie dotacji'!F157,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C424:G424)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C424:G424)*1)>0,SUMPRODUCT(ISBLANK(C424:G424)*1)<5),\"uzupełnij dane\",IF(OR(AND(F424=nie,ISNUMBER(H424)=TRUE),AND(F424=tak,G424=tak,ISNUMBER(H424)=TRUE)),\"usuń % dotacji\",IF(AND(F424=nie,G424=tak),\"popraw dane\",IF(AND(F424=tak,G424=nie,ISBLANK(H424)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F425=\"tak\",G425=\"tak\"),SUM(K523:AE523),IF(AND(F425=\"tak\",G425=\"nie\",ISNUMBER(H425)),'Rozliczenie dotacji'!F158,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C425:G425)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C425:G425)*1)>0,SUMPRODUCT(ISBLANK(C425:G425)*1)<5),\"uzupełnij dane\",IF(OR(AND(F425=nie,ISNUMBER(H425)=TRUE),AND(F425=tak,G425=tak,ISNUMBER(H425)=TRUE)),\"usuń % dotacji\",IF(AND(F425=nie,G425=tak),\"popraw dane\",IF(AND(F425=tak,G425=nie,ISBLANK(H425)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F426=\"tak\",G426=\"tak\"),SUM(K524:AE524),IF(AND(F426=\"tak\",G426=\"nie\",ISNUMBER(H426)),'Rozliczenie dotacji'!F159,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C426:G426)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C426:G426)*1)>0,SUMPRODUCT(ISBLANK(C426:G426)*1)<5),\"uzupełnij dane\",IF(OR(AND(F426=nie,ISNUMBER(H426)=TRUE),AND(F426=tak,G426=tak,ISNUMBER(H426)=TRUE)),\"usuń % dotacji\",IF(AND(F426=nie,G426=tak),\"popraw dane\",IF(AND(F426=tak,G426=nie,ISBLANK(H426)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F427=\"tak\",G427=\"tak\"),SUM(K525:AE525),IF(AND(F427=\"tak\",G427=\"nie\",ISNUMBER(H427)),'Rozliczenie dotacji'!F160,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C427:G427)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C427:G427)*1)>0,SUMPRODUCT(ISBLANK(C427:G427)*1)<5),\"uzupełnij dane\",IF(OR(AND(F427=nie,ISNUMBER(H427)=TRUE),AND(F427=tak,G427=tak,ISNUMBER(H427)=TRUE)),\"usuń % dotacji\",IF(AND(F427=nie,G427=tak),\"popraw dane\",IF(AND(F427=tak,G427=nie,ISBLANK(H427)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F428=\"tak\",G428=\"tak\"),SUM(K526:AE526),IF(AND(F428=\"tak\",G428=\"nie\",ISNUMBER(H428)),'Rozliczenie dotacji'!F161,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C428:G428)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C428:G428)*1)>0,SUMPRODUCT(ISBLANK(C428:G428)*1)<5),\"uzupełnij dane\",IF(OR(AND(F428=nie,ISNUMBER(H428)=TRUE),AND(F428=tak,G428=tak,ISNUMBER(H428)=TRUE)),\"usuń % dotacji\",IF(AND(F428=nie,G428=tak),\"popraw dane\",IF(AND(F428=tak,G428=nie,ISBLANK(H428)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E428)=LataProjekcji,$D428>0,$J428=\"ok\"),$D428,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F429=\"tak\",G429=\"tak\"),SUM(K527:AE527),IF(AND(F429=\"tak\",G429=\"nie\",ISNUMBER(H429)),'Rozliczenie dotacji'!F162,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C429:G429)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C429:G429)*1)>0,SUMPRODUCT(ISBLANK(C429:G429)*1)<5),\"uzupełnij dane\",IF(OR(AND(F429=nie,ISNUMBER(H429)=TRUE),AND(F429=tak,G429=tak,ISNUMBER(H429)=TRUE)),\"usuń % dotacji\",IF(AND(F429=nie,G429=tak),\"popraw dane\",IF(AND(F429=tak,G429=nie,ISBLANK(H429)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F430=\"tak\",G430=\"tak\"),SUM(K528:AE528),IF(AND(F430=\"tak\",G430=\"nie\",ISNUMBER(H430)),'Rozliczenie dotacji'!F163,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C430:G430)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C430:G430)*1)>0,SUMPRODUCT(ISBLANK(C430:G430)*1)<5),\"uzupełnij dane\",IF(OR(AND(F430=nie,ISNUMBER(H430)=TRUE),AND(F430=tak,G430=tak,ISNUMBER(H430)=TRUE)),\"usuń % dotacji\",IF(AND(F430=nie,G430=tak),\"popraw dane\",IF(AND(F430=tak,G430=nie,ISBLANK(H430)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F431=\"tak\",G431=\"tak\"),SUM(K529:AE529),IF(AND(F431=\"tak\",G431=\"nie\",ISNUMBER(H431)),'Rozliczenie dotacji'!F164,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C431:G431)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C431:G431)*1)>0,SUMPRODUCT(ISBLANK(C431:G431)*1)<5),\"uzupełnij dane\",IF(OR(AND(F431=nie,ISNUMBER(H431)=TRUE),AND(F431=tak,G431=tak,ISNUMBER(H431)=TRUE)),\"usuń % dotacji\",IF(AND(F431=nie,G431=tak),\"popraw dane\",IF(AND(F431=tak,G431=nie,ISBLANK(H431)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F432=\"tak\",G432=\"tak\"),SUM(K530:AE530),IF(AND(F432=\"tak\",G432=\"nie\",ISNUMBER(H432)),'Rozliczenie dotacji'!F165,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C432:G432)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C432:G432)*1)>0,SUMPRODUCT(ISBLANK(C432:G432)*1)<5),\"uzupełnij dane\",IF(OR(AND(F432=nie,ISNUMBER(H432)=TRUE),AND(F432=tak,G432=tak,ISNUMBER(H432)=TRUE)),\"usuń % dotacji\",IF(AND(F432=nie,G432=tak),\"popraw dane\",IF(AND(F432=tak,G432=nie,ISBLANK(H432)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F433=\"tak\",G433=\"tak\"),SUM(K531:AE531),IF(AND(F433=\"tak\",G433=\"nie\",ISNUMBER(H433)),'Rozliczenie dotacji'!F166,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C433:G433)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C433:G433)*1)>0,SUMPRODUCT(ISBLANK(C433:G433)*1)<5),\"uzupełnij dane\",IF(OR(AND(F433=nie,ISNUMBER(H433)=TRUE),AND(F433=tak,G433=tak,ISNUMBER(H433)=TRUE)),\"usuń % dotacji\",IF(AND(F433=nie,G433=tak),\"popraw dane\",IF(AND(F433=tak,G433=nie,ISBLANK(H433)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F434=\"tak\",G434=\"tak\"),SUM(K532:AE532),IF(AND(F434=\"tak\",G434=\"nie\",ISNUMBER(H434)),'Rozliczenie dotacji'!F167,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C434:G434)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C434:G434)*1)>0,SUMPRODUCT(ISBLANK(C434:G434)*1)<5),\"uzupełnij dane\",IF(OR(AND(F434=nie,ISNUMBER(H434)=TRUE),AND(F434=tak,G434=tak,ISNUMBER(H434)=TRUE)),\"usuń % dotacji\",IF(AND(F434=nie,G434=tak),\"popraw dane\",IF(AND(F434=tak,G434=nie,ISBLANK(H434)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F435=\"tak\",G435=\"tak\"),SUM(K533:AE533),IF(AND(F435=\"tak\",G435=\"nie\",ISNUMBER(H435)),'Rozliczenie dotacji'!F168,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C435:G435)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C435:G435)*1)>0,SUMPRODUCT(ISBLANK(C435:G435)*1)<5),\"uzupełnij dane\",IF(OR(AND(F435=nie,ISNUMBER(H435)=TRUE),AND(F435=tak,G435=tak,ISNUMBER(H435)=TRUE)),\"usuń % dotacji\",IF(AND(F435=nie,G435=tak),\"popraw dane\",IF(AND(F435=tak,G435=nie,ISBLANK(H435)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F436=\"tak\",G436=\"tak\"),SUM(K534:AE534),IF(AND(F436=\"tak\",G436=\"nie\",ISNUMBER(H436)),'Rozliczenie dotacji'!F169,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C436:G436)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C436:G436)*1)>0,SUMPRODUCT(ISBLANK(C436:G436)*1)<5),\"uzupełnij dane\",IF(OR(AND(F436=nie,ISNUMBER(H436)=TRUE),AND(F436=tak,G436=tak,ISNUMBER(H436)=TRUE)),\"usuń % dotacji\",IF(AND(F436=nie,G436=tak),\"popraw dane\",IF(AND(F436=tak,G436=nie,ISBLANK(H436)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F437=\"tak\",G437=\"tak\"),SUM(K535:AE535),IF(AND(F437=\"tak\",G437=\"nie\",ISNUMBER(H437)),'Rozliczenie dotacji'!F170,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C437:G437)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C437:G437)*1)>0,SUMPRODUCT(ISBLANK(C437:G437)*1)<5),\"uzupełnij dane\",IF(OR(AND(F437=nie,ISNUMBER(H437)=TRUE),AND(F437=tak,G437=tak,ISNUMBER(H437)=TRUE)),\"usuń % dotacji\",IF(AND(F437=nie,G437=tak),\"popraw dane\",IF(AND(F437=tak,G437=nie,ISBLANK(H437)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F438=\"tak\",G438=\"tak\"),SUM(K536:AE536),IF(AND(F438=\"tak\",G438=\"nie\",ISNUMBER(H438)),'Rozliczenie dotacji'!F171,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C438:G438)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C438:G438)*1)>0,SUMPRODUCT(ISBLANK(C438:G438)*1)<5),\"uzupełnij dane\",IF(OR(AND(F438=nie,ISNUMBER(H438)=TRUE),AND(F438=tak,G438=tak,ISNUMBER(H438)=TRUE)),\"usuń % dotacji\",IF(AND(F438=nie,G438=tak),\"popraw dane\",IF(AND(F438=tak,G438=nie,ISBLANK(H438)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E438)=LataProjekcji,$D438>0,$J438=\"ok\"),$D438,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F439=\"tak\",G439=\"tak\"),SUM(K537:AE537),IF(AND(F439=\"tak\",G439=\"nie\",ISNUMBER(H439)),'Rozliczenie dotacji'!F172,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C439:G439)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C439:G439)*1)>0,SUMPRODUCT(ISBLANK(C439:G439)*1)<5),\"uzupełnij dane\",IF(OR(AND(F439=nie,ISNUMBER(H439)=TRUE),AND(F439=tak,G439=tak,ISNUMBER(H439)=TRUE)),\"usuń % dotacji\",IF(AND(F439=nie,G439=tak),\"popraw dane\",IF(AND(F439=tak,G439=nie,ISBLANK(H439)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F440=\"tak\",G440=\"tak\"),SUM(K538:AE538),IF(AND(F440=\"tak\",G440=\"nie\",ISNUMBER(H440)),'Rozliczenie dotacji'!F173,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C440:G440)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C440:G440)*1)>0,SUMPRODUCT(ISBLANK(C440:G440)*1)<5),\"uzupełnij dane\",IF(OR(AND(F440=nie,ISNUMBER(H440)=TRUE),AND(F440=tak,G440=tak,ISNUMBER(H440)=TRUE)),\"usuń % dotacji\",IF(AND(F440=nie,G440=tak),\"popraw dane\",IF(AND(F440=tak,G440=nie,ISBLANK(H440)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F441=\"tak\",G441=\"tak\"),SUM(K539:AE539),IF(AND(F441=\"tak\",G441=\"nie\",ISNUMBER(H441)),'Rozliczenie dotacji'!F174,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C441:G441)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C441:G441)*1)>0,SUMPRODUCT(ISBLANK(C441:G441)*1)<5),\"uzupełnij dane\",IF(OR(AND(F441=nie,ISNUMBER(H441)=TRUE),AND(F441=tak,G441=tak,ISNUMBER(H441)=TRUE)),\"usuń % dotacji\",IF(AND(F441=nie,G441=tak),\"popraw dane\",IF(AND(F441=tak,G441=nie,ISBLANK(H441)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F442=\"tak\",G442=\"tak\"),SUM(K540:AE540),IF(AND(F442=\"tak\",G442=\"nie\",ISNUMBER(H442)),'Rozliczenie dotacji'!F175,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C442:G442)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C442:G442)*1)>0,SUMPRODUCT(ISBLANK(C442:G442)*1)<5),\"uzupełnij dane\",IF(OR(AND(F442=nie,ISNUMBER(H442)=TRUE),AND(F442=tak,G442=tak,ISNUMBER(H442)=TRUE)),\"usuń % dotacji\",IF(AND(F442=nie,G442=tak),\"popraw dane\",IF(AND(F442=tak,G442=nie,ISBLANK(H442)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F443=\"tak\",G443=\"tak\"),SUM(K541:AE541),IF(AND(F443=\"tak\",G443=\"nie\",ISNUMBER(H443)),'Rozliczenie dotacji'!F176,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C443:G443)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C443:G443)*1)>0,SUMPRODUCT(ISBLANK(C443:G443)*1)<5),\"uzupełnij dane\",IF(OR(AND(F443=nie,ISNUMBER(H443)=TRUE),AND(F443=tak,G443=tak,ISNUMBER(H443)=TRUE)),\"usuń % dotacji\",IF(AND(F443=nie,G443=tak),\"popraw dane\",IF(AND(F443=tak,G443=nie,ISBLANK(H443)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F444=\"tak\",G444=\"tak\"),SUM(K542:AE542),IF(AND(F444=\"tak\",G444=\"nie\",ISNUMBER(H444)),'Rozliczenie dotacji'!F177,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C444:G444)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C444:G444)*1)>0,SUMPRODUCT(ISBLANK(C444:G444)*1)<5),\"uzupełnij dane\",IF(OR(AND(F444=nie,ISNUMBER(H444)=TRUE),AND(F444=tak,G444=tak,ISNUMBER(H444)=TRUE)),\"usuń % dotacji\",IF(AND(F444=nie,G444=tak),\"popraw dane\",IF(AND(F444=tak,G444=nie,ISBLANK(H444)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F445=\"tak\",G445=\"tak\"),SUM(K543:AE543),IF(AND(F445=\"tak\",G445=\"nie\",ISNUMBER(H445)),'Rozliczenie dotacji'!F178,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C445:G445)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C445:G445)*1)>0,SUMPRODUCT(ISBLANK(C445:G445)*1)<5),\"uzupełnij dane\",IF(OR(AND(F445=nie,ISNUMBER(H445)=TRUE),AND(F445=tak,G445=tak,ISNUMBER(H445)=TRUE)),\"usuń % dotacji\",IF(AND(F445=nie,G445=tak),\"popraw dane\",IF(AND(F445=tak,G445=nie,ISBLANK(H445)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F446=\"tak\",G446=\"tak\"),SUM(K544:AE544),IF(AND(F446=\"tak\",G446=\"nie\",ISNUMBER(H446)),'Rozliczenie dotacji'!F179,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C446:G446)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C446:G446)*1)>0,SUMPRODUCT(ISBLANK(C446:G446)*1)<5),\"uzupełnij dane\",IF(OR(AND(F446=nie,ISNUMBER(H446)=TRUE),AND(F446=tak,G446=tak,ISNUMBER(H446)=TRUE)),\"usuń % dotacji\",IF(AND(F446=nie,G446=tak),\"popraw dane\",IF(AND(F446=tak,G446=nie,ISBLANK(H446)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F447=\"tak\",G447=\"tak\"),SUM(K545:AE545),IF(AND(F447=\"tak\",G447=\"nie\",ISNUMBER(H447)),'Rozliczenie dotacji'!F180,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C447:G447)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C447:G447)*1)>0,SUMPRODUCT(ISBLANK(C447:G447)*1)<5),\"uzupełnij dane\",IF(OR(AND(F447=nie,ISNUMBER(H447)=TRUE),AND(F447=tak,G447=tak,ISNUMBER(H447)=TRUE)),\"usuń % dotacji\",IF(AND(F447=nie,G447=tak),\"popraw dane\",IF(AND(F447=tak,G447=nie,ISBLANK(H447)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F448=\"tak\",G448=\"tak\"),SUM(K546:AE546),IF(AND(F448=\"tak\",G448=\"nie\",ISNUMBER(H448)),'Rozliczenie dotacji'!F181,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C448:G448)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C448:G448)*1)>0,SUMPRODUCT(ISBLANK(C448:G448)*1)<5),\"uzupełnij dane\",IF(OR(AND(F448=nie,ISNUMBER(H448)=TRUE),AND(F448=tak,G448=tak,ISNUMBER(H448)=TRUE)),\"usuń % dotacji\",IF(AND(F448=nie,G448=tak),\"popraw dane\",IF(AND(F448=tak,G448=nie,ISBLANK(H448)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E448)=LataProjekcji,$D448>0,$J448=\"ok\"),$D448,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F449=\"tak\",G449=\"tak\"),SUM(K547:AE547),IF(AND(F449=\"tak\",G449=\"nie\",ISNUMBER(H449)),'Rozliczenie dotacji'!F182,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C449:G449)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C449:G449)*1)>0,SUMPRODUCT(ISBLANK(C449:G449)*1)<5),\"uzupełnij dane\",IF(OR(AND(F449=nie,ISNUMBER(H449)=TRUE),AND(F449=tak,G449=tak,ISNUMBER(H449)=TRUE)),\"usuń % dotacji\",IF(AND(F449=nie,G449=tak),\"popraw dane\",IF(AND(F449=tak,G449=nie,ISBLANK(H449)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F450=\"tak\",G450=\"tak\"),SUM(K548:AE548),IF(AND(F450=\"tak\",G450=\"nie\",ISNUMBER(H450)),'Rozliczenie dotacji'!F183,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C450:G450)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C450:G450)*1)>0,SUMPRODUCT(ISBLANK(C450:G450)*1)<5),\"uzupełnij dane\",IF(OR(AND(F450=nie,ISNUMBER(H450)=TRUE),AND(F450=tak,G450=tak,ISNUMBER(H450)=TRUE)),\"usuń % dotacji\",IF(AND(F450=nie,G450=tak),\"popraw dane\",IF(AND(F450=tak,G450=nie,ISBLANK(H450)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F451=\"tak\",G451=\"tak\"),SUM(K549:AE549),IF(AND(F451=\"tak\",G451=\"nie\",ISNUMBER(H451)),'Rozliczenie dotacji'!F184,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C451:G451)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C451:G451)*1)>0,SUMPRODUCT(ISBLANK(C451:G451)*1)<5),\"uzupełnij dane\",IF(OR(AND(F451=nie,ISNUMBER(H451)=TRUE),AND(F451=tak,G451=tak,ISNUMBER(H451)=TRUE)),\"usuń % dotacji\",IF(AND(F451=nie,G451=tak),\"popraw dane\",IF(AND(F451=tak,G451=nie,ISBLANK(H451)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F452=\"tak\",G452=\"tak\"),SUM(K550:AE550),IF(AND(F452=\"tak\",G452=\"nie\",ISNUMBER(H452)),'Rozliczenie dotacji'!F185,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C452:G452)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C452:G452)*1)>0,SUMPRODUCT(ISBLANK(C452:G452)*1)<5),\"uzupełnij dane\",IF(OR(AND(F452=nie,ISNUMBER(H452)=TRUE),AND(F452=tak,G452=tak,ISNUMBER(H452)=TRUE)),\"usuń % dotacji\",IF(AND(F452=nie,G452=tak),\"popraw dane\",IF(AND(F452=tak,G452=nie,ISBLANK(H452)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F453=\"tak\",G453=\"tak\"),SUM(K551:AE551),IF(AND(F453=\"tak\",G453=\"nie\",ISNUMBER(H453)),'Rozliczenie dotacji'!F186,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C453:G453)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C453:G453)*1)>0,SUMPRODUCT(ISBLANK(C453:G453)*1)<5),\"uzupełnij dane\",IF(OR(AND(F453=nie,ISNUMBER(H453)=TRUE),AND(F453=tak,G453=tak,ISNUMBER(H453)=TRUE)),\"usuń % dotacji\",IF(AND(F453=nie,G453=tak),\"popraw dane\",IF(AND(F453=tak,G453=nie,ISBLANK(H453)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F454=\"tak\",G454=\"tak\"),SUM(K552:AE552),IF(AND(F454=\"tak\",G454=\"nie\",ISNUMBER(H454)),'Rozliczenie dotacji'!F187,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C454:G454)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C454:G454)*1)>0,SUMPRODUCT(ISBLANK(C454:G454)*1)<5),\"uzupełnij dane\",IF(OR(AND(F454=nie,ISNUMBER(H454)=TRUE),AND(F454=tak,G454=tak,ISNUMBER(H454)=TRUE)),\"usuń % dotacji\",IF(AND(F454=nie,G454=tak),\"popraw dane\",IF(AND(F454=tak,G454=nie,ISBLANK(H454)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F455=\"tak\",G455=\"tak\"),SUM(K553:AE553),IF(AND(F455=\"tak\",G455=\"nie\",ISNUMBER(H455)),'Rozliczenie dotacji'!F188,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C455:G455)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C455:G455)*1)>0,SUMPRODUCT(ISBLANK(C455:G455)*1)<5),\"uzupełnij dane\",IF(OR(AND(F455=nie,ISNUMBER(H455)=TRUE),AND(F455=tak,G455=tak,ISNUMBER(H455)=TRUE)),\"usuń % dotacji\",IF(AND(F455=nie,G455=tak),\"popraw dane\",IF(AND(F455=tak,G455=nie,ISBLANK(H455)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F456=\"tak\",G456=\"tak\"),SUM(K554:AE554),IF(AND(F456=\"tak\",G456=\"nie\",ISNUMBER(H456)),'Rozliczenie dotacji'!F189,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C456:G456)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C456:G456)*1)>0,SUMPRODUCT(ISBLANK(C456:G456)*1)<5),\"uzupełnij dane\",IF(OR(AND(F456=nie,ISNUMBER(H456)=TRUE),AND(F456=tak,G456=tak,ISNUMBER(H456)=TRUE)),\"usuń % dotacji\",IF(AND(F456=nie,G456=tak),\"popraw dane\",IF(AND(F456=tak,G456=nie,ISBLANK(H456)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F457=\"tak\",G457=\"tak\"),SUM(K555:AE555),IF(AND(F457=\"tak\",G457=\"nie\",ISNUMBER(H457)),'Rozliczenie dotacji'!F190,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C457:G457)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C457:G457)*1)>0,SUMPRODUCT(ISBLANK(C457:G457)*1)<5),\"uzupełnij dane\",IF(OR(AND(F457=nie,ISNUMBER(H457)=TRUE),AND(F457=tak,G457=tak,ISNUMBER(H457)=TRUE)),\"usuń % dotacji\",IF(AND(F457=nie,G457=tak),\"popraw dane\",IF(AND(F457=tak,G457=nie,ISBLANK(H457)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1890","v":""},{"$f":"IF(ISBLANK(C565),\"\",C565)","v":""},{"$f":"IF(ISBLANK(D565),\"\",D1890)","v":""},{"$f":"IF(ISBLANK(E565),\"\",E565)","v":""},"","","",{"$f":"IF(AND(F458=\"tak\",G458=\"tak\"),SUM(K556:AE556),IF(AND(F458=\"tak\",G458=\"nie\",ISNUMBER(H458)),'Rozliczenie dotacji'!F191,0))","v":0},{"$f":"J565","v":"wstaw dane"},{"$f":"IF($J458=\"ok\",K1890,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1891","v":""},{"$f":"IF(ISBLANK(C566),\"\",C566)","v":""},{"$f":"IF(ISBLANK(D566),\"\",D1891)","v":""},"","","","",{"$f":"IF(AND(F459=\"tak\",G459=\"tak\"),SUM(K557:AE557),IF(AND(F459=\"tak\",G459=\"nie\",ISNUMBER(H459)),'Rozliczenie dotacji'!F192,0))","v":0},{"$f":"J566","v":"wstaw dane"},{"$f":"IF($J459=\"ok\",K1891,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1892","v":""},{"$f":"IF(ISBLANK(C567),\"\",C567)","v":""},{"$f":"IF(ISBLANK(D567),\"\",D1892)","v":""},"","","","",{"$f":"IF(AND(F460=\"tak\",G460=\"tak\"),SUM(K558:AE558),IF(AND(F460=\"tak\",G460=\"nie\",ISNUMBER(H460)),'Rozliczenie dotacji'!F193,0))","v":0},{"$f":"J567","v":"wstaw dane"},{"$f":"IF($J460=\"ok\",K1892,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1893","v":""},{"$f":"IF(ISBLANK(C568),\"\",C568)","v":""},{"$f":"IF(ISBLANK(D568),\"\",D1893)","v":""},"","","","",{"$f":"IF(AND(F461=\"tak\",G461=\"tak\"),SUM(K559:AE559),IF(AND(F461=\"tak\",G461=\"nie\",ISNUMBER(H461)),'Rozliczenie dotacji'!F194,0))","v":0},{"$f":"J568","v":"wstaw dane"},{"$f":"IF($J461=\"ok\",K1893,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1894","v":""},{"$f":"IF(ISBLANK(C569),\"\",C569)","v":""},{"$f":"IF(ISBLANK(D569),\"\",D1894)","v":""},"","","","",{"$f":"IF(AND(F462=\"tak\",G462=\"tak\"),SUM(K560:AE560),IF(AND(F462=\"tak\",G462=\"nie\",ISNUMBER(H462)),'Rozliczenie dotacji'!F195,0))","v":0},{"$f":"J569","v":"wstaw dane"},{"$f":"IF($J462=\"ok\",K1894,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D418:D462)","v":0},null,null,null,null,{"$f":"SUM(I418:I462)","v":0},null,{"$f":"SUM(K418:K462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X418:X462)","v":0},{"$f":"SUM(Y418:Y462)","v":0},{"$f":"SUM(Z418:Z462)","v":0},0,{"$f":"SUM(AB418:AB462)","v":0},0,0,0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1611+K1618+K1625+K1632+K1639+K1884+K1646+K1653+K1660+K1667+K1674+K1681+K1688+K1695+K1702+K1709+K1716+K1723+K1730+K1737+K1744+K1751+K1758+K1765+K1772+K1779+K1786+K1793+K1800+K1807+K1814+K1821+K1828+K1835+K1842+K1849+K1856+K1863+K1870+K1877+K1896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1611+X1618+X1625+X1632+X1639+X1884+X1646+X1653+X1660+X1667+X1674+X1681+X1688+X1695+X1702+X1709+X1716+X1723+X1730+X1737+X1744+X1751+X1758+X1765+X1772+X1779+X1786+X1793+X1800+X1807+X1814+X1821+X1828+X1835+X1842+X1849+X1856+X1863+X1870+X1877+X1896","v":0},0,{"$f":"Z1611+Z1618+Z1625+Z1632+Z1639+Z1884+Z1646+Z1653+Z1660+Z1667+Z1674+Z1681+Z1688+Z1695+Z1702+Z1709+Z1716+Z1723+Z1730+Z1737+Z1744+Z1751+Z1758+Z1765+Z1772+Z1779+Z1786+Z1793+Z1800+Z1807+Z1814+Z1821+Z1828+Z1835+Z1842+Z1849+Z1856+Z1863+Z1870+Z1877+Z1896","v":0},0,{"$f":"AB1611+AB1618+AB1625+AB1632+AB1639+AB1884+AB1646+AB1653+AB1660+AB1667+AB1674+AB1681+AB1688+AB1695+AB1702+AB1709+AB1716+AB1723+AB1730+AB1737+AB1744+AB1751+AB1758+AB1765+AB1772+AB1779+AB1786+AB1793+AB1800+AB1807+AB1814+AB1821+AB1828+AB1835+AB1842+AB1849+AB1856+AB1863+AB1870+AB1877+AB1896","v":0},0,0,0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1612+K1619+K1626+K1633+K1640+K1885+K1647+K1654+K1661+K1668+K1675+K1682+K1689+K1696+K1703+K1710+K1717+K1724+K1731+K1738+K1745+K1752+K1759+K1766+K1773+K1780+K1787+K1794+K1801+K1808+K1815+K1822+K1829+K1836+K1843+K1850+K1857+K1864+K1871+K1878+K1897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1612+Z1619+Z1626+Z1633+Z1640+Z1885+Z1647+Z1654+Z1661+Z1668+Z1675+Z1682+Z1689+Z1696+Z1703+Z1710+Z1717+Z1724+Z1731+Z1738+Z1745+Z1752+Z1759+Z1766+Z1773+Z1780+Z1787+Z1794+Z1801+Z1808+Z1815+Z1822+Z1829+Z1836+Z1843+Z1850+Z1857+Z1864+Z1871+Z1878+Z1897","v":0},0,{"$f":"AB1612+AB1619+AB1626+AB1633+AB1640+AB1885+AB1647+AB1654+AB1661+AB1668+AB1675+AB1682+AB1689+AB1696+AB1703+AB1710+AB1717+AB1724+AB1731+AB1738+AB1745+AB1752+AB1759+AB1766+AB1773+AB1780+AB1787+AB1794+AB1801+AB1808+AB1815+AB1822+AB1829+AB1836+AB1843+AB1850+AB1857+AB1864+AB1871+AB1878+AB1897","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1613+K1620+K1627+K1634+K1641+K1886+K1648+K1655+K1662+K1669+K1676+K1683+K1690+K1697+K1704+K1711+K1718+K1725+K1732+K1739+K1746+K1753+K1760+K1767+K1774+K1781+K1788+K1795+K1802+K1809+K1816+K1823+K1830+K1837+K1844+K1851+K1858+K1865+K1872+K1879+K1898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1613+Z1620+Z1627+Z1634+Z1641+Z1886+Z1648+Z1655+Z1662+Z1669+Z1676+Z1683+Z1690+Z1697+Z1704+Z1711+Z1718+Z1725+Z1732+Z1739+Z1746+Z1753+Z1760+Z1767+Z1774+Z1781+Z1788+Z1795+Z1802+Z1809+Z1816+Z1823+Z1830+Z1837+Z1844+Z1851+Z1858+Z1865+Z1872+Z1879+Z1898","v":0},0,{"$f":"AB1613+AB1620+AB1627+AB1634+AB1641+AB1886+AB1648+AB1655+AB1662+AB1669+AB1676+AB1683+AB1690+AB1697+AB1704+AB1711+AB1718+AB1725+AB1732+AB1739+AB1746+AB1753+AB1760+AB1767+AB1774+AB1781+AB1788+AB1795+AB1802+AB1809+AB1816+AB1823+AB1830+AB1837+AB1844+AB1851+AB1858+AB1865+AB1872+AB1879+AB1898","v":0},0,0,0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B418),\"\",B418)","v":""},null,null,null,null,null,null,null,{"$f":"IF(J418=\"wstaw dane\",\"\",IF(OR(ISBLANK(F418)=TRUE,ISBLANK(G418)=TRUE),\"uzupełnij dane\",IF(OR((AND(F418=\"nie\",SUMPRODUCT(ISNUMBER(K469:AE469)*1)>0)),AND(F418=tak,G418=nie,SUMPRODUCT(ISNUMBER(K469:AE469)*1)>0)),\"usuń % dotacji\",IF(AND(F418=tak,G418=tak,SUMPRODUCT(ISNUMBER(K469:AE469)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J419=\"wstaw dane\",\"\",IF(OR(ISBLANK(F419)=TRUE,ISBLANK(G419)=TRUE),\"uzupełnij dane\",IF(OR((AND(F419=\"nie\",SUMPRODUCT(ISNUMBER(K470:AE470)*1)>0)),AND(F419=tak,G419=nie,SUMPRODUCT(ISNUMBER(K470:AE470)*1)>0)),\"usuń % dotacji\",IF(AND(F419=tak,G419=tak,SUMPRODUCT(ISNUMBER(K470:AE470)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J420=\"wstaw dane\",\"\",IF(OR(ISBLANK(F420)=TRUE,ISBLANK(G420)=TRUE),\"uzupełnij dane\",IF(OR((AND(F420=\"nie\",SUMPRODUCT(ISNUMBER(K471:AE471)*1)>0)),AND(F420=tak,G420=nie,SUMPRODUCT(ISNUMBER(K471:AE471)*1)>0)),\"usuń % dotacji\",IF(AND(F420=tak,G420=tak,SUMPRODUCT(ISNUMBER(K471:AE471)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J421=\"wstaw dane\",\"\",IF(OR(ISBLANK(F421)=TRUE,ISBLANK(G421)=TRUE),\"uzupełnij dane\",IF(OR((AND(F421=\"nie\",SUMPRODUCT(ISNUMBER(K472:AE472)*1)>0)),AND(F421=tak,G421=nie,SUMPRODUCT(ISNUMBER(K472:AE472)*1)>0)),\"usuń % dotacji\",IF(AND(F421=tak,G421=tak,SUMPRODUCT(ISNUMBER(K472:AE472)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J422=\"wstaw dane\",\"\",IF(OR(ISBLANK(F422)=TRUE,ISBLANK(G422)=TRUE),\"uzupełnij dane\",IF(OR((AND(F422=\"nie\",SUMPRODUCT(ISNUMBER(K473:AE473)*1)>0)),AND(F422=tak,G422=nie,SUMPRODUCT(ISNUMBER(K473:AE473)*1)>0)),\"usuń % dotacji\",IF(AND(F422=tak,G422=tak,SUMPRODUCT(ISNUMBER(K473:AE473)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J423=\"wstaw dane\",\"\",IF(OR(ISBLANK(F423)=TRUE,ISBLANK(G423)=TRUE),\"uzupełnij dane\",IF(OR((AND(F423=\"nie\",SUMPRODUCT(ISNUMBER(K474:AE474)*1)>0)),AND(F423=tak,G423=nie,SUMPRODUCT(ISNUMBER(K474:AE474)*1)>0)),\"usuń % dotacji\",IF(AND(F423=tak,G423=tak,SUMPRODUCT(ISNUMBER(K474:AE474)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J424=\"wstaw dane\",\"\",IF(OR(ISBLANK(F424)=TRUE,ISBLANK(G424)=TRUE),\"uzupełnij dane\",IF(OR((AND(F424=\"nie\",SUMPRODUCT(ISNUMBER(K475:AE475)*1)>0)),AND(F424=tak,G424=nie,SUMPRODUCT(ISNUMBER(K475:AE475)*1)>0)),\"usuń % dotacji\",IF(AND(F424=tak,G424=tak,SUMPRODUCT(ISNUMBER(K475:AE475)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J425=\"wstaw dane\",\"\",IF(OR(ISBLANK(F425)=TRUE,ISBLANK(G425)=TRUE),\"uzupełnij dane\",IF(OR((AND(F425=\"nie\",SUMPRODUCT(ISNUMBER(K476:AE476)*1)>0)),AND(F425=tak,G425=nie,SUMPRODUCT(ISNUMBER(K476:AE476)*1)>0)),\"usuń % dotacji\",IF(AND(F425=tak,G425=tak,SUMPRODUCT(ISNUMBER(K476:AE476)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J426=\"wstaw dane\",\"\",IF(OR(ISBLANK(F426)=TRUE,ISBLANK(G426)=TRUE),\"uzupełnij dane\",IF(OR((AND(F426=\"nie\",SUMPRODUCT(ISNUMBER(K477:AE477)*1)>0)),AND(F426=tak,G426=nie,SUMPRODUCT(ISNUMBER(K477:AE477)*1)>0)),\"usuń % dotacji\",IF(AND(F426=tak,G426=tak,SUMPRODUCT(ISNUMBER(K477:AE477)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J427=\"wstaw dane\",\"\",IF(OR(ISBLANK(F427)=TRUE,ISBLANK(G427)=TRUE),\"uzupełnij dane\",IF(OR((AND(F427=\"nie\",SUMPRODUCT(ISNUMBER(K478:AE478)*1)>0)),AND(F427=tak,G427=nie,SUMPRODUCT(ISNUMBER(K478:AE478)*1)>0)),\"usuń % dotacji\",IF(AND(F427=tak,G427=tak,SUMPRODUCT(ISNUMBER(K478:AE478)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J428=\"wstaw dane\",\"\",IF(OR(ISBLANK(F428)=TRUE,ISBLANK(G428)=TRUE),\"uzupełnij dane\",IF(OR((AND(F428=\"nie\",SUMPRODUCT(ISNUMBER(K479:AE479)*1)>0)),AND(F428=tak,G428=nie,SUMPRODUCT(ISNUMBER(K479:AE479)*1)>0)),\"usuń % dotacji\",IF(AND(F428=tak,G428=tak,SUMPRODUCT(ISNUMBER(K479:AE479)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J429=\"wstaw dane\",\"\",IF(OR(ISBLANK(F429)=TRUE,ISBLANK(G429)=TRUE),\"uzupełnij dane\",IF(OR((AND(F429=\"nie\",SUMPRODUCT(ISNUMBER(K480:AE480)*1)>0)),AND(F429=tak,G429=nie,SUMPRODUCT(ISNUMBER(K480:AE480)*1)>0)),\"usuń % dotacji\",IF(AND(F429=tak,G429=tak,SUMPRODUCT(ISNUMBER(K480:AE480)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J430=\"wstaw dane\",\"\",IF(OR(ISBLANK(F430)=TRUE,ISBLANK(G430)=TRUE),\"uzupełnij dane\",IF(OR((AND(F430=\"nie\",SUMPRODUCT(ISNUMBER(K481:AE481)*1)>0)),AND(F430=tak,G430=nie,SUMPRODUCT(ISNUMBER(K481:AE481)*1)>0)),\"usuń % dotacji\",IF(AND(F430=tak,G430=tak,SUMPRODUCT(ISNUMBER(K481:AE481)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J431=\"wstaw dane\",\"\",IF(OR(ISBLANK(F431)=TRUE,ISBLANK(G431)=TRUE),\"uzupełnij dane\",IF(OR((AND(F431=\"nie\",SUMPRODUCT(ISNUMBER(K482:AE482)*1)>0)),AND(F431=tak,G431=nie,SUMPRODUCT(ISNUMBER(K482:AE482)*1)>0)),\"usuń % dotacji\",IF(AND(F431=tak,G431=tak,SUMPRODUCT(ISNUMBER(K482:AE482)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,{"$f":"IF(ISBLANK(B432),\"\",B432)","v":""},null,null,null,null,null,null,null,{"$f":"IF(J432=\"wstaw dane\",\"\",IF(OR(ISBLANK(F432)=TRUE,ISBLANK(G432)=TRUE),\"uzupełnij dane\",IF(OR((AND(F432=\"nie\",SUMPRODUCT(ISNUMBER(K483:AE483)*1)>0)),AND(F432=tak,G432=nie,SUMPRODUCT(ISNUMBER(K483:AE483)*1)>0)),\"usuń % dotacji\",IF(AND(F432=tak,G432=tak,SUMPRODUCT(ISNUMBER(K483:AE483)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J433=\"wstaw dane\",\"\",IF(OR(ISBLANK(F433)=TRUE,ISBLANK(G433)=TRUE),\"uzupełnij dane\",IF(OR((AND(F433=\"nie\",SUMPRODUCT(ISNUMBER(K484:AE484)*1)>0)),AND(F433=tak,G433=nie,SUMPRODUCT(ISNUMBER(K484:AE484)*1)>0)),\"usuń % dotacji\",IF(AND(F433=tak,G433=tak,SUMPRODUCT(ISNUMBER(K484:AE484)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J434=\"wstaw dane\",\"\",IF(OR(ISBLANK(F434)=TRUE,ISBLANK(G434)=TRUE),\"uzupełnij dane\",IF(OR((AND(F434=\"nie\",SUMPRODUCT(ISNUMBER(K485:AE485)*1)>0)),AND(F434=tak,G434=nie,SUMPRODUCT(ISNUMBER(K485:AE485)*1)>0)),\"usuń % dotacji\",IF(AND(F434=tak,G434=tak,SUMPRODUCT(ISNUMBER(K485:AE485)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J435=\"wstaw dane\",\"\",IF(OR(ISBLANK(F435)=TRUE,ISBLANK(G435)=TRUE),\"uzupełnij dane\",IF(OR((AND(F435=\"nie\",SUMPRODUCT(ISNUMBER(K486:AE486)*1)>0)),AND(F435=tak,G435=nie,SUMPRODUCT(ISNUMBER(K486:AE486)*1)>0)),\"usuń % dotacji\",IF(AND(F435=tak,G435=tak,SUMPRODUCT(ISNUMBER(K486:AE486)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J436=\"wstaw dane\",\"\",IF(OR(ISBLANK(F436)=TRUE,ISBLANK(G436)=TRUE),\"uzupełnij dane\",IF(OR((AND(F436=\"nie\",SUMPRODUCT(ISNUMBER(K487:AE487)*1)>0)),AND(F436=tak,G436=nie,SUMPRODUCT(ISNUMBER(K487:AE487)*1)>0)),\"usuń % dotacji\",IF(AND(F436=tak,G436=tak,SUMPRODUCT(ISNUMBER(K487:AE487)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J437=\"wstaw dane\",\"\",IF(OR(ISBLANK(F437)=TRUE,ISBLANK(G437)=TRUE),\"uzupełnij dane\",IF(OR((AND(F437=\"nie\",SUMPRODUCT(ISNUMBER(K488:AE488)*1)>0)),AND(F437=tak,G437=nie,SUMPRODUCT(ISNUMBER(K488:AE488)*1)>0)),\"usuń % dotacji\",IF(AND(F437=tak,G437=tak,SUMPRODUCT(ISNUMBER(K488:AE488)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,{"$f":"IF(ISBLANK(B438),\"\",B438)","v":""},null,null,null,null,null,null,null,{"$f":"IF(J438=\"wstaw dane\",\"\",IF(OR(ISBLANK(F438)=TRUE,ISBLANK(G438)=TRUE),\"uzupełnij dane\",IF(OR((AND(F438=\"nie\",SUMPRODUCT(ISNUMBER(K489:AE489)*1)>0)),AND(F438=tak,G438=nie,SUMPRODUCT(ISNUMBER(K489:AE489)*1)>0)),\"usuń % dotacji\",IF(AND(F438=tak,G438=tak,SUMPRODUCT(ISNUMBER(K489:AE489)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J439=\"wstaw dane\",\"\",IF(OR(ISBLANK(F439)=TRUE,ISBLANK(G439)=TRUE),\"uzupełnij dane\",IF(OR((AND(F439=\"nie\",SUMPRODUCT(ISNUMBER(K490:AE490)*1)>0)),AND(F439=tak,G439=nie,SUMPRODUCT(ISNUMBER(K490:AE490)*1)>0)),\"usuń % dotacji\",IF(AND(F439=tak,G439=tak,SUMPRODUCT(ISNUMBER(K490:AE490)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J440=\"wstaw dane\",\"\",IF(OR(ISBLANK(F440)=TRUE,ISBLANK(G440)=TRUE),\"uzupełnij dane\",IF(OR((AND(F440=\"nie\",SUMPRODUCT(ISNUMBER(K491:AE491)*1)>0)),AND(F440=tak,G440=nie,SUMPRODUCT(ISNUMBER(K491:AE491)*1)>0)),\"usuń % dotacji\",IF(AND(F440=tak,G440=tak,SUMPRODUCT(ISNUMBER(K491:AE491)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J441=\"wstaw dane\",\"\",IF(OR(ISBLANK(F441)=TRUE,ISBLANK(G441)=TRUE),\"uzupełnij dane\",IF(OR((AND(F441=\"nie\",SUMPRODUCT(ISNUMBER(K492:AE492)*1)>0)),AND(F441=tak,G441=nie,SUMPRODUCT(ISNUMBER(K492:AE492)*1)>0)),\"usuń % dotacji\",IF(AND(F441=tak,G441=tak,SUMPRODUCT(ISNUMBER(K492:AE492)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J442=\"wstaw dane\",\"\",IF(OR(ISBLANK(F442)=TRUE,ISBLANK(G442)=TRUE),\"uzupełnij dane\",IF(OR((AND(F442=\"nie\",SUMPRODUCT(ISNUMBER(K493:AE493)*1)>0)),AND(F442=tak,G442=nie,SUMPRODUCT(ISNUMBER(K493:AE493)*1)>0)),\"usuń % dotacji\",IF(AND(F442=tak,G442=tak,SUMPRODUCT(ISNUMBER(K493:AE493)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J443=\"wstaw dane\",\"\",IF(OR(ISBLANK(F443)=TRUE,ISBLANK(G443)=TRUE),\"uzupełnij dane\",IF(OR((AND(F443=\"nie\",SUMPRODUCT(ISNUMBER(K494:AE494)*1)>0)),AND(F443=tak,G443=nie,SUMPRODUCT(ISNUMBER(K494:AE494)*1)>0)),\"usuń % dotacji\",IF(AND(F443=tak,G443=tak,SUMPRODUCT(ISNUMBER(K494:AE494)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J444=\"wstaw dane\",\"\",IF(OR(ISBLANK(F444)=TRUE,ISBLANK(G444)=TRUE),\"uzupełnij dane\",IF(OR((AND(F444=\"nie\",SUMPRODUCT(ISNUMBER(K495:AE495)*1)>0)),AND(F444=tak,G444=nie,SUMPRODUCT(ISNUMBER(K495:AE495)*1)>0)),\"usuń % dotacji\",IF(AND(F444=tak,G444=tak,SUMPRODUCT(ISNUMBER(K495:AE495)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J445=\"wstaw dane\",\"\",IF(OR(ISBLANK(F445)=TRUE,ISBLANK(G445)=TRUE),\"uzupełnij dane\",IF(OR((AND(F445=\"nie\",SUMPRODUCT(ISNUMBER(K496:AE496)*1)>0)),AND(F445=tak,G445=nie,SUMPRODUCT(ISNUMBER(K496:AE496)*1)>0)),\"usuń % dotacji\",IF(AND(F445=tak,G445=tak,SUMPRODUCT(ISNUMBER(K496:AE496)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J446=\"wstaw dane\",\"\",IF(OR(ISBLANK(F446)=TRUE,ISBLANK(G446)=TRUE),\"uzupełnij dane\",IF(OR((AND(F446=\"nie\",SUMPRODUCT(ISNUMBER(K497:AE497)*1)>0)),AND(F446=tak,G446=nie,SUMPRODUCT(ISNUMBER(K497:AE497)*1)>0)),\"usuń % dotacji\",IF(AND(F446=tak,G446=tak,SUMPRODUCT(ISNUMBER(K497:AE497)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J447=\"wstaw dane\",\"\",IF(OR(ISBLANK(F447)=TRUE,ISBLANK(G447)=TRUE),\"uzupełnij dane\",IF(OR((AND(F447=\"nie\",SUMPRODUCT(ISNUMBER(K498:AE498)*1)>0)),AND(F447=tak,G447=nie,SUMPRODUCT(ISNUMBER(K498:AE498)*1)>0)),\"usuń % dotacji\",IF(AND(F447=tak,G447=tak,SUMPRODUCT(ISNUMBER(K498:AE498)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J448=\"wstaw dane\",\"\",IF(OR(ISBLANK(F448)=TRUE,ISBLANK(G448)=TRUE),\"uzupełnij dane\",IF(OR((AND(F448=\"nie\",SUMPRODUCT(ISNUMBER(K499:AE499)*1)>0)),AND(F448=tak,G448=nie,SUMPRODUCT(ISNUMBER(K499:AE499)*1)>0)),\"usuń % dotacji\",IF(AND(F448=tak,G448=tak,SUMPRODUCT(ISNUMBER(K499:AE499)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J449=\"wstaw dane\",\"\",IF(OR(ISBLANK(F449)=TRUE,ISBLANK(G449)=TRUE),\"uzupełnij dane\",IF(OR((AND(F449=\"nie\",SUMPRODUCT(ISNUMBER(K500:AE500)*1)>0)),AND(F449=tak,G449=nie,SUMPRODUCT(ISNUMBER(K500:AE500)*1)>0)),\"usuń % dotacji\",IF(AND(F449=tak,G449=tak,SUMPRODUCT(ISNUMBER(K500:AE500)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J450=\"wstaw dane\",\"\",IF(OR(ISBLANK(F450)=TRUE,ISBLANK(G450)=TRUE),\"uzupełnij dane\",IF(OR((AND(F450=\"nie\",SUMPRODUCT(ISNUMBER(K501:AE501)*1)>0)),AND(F450=tak,G450=nie,SUMPRODUCT(ISNUMBER(K501:AE501)*1)>0)),\"usuń % dotacji\",IF(AND(F450=tak,G450=tak,SUMPRODUCT(ISNUMBER(K501:AE501)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J451=\"wstaw dane\",\"\",IF(OR(ISBLANK(F451)=TRUE,ISBLANK(G451)=TRUE),\"uzupełnij dane\",IF(OR((AND(F451=\"nie\",SUMPRODUCT(ISNUMBER(K502:AE502)*1)>0)),AND(F451=tak,G451=nie,SUMPRODUCT(ISNUMBER(K502:AE502)*1)>0)),\"usuń % dotacji\",IF(AND(F451=tak,G451=tak,SUMPRODUCT(ISNUMBER(K502:AE502)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J452=\"wstaw dane\",\"\",IF(OR(ISBLANK(F452)=TRUE,ISBLANK(G452)=TRUE),\"uzupełnij dane\",IF(OR((AND(F452=\"nie\",SUMPRODUCT(ISNUMBER(K503:AE503)*1)>0)),AND(F452=tak,G452=nie,SUMPRODUCT(ISNUMBER(K503:AE503)*1)>0)),\"usuń % dotacji\",IF(AND(F452=tak,G452=tak,SUMPRODUCT(ISNUMBER(K503:AE503)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J453=\"wstaw dane\",\"\",IF(OR(ISBLANK(F453)=TRUE,ISBLANK(G453)=TRUE),\"uzupełnij dane\",IF(OR((AND(F453=\"nie\",SUMPRODUCT(ISNUMBER(K504:AE504)*1)>0)),AND(F453=tak,G453=nie,SUMPRODUCT(ISNUMBER(K504:AE504)*1)>0)),\"usuń % dotacji\",IF(AND(F453=tak,G453=tak,SUMPRODUCT(ISNUMBER(K504:AE504)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J454=\"wstaw dane\",\"\",IF(OR(ISBLANK(F454)=TRUE,ISBLANK(G454)=TRUE),\"uzupełnij dane\",IF(OR((AND(F454=\"nie\",SUMPRODUCT(ISNUMBER(K505:AE505)*1)>0)),AND(F454=tak,G454=nie,SUMPRODUCT(ISNUMBER(K505:AE505)*1)>0)),\"usuń % dotacji\",IF(AND(F454=tak,G454=tak,SUMPRODUCT(ISNUMBER(K505:AE505)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J455=\"wstaw dane\",\"\",IF(OR(ISBLANK(F455)=TRUE,ISBLANK(G455)=TRUE),\"uzupełnij dane\",IF(OR((AND(F455=\"nie\",SUMPRODUCT(ISNUMBER(K506:AE506)*1)>0)),AND(F455=tak,G455=nie,SUMPRODUCT(ISNUMBER(K506:AE506)*1)>0)),\"usuń % dotacji\",IF(AND(F455=tak,G455=tak,SUMPRODUCT(ISNUMBER(K506:AE506)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J456=\"wstaw dane\",\"\",IF(OR(ISBLANK(F456)=TRUE,ISBLANK(G456)=TRUE),\"uzupełnij dane\",IF(OR((AND(F456=\"nie\",SUMPRODUCT(ISNUMBER(K507:AE507)*1)>0)),AND(F456=tak,G456=nie,SUMPRODUCT(ISNUMBER(K507:AE507)*1)>0)),\"usuń % dotacji\",IF(AND(F456=tak,G456=tak,SUMPRODUCT(ISNUMBER(K507:AE507)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J457=\"wstaw dane\",\"\",IF(OR(ISBLANK(F457)=TRUE,ISBLANK(G457)=TRUE),\"uzupełnij dane\",IF(OR((AND(F457=\"nie\",SUMPRODUCT(ISNUMBER(K508:AE508)*1)>0)),AND(F457=tak,G457=nie,SUMPRODUCT(ISNUMBER(K508:AE508)*1)>0)),\"usuń % dotacji\",IF(AND(F457=tak,G457=tak,SUMPRODUCT(ISNUMBER(K508:AE508)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,{"$f":"IF(ISBLANK(B458),\"\",B458)","v":""},null,null,null,null,null,null,null,{"$f":"IF(J458=\"wstaw dane\",\"\",IF(OR(ISBLANK(F458)=TRUE,ISBLANK(G458)=TRUE),\"uzupełnij dane\",IF(OR((AND(F458=\"nie\",SUMPRODUCT(ISNUMBER(K509:AE509)*1)>0)),AND(F458=tak,G458=nie,SUMPRODUCT(ISNUMBER(K509:AE509)*1)>0)),\"usuń % dotacji\",IF(AND(F458=tak,G458=tak,SUMPRODUCT(ISNUMBER(K509:AE509)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J459=\"wstaw dane\",\"\",IF(OR(ISBLANK(F459)=TRUE,ISBLANK(G459)=TRUE),\"uzupełnij dane\",IF(OR((AND(F459=\"nie\",SUMPRODUCT(ISNUMBER(K510:AE510)*1)>0)),AND(F459=tak,G459=nie,SUMPRODUCT(ISNUMBER(K510:AE510)*1)>0)),\"usuń % dotacji\",IF(AND(F459=tak,G459=tak,SUMPRODUCT(ISNUMBER(K510:AE510)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J460=\"wstaw dane\",\"\",IF(OR(ISBLANK(F460)=TRUE,ISBLANK(G460)=TRUE),\"uzupełnij dane\",IF(OR((AND(F460=\"nie\",SUMPRODUCT(ISNUMBER(K511:AE511)*1)>0)),AND(F460=tak,G460=nie,SUMPRODUCT(ISNUMBER(K511:AE511)*1)>0)),\"usuń % dotacji\",IF(AND(F460=tak,G460=tak,SUMPRODUCT(ISNUMBER(K511:AE511)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J461=\"wstaw dane\",\"\",IF(OR(ISBLANK(F461)=TRUE,ISBLANK(G461)=TRUE),\"uzupełnij dane\",IF(OR((AND(F461=\"nie\",SUMPRODUCT(ISNUMBER(K512:AE512)*1)>0)),AND(F461=tak,G461=nie,SUMPRODUCT(ISNUMBER(K512:AE512)*1)>0)),\"usuń % dotacji\",IF(AND(F461=tak,G461=tak,SUMPRODUCT(ISNUMBER(K512:AE512)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J462=\"wstaw dane\",\"\",IF(OR(ISBLANK(F462)=TRUE,ISBLANK(G462)=TRUE),\"uzupełnij dane\",IF(OR((AND(F462=\"nie\",SUMPRODUCT(ISNUMBER(K513:AE513)*1)>0)),AND(F462=tak,G462=nie,SUMPRODUCT(ISNUMBER(K513:AE513)*1)>0)),\"usuń % dotacji\",IF(AND(F462=tak,G462=tak,SUMPRODUCT(ISNUMBER(K513:AE513)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"B469","v":""},null,null,null,null,null,null,null,{"$f":"J469","v":""},{"$f":"IF(ISBLANK(K469),0,K1614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,{"$f":"J470","v":""},{"$f":"IF(ISBLANK(K470),0,K1621)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,{"$f":"J471","v":""},{"$f":"IF(ISBLANK(K471),0,K1628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K472),0,K1635)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K473),0,K1642)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K474),0,K1649)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K475),0,K1656)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K476),0,K1663)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K477),0,K1670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K478),0,K1677)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K479),0,K1684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K480),0,K1691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K481),0,K1698)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K482),0,K1705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K483),0,K1712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K484),0,K1719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K485),0,K1726)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K486),0,K1733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K487),0,K1740)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K488),0,K1747)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B489","v":""},null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K489),0,K1754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K490),0,K1761)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K491),0,K1768)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K492),0,K1775)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K493),0,K1782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K494),0,K1789)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K495),0,K1796)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K496),0,K1803)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K497),0,K1810)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K498),0,K1824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K499),0,K1824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K500),0,K1831)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K501),0,K1838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K502),0,K1845)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K503),0,K1852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K504),0,K1859)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K505),0,K1866)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K506),0,K1873)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K507),0,K1880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K508),0,K1887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B509","v":""},null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K509),0,K1906)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K510),0,K1913)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K511),0,K1920)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K512),0,K1927)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K513),0,K1934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K516:K560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X516:X560)","v":0},{"$f":"SUM(Y516:Y560)","v":0},{"$f":"SUM(Z516:Z560)","v":0},0,{"$f":"SUM(AB516:AB560)","v":0},0,0,0]
[]
[]
[null,"środki trwałe w budowie \n(urządzenia i maszyny > 1 rok)","stawka amortyzacji","rok rozpoczęcia produkcji","rok i miesiąc zakończenia produkcji","kwalifikowalne","dofinansowanie amortyzacji","dofinansowanie %","razem środki trwałe w budowie","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D565),ISBLANK(E565)),\"\",IF(OR(ISBLANK(D565),ISBLANK(E565)),\"Uzupełnij dane\",D458))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(C565:G565)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C565:G565)*1)>0,SUMPRODUCT(ISBLANK(C565:G565)*1)<5),\"uzupełnij dane\",IF(OR(AND(F565=nie,ISNUMBER(H565)=TRUE),AND(F565=tak,G565=tak,ISNUMBER(H565)=TRUE)),\"usuń % dotacji\",IF(AND(F565=nie,G565=tak),\"popraw dane\",IF(AND(F565=tak,G565=nie,ISBLANK(H565)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D566),ISBLANK(E566)),\"\",IF(OR(ISBLANK(D566),ISBLANK(E566)),\"Uzupełnij dane\",D459))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(C566:G566)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C566:G566)*1)>0,SUMPRODUCT(ISBLANK(C566:G566)*1)<5),\"uzupełnij dane\",IF(OR(AND(F566=nie,ISNUMBER(H566)=TRUE),AND(F566=tak,G566=tak,ISNUMBER(H566)=TRUE)),\"usuń % dotacji\",IF(AND(F566=nie,G566=tak),\"popraw dane\",IF(AND(F566=tak,G566=nie,ISBLANK(H566)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D567),ISBLANK(E567)),\"\",IF(OR(ISBLANK(D567),ISBLANK(E567)),\"Uzupełnij dane\",D460))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(C567:G567)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C567:G567)*1)>0,SUMPRODUCT(ISBLANK(C567:G567)*1)<5),\"uzupełnij dane\",IF(OR(AND(F567=nie,ISNUMBER(H567)=TRUE),AND(F567=tak,G567=tak,ISNUMBER(H567)=TRUE)),\"usuń % dotacji\",IF(AND(F567=nie,G567=tak),\"popraw dane\",IF(AND(F567=tak,G567=nie,ISBLANK(H567)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D568),ISBLANK(E568)),\"\",IF(OR(ISBLANK(D568),ISBLANK(E568)),\"Uzupełnij dane\",D461))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(C568:G568)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C568:G568)*1)>0,SUMPRODUCT(ISBLANK(C568:G568)*1)<5),\"uzupełnij dane\",IF(OR(AND(F568=nie,ISNUMBER(H568)=TRUE),AND(F568=tak,G568=tak,ISNUMBER(H568)=TRUE)),\"usuń % dotacji\",IF(AND(F568=nie,G568=tak),\"popraw dane\",IF(AND(F568=tak,G568=nie,ISBLANK(H568)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D569),ISBLANK(E569)),\"\",IF(OR(ISBLANK(D569),ISBLANK(E569)),\"Uzupełnij dane\",D462))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(C569:G569)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C569:G569)*1)>0,SUMPRODUCT(ISBLANK(C569:G569)*1)<5),\"uzupełnij dane\",IF(OR(AND(F569=nie,ISNUMBER(H569)=TRUE),AND(F569=tak,G569=tak,ISNUMBER(H569)=TRUE)),\"usuń % dotacji\",IF(AND(F569=nie,G569=tak),\"popraw dane\",IF(AND(F569=tak,G569=nie,ISBLANK(H569)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,"Razem",null,null,null,null,null,null,{"$f":"SUM(I565:I569)","v":0},null,{"$f":"SUM(K565:K569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X565:X569)","v":0},{"$f":"SUM(Y565:Y569)","v":0},{"$f":"SUM(Z565:Z569)","v":0},0,{"$f":"SUM(AB565:AB569)","v":0},0,0,0]
[]
[]
[null,"środki transportu ","stawka amortyzacji","wartość netto","rok i miesiąc zakupu","kwalifikowalne","dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F574=\"tak\",G574=\"tak\"),SUM(K602:AE602),IF(AND(F574=\"tak\",G574=\"nie\",ISNUMBER(H574)),'Rozliczenie dotacji'!F204,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C574:G574)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C574:G574)*1)>0,SUMPRODUCT(ISBLANK(C574:G574)*1)<5),\"uzupełnij dane\",IF(OR(AND(F574=nie,ISNUMBER(H574)=TRUE),AND(F574=tak,G574=tak,ISNUMBER(H574)=TRUE)),\"usuń % dotacji\",IF(AND(F574=nie,G574=tak),\"popraw dane\",IF(AND(F574=tak,G574=nie,ISBLANK(H574)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E574)=LataProjekcji,$D574>0,$J574=\"ok\"),$D574,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F575=\"tak\",G575=\"tak\"),SUM(K603:AE603),IF(AND(F575=\"tak\",G575=\"nie\",ISNUMBER(H575)),'Rozliczenie dotacji'!F205,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C575:G575)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C575:G575)*1)>0,SUMPRODUCT(ISBLANK(C575:G575)*1)<5),\"uzupełnij dane\",IF(OR(AND(F575=nie,ISNUMBER(H575)=TRUE),AND(F575=tak,G575=tak,ISNUMBER(H575)=TRUE)),\"usuń % dotacji\",IF(AND(F575=nie,G575=tak),\"popraw dane\",IF(AND(F575=tak,G575=nie,ISBLANK(H575)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F576=\"tak\",G576=\"tak\"),SUM(K604:AE604),IF(AND(F576=\"tak\",G576=\"nie\",ISNUMBER(H576)),'Rozliczenie dotacji'!F206,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C576:G576)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C576:G576)*1)>0,SUMPRODUCT(ISBLANK(C576:G576)*1)<5),\"uzupełnij dane\",IF(OR(AND(F576=nie,ISNUMBER(H576)=TRUE),AND(F576=tak,G576=tak,ISNUMBER(H576)=TRUE)),\"usuń % dotacji\",IF(AND(F576=nie,G576=tak),\"popraw dane\",IF(AND(F576=tak,G576=nie,ISBLANK(H576)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F577=\"tak\",G577=\"tak\"),SUM(K605:AE605),IF(AND(F577=\"tak\",G577=\"nie\",ISNUMBER(H577)),'Rozliczenie dotacji'!F207,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C577:G577)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C577:G577)*1)>0,SUMPRODUCT(ISBLANK(C577:G577)*1)<5),\"uzupełnij dane\",IF(OR(AND(F577=nie,ISNUMBER(H577)=TRUE),AND(F577=tak,G577=tak,ISNUMBER(H577)=TRUE)),\"usuń % dotacji\",IF(AND(F577=nie,G577=tak),\"popraw dane\",IF(AND(F577=tak,G577=nie,ISBLANK(H577)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F578=\"tak\",G578=\"tak\"),SUM(K606:AE606),IF(AND(F578=\"tak\",G578=\"nie\",ISNUMBER(H578)),'Rozliczenie dotacji'!F208,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C578:G578)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C578:G578)*1)>0,SUMPRODUCT(ISBLANK(C578:G578)*1)<5),\"uzupełnij dane\",IF(OR(AND(F578=nie,ISNUMBER(H578)=TRUE),AND(F578=tak,G578=tak,ISNUMBER(H578)=TRUE)),\"usuń % dotacji\",IF(AND(F578=nie,G578=tak),\"popraw dane\",IF(AND(F578=tak,G578=nie,ISBLANK(H578)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F579=\"tak\",G579=\"tak\"),SUM(K607:AE607),IF(AND(F579=\"tak\",G579=\"nie\",ISNUMBER(H579)),'Rozliczenie dotacji'!F209,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C579:G579)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C579:G579)*1)>0,SUMPRODUCT(ISBLANK(C579:G579)*1)<5),\"uzupełnij dane\",IF(OR(AND(F579=nie,ISNUMBER(H579)=TRUE),AND(F579=tak,G579=tak,ISNUMBER(H579)=TRUE)),\"usuń % dotacji\",IF(AND(F579=nie,G579=tak),\"popraw dane\",IF(AND(F579=tak,G579=nie,ISBLANK(H579)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F580=\"tak\",G580=\"tak\"),SUM(K608:AE608),IF(AND(F580=\"tak\",G580=\"nie\",ISNUMBER(H580)),'Rozliczenie dotacji'!F210,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C580:G580)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C580:G580)*1)>0,SUMPRODUCT(ISBLANK(C580:G580)*1)<5),\"uzupełnij dane\",IF(OR(AND(F580=nie,ISNUMBER(H580)=TRUE),AND(F580=tak,G580=tak,ISNUMBER(H580)=TRUE)),\"usuń % dotacji\",IF(AND(F580=nie,G580=tak),\"popraw dane\",IF(AND(F580=tak,G580=nie,ISBLANK(H580)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F581=\"tak\",G581=\"tak\"),SUM(K609:AE609),IF(AND(F581=\"tak\",G581=\"nie\",ISNUMBER(H581)),'Rozliczenie dotacji'!F211,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C581:G581)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C581:G581)*1)>0,SUMPRODUCT(ISBLANK(C581:G581)*1)<5),\"uzupełnij dane\",IF(OR(AND(F581=nie,ISNUMBER(H581)=TRUE),AND(F581=tak,G581=tak,ISNUMBER(H581)=TRUE)),\"usuń % dotacji\",IF(AND(F581=nie,G581=tak),\"popraw dane\",IF(AND(F581=tak,G581=nie,ISBLANK(H581)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F582=\"tak\",G582=\"tak\"),SUM(K610:AE610),IF(AND(F582=\"tak\",G582=\"nie\",ISNUMBER(H582)),'Rozliczenie dotacji'!F212,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C582:G582)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C582:G582)*1)>0,SUMPRODUCT(ISBLANK(C582:G582)*1)<5),\"uzupełnij dane\",IF(OR(AND(F582=nie,ISNUMBER(H582)=TRUE),AND(F582=tak,G582=tak,ISNUMBER(H582)=TRUE)),\"usuń % dotacji\",IF(AND(F582=nie,G582=tak),\"popraw dane\",IF(AND(F582=tak,G582=nie,ISBLANK(H582)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F583=\"tak\",G583=\"tak\"),SUM(K611:AE611),IF(AND(F583=\"tak\",G583=\"nie\",ISNUMBER(H583)),'Rozliczenie dotacji'!F213,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C583:G583)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C583:G583)*1)>0,SUMPRODUCT(ISBLANK(C583:G583)*1)<5),\"uzupełnij dane\",IF(OR(AND(F583=nie,ISNUMBER(H583)=TRUE),AND(F583=tak,G583=tak,ISNUMBER(H583)=TRUE)),\"usuń % dotacji\",IF(AND(F583=nie,G583=tak),\"popraw dane\",IF(AND(F583=tak,G583=nie,ISBLANK(H583)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D574:D583)","v":0},null,null,null,null,{"$f":"SUM(I574:I583)","v":0},null,{"$f":"SUM(K574:K583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X574:X583)","v":0},{"$f":"SUM(Y574:Y583)","v":0},{"$f":"SUM(Z574:Z583)","v":0},0,{"$f":"SUM(AB574:AB583)","v":0},0,0,0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1943+K1950+K1957+K1964+K1971+K1978+K1985+K1992+K1999+K2006","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1943+X1950+X1957+X1964+X1971+X1978+X1985+X1992+X1999+X2006","v":0},0,{"$f":"Z1943+Z1950+Z1957+Z1964+Z1971+Z1978+Z1985+Z1992+Z1999+Z2006","v":0},0,{"$f":"AB1943+AB1950+AB1957+AB1964+AB1971+AB1978+AB1985+AB1992+AB1999+AB2006","v":0},0,0,0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1944+K1951+K1958+K1965+K1972+K1979+K1986+K1993+K2000+K2007","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1944+Z1951+Z1958+Z1965+Z1972+Z1979+Z1986+Z1993+Z2000+Z2007","v":0},0,{"$f":"AB1944+AB1951+AB1958+AB1965+AB1972+AB1979+AB1986+AB1993+AB2000+AB2007","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1945+K1952+K1959+K1966+K1973+K1980+K1987+K1994+K2001+K2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1945+Z1952+Z1959+Z1966+Z1973+Z1980+Z1987+Z1994+Z2001+Z2008","v":0},0,{"$f":"AB1945+AB1952+AB1959+AB1966+AB1973+AB1980+AB1987+AB1994+AB2001+AB2008","v":0},0,0,0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B574),\"\",B574)","v":""},null,null,null,null,null,null,null,{"$f":"IF(J574=\"wstaw dane\",\"\",IF(OR(ISBLANK(F574)=TRUE,ISBLANK(G574)=TRUE),\"uzupełnij dane\",IF(OR((AND(F574=\"nie\",SUMPRODUCT(ISNUMBER(K590:AE590)*1)>0)),AND(F574=tak,G574=nie,SUMPRODUCT(ISNUMBER(K590:AE590)*1)>0)),\"usuń % dotacji\",IF(AND(F574=tak,G574=tak,SUMPRODUCT(ISNUMBER(K590:AE590)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,{"$f":"IF(ISBLANK(B575),\"\",B575)","v":""},null,null,null,null,null,null,null,{"$f":"IF(J575=\"wstaw dane\",\"\",IF(OR(ISBLANK(F575)=TRUE,ISBLANK(G575)=TRUE),\"uzupełnij dane\",IF(OR((AND(F575=\"nie\",SUMPRODUCT(ISNUMBER(K591:AE591)*1)>0)),AND(F575=tak,G575=nie,SUMPRODUCT(ISNUMBER(K591:AE591)*1)>0)),\"usuń % dotacji\",IF(AND(F575=tak,G575=tak,SUMPRODUCT(ISNUMBER(K591:AE591)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J576=\"wstaw dane\",\"\",IF(OR(ISBLANK(F576)=TRUE,ISBLANK(G576)=TRUE),\"uzupełnij dane\",IF(OR((AND(F576=\"nie\",SUMPRODUCT(ISNUMBER(K592:AE592)*1)>0)),AND(F576=tak,G576=nie,SUMPRODUCT(ISNUMBER(K592:AE592)*1)>0)),\"usuń % dotacji\",IF(AND(F576=tak,G576=tak,SUMPRODUCT(ISNUMBER(K592:AE592)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J577=\"wstaw dane\",\"\",IF(OR(ISBLANK(F577)=TRUE,ISBLANK(G577)=TRUE),\"uzupełnij dane\",IF(OR((AND(F577=\"nie\",SUMPRODUCT(ISNUMBER(K593:AE593)*1)>0)),AND(F577=tak,G577=nie,SUMPRODUCT(ISNUMBER(K593:AE593)*1)>0)),\"usuń % dotacji\",IF(AND(F577=tak,G577=tak,SUMPRODUCT(ISNUMBER(K593:AE593)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J578=\"wstaw dane\",\"\",IF(OR(ISBLANK(F578)=TRUE,ISBLANK(G578)=TRUE),\"uzupełnij dane\",IF(OR((AND(F578=\"nie\",SUMPRODUCT(ISNUMBER(K594:AE594)*1)>0)),AND(F578=tak,G578=nie,SUMPRODUCT(ISNUMBER(K594:AE594)*1)>0)),\"usuń % dotacji\",IF(AND(F578=tak,G578=tak,SUMPRODUCT(ISNUMBER(K594:AE594)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J579=\"wstaw dane\",\"\",IF(OR(ISBLANK(F579)=TRUE,ISBLANK(G579)=TRUE),\"uzupełnij dane\",IF(OR((AND(F579=\"nie\",SUMPRODUCT(ISNUMBER(K595:AE595)*1)>0)),AND(F579=tak,G579=nie,SUMPRODUCT(ISNUMBER(K595:AE595)*1)>0)),\"usuń % dotacji\",IF(AND(F579=tak,G579=tak,SUMPRODUCT(ISNUMBER(K595:AE595)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J580=\"wstaw dane\",\"\",IF(OR(ISBLANK(F580)=TRUE,ISBLANK(G580)=TRUE),\"uzupełnij dane\",IF(OR((AND(F580=\"nie\",SUMPRODUCT(ISNUMBER(K596:AE596)*1)>0)),AND(F580=tak,G580=nie,SUMPRODUCT(ISNUMBER(K596:AE596)*1)>0)),\"usuń % dotacji\",IF(AND(F580=tak,G580=tak,SUMPRODUCT(ISNUMBER(K596:AE596)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J581=\"wstaw dane\",\"\",IF(OR(ISBLANK(F581)=TRUE,ISBLANK(G581)=TRUE),\"uzupełnij dane\",IF(OR((AND(F581=\"nie\",SUMPRODUCT(ISNUMBER(K597:AE597)*1)>0)),AND(F581=tak,G581=nie,SUMPRODUCT(ISNUMBER(K597:AE597)*1)>0)),\"usuń % dotacji\",IF(AND(F581=tak,G581=tak,SUMPRODUCT(ISNUMBER(K597:AE597)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J582=\"wstaw dane\",\"\",IF(OR(ISBLANK(F582)=TRUE,ISBLANK(G582)=TRUE),\"uzupełnij dane\",IF(OR((AND(F582=\"nie\",SUMPRODUCT(ISNUMBER(K598:AE598)*1)>0)),AND(F582=tak,G582=nie,SUMPRODUCT(ISNUMBER(K598:AE598)*1)>0)),\"usuń % dotacji\",IF(AND(F582=tak,G582=tak,SUMPRODUCT(ISNUMBER(K598:AE598)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J583=\"wstaw dane\",\"\",IF(OR(ISBLANK(F583)=TRUE,ISBLANK(G583)=TRUE),\"uzupełnij dane\",IF(OR((AND(F583=\"nie\",SUMPRODUCT(ISNUMBER(K599:AE599)*1)>0)),AND(F583=tak,G583=nie,SUMPRODUCT(ISNUMBER(K599:AE599)*1)>0)),\"usuń % dotacji\",IF(AND(F583=tak,G583=tak,SUMPRODUCT(ISNUMBER(K599:AE599)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"IF(ISBLANK(B574),\"\",B574)","v":""},null,null,null,null,null,null,null,{"$f":"J590","v":""},{"$f":"IF(ISBLANK(K590),0,K1946)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,{"$f":"J591","v":""},{"$f":"IF(ISBLANK(K591),0,K1953)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K592),0,K1960)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K593),0,K1967)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K594),0,K1974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K595),0,K1981)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K596),0,K1988)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K597),0,K1995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K598),0,K2002)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K599),0,K2009)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K602:K611)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X602:X611)","v":0},{"$f":"SUM(Y602:Y611)","v":0},{"$f":"SUM(Z602:Z611)","v":0},0,{"$f":"SUM(AB602:AB611)","v":0},0,0,0]
[]
[]
[null,"inne środki trwałe ","stawka amortyzacji","wartość netto","rok i miesiąc zakupu","kwalifikowalne","dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F616=\"tak\",G616=\"tak\"),SUM(K644:AE644),IF(AND(F616=\"tak\",G616=\"nie\",ISNUMBER(H616)),'Rozliczenie dotacji'!F222,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C616:G616)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C616:G616)*1)>0,SUMPRODUCT(ISBLANK(C616:G616)*1)<5),\"uzupełnij dane\",IF(OR(AND(F616=nie,ISNUMBER(H616)=TRUE),AND(F616=tak,G616=tak,ISNUMBER(H616)=TRUE)),\"usuń % dotacji\",IF(AND(F616=nie,G616=tak),\"popraw dane\",IF(AND(F616=tak,G616=nie,ISBLANK(H616)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E616)=LataProjekcji,$D616>0,$J616=\"ok\"),$D616,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F617=\"tak\",G617=\"tak\"),SUM(K645:AE645),IF(AND(F617=\"tak\",G617=\"nie\",ISNUMBER(H617)),'Rozliczenie dotacji'!F223,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C617:G617)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C617:G617)*1)>0,SUMPRODUCT(ISBLANK(C617:G617)*1)<5),\"uzupełnij dane\",IF(OR(AND(F617=nie,ISNUMBER(H617)=TRUE),AND(F617=tak,G617=tak,ISNUMBER(H617)=TRUE)),\"usuń % dotacji\",IF(AND(F617=nie,G617=tak),\"popraw dane\",IF(AND(F617=tak,G617=nie,ISBLANK(H617)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F618=\"tak\",G618=\"tak\"),SUM(K646:AE646),IF(AND(F618=\"tak\",G618=\"nie\",ISNUMBER(H618)),'Rozliczenie dotacji'!F224,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C618:G618)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C618:G618)*1)>0,SUMPRODUCT(ISBLANK(C618:G618)*1)<5),\"uzupełnij dane\",IF(OR(AND(F618=nie,ISNUMBER(H618)=TRUE),AND(F618=tak,G618=tak,ISNUMBER(H618)=TRUE)),\"usuń % dotacji\",IF(AND(F618=nie,G618=tak),\"popraw dane\",IF(AND(F618=tak,G618=nie,ISBLANK(H618)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F619=\"tak\",G619=\"tak\"),SUM(K647:AE647),IF(AND(F619=\"tak\",G619=\"nie\",ISNUMBER(H619)),'Rozliczenie dotacji'!F225,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C619:G619)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C619:G619)*1)>0,SUMPRODUCT(ISBLANK(C619:G619)*1)<5),\"uzupełnij dane\",IF(OR(AND(F619=nie,ISNUMBER(H619)=TRUE),AND(F619=tak,G619=tak,ISNUMBER(H619)=TRUE)),\"usuń % dotacji\",IF(AND(F619=nie,G619=tak),\"popraw dane\",IF(AND(F619=tak,G619=nie,ISBLANK(H619)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F620=\"tak\",G620=\"tak\"),SUM(K648:AE648),IF(AND(F620=\"tak\",G620=\"nie\",ISNUMBER(H620)),'Rozliczenie dotacji'!F226,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C620:G620)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C620:G620)*1)>0,SUMPRODUCT(ISBLANK(C620:G620)*1)<5),\"uzupełnij dane\",IF(OR(AND(F620=nie,ISNUMBER(H620)=TRUE),AND(F620=tak,G620=tak,ISNUMBER(H620)=TRUE)),\"usuń % dotacji\",IF(AND(F620=nie,G620=tak),\"popraw dane\",IF(AND(F620=tak,G620=nie,ISBLANK(H620)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F621=\"tak\",G621=\"tak\"),SUM(K649:AE649),IF(AND(F621=\"tak\",G621=\"nie\",ISNUMBER(H621)),'Rozliczenie dotacji'!F227,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C621:G621)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C621:G621)*1)>0,SUMPRODUCT(ISBLANK(C621:G621)*1)<5),\"uzupełnij dane\",IF(OR(AND(F621=nie,ISNUMBER(H621)=TRUE),AND(F621=tak,G621=tak,ISNUMBER(H621)=TRUE)),\"usuń % dotacji\",IF(AND(F621=nie,G621=tak),\"popraw dane\",IF(AND(F621=tak,G621=nie,ISBLANK(H621)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F622=\"tak\",G622=\"tak\"),SUM(K650:AE650),IF(AND(F622=\"tak\",G622=\"nie\",ISNUMBER(H622)),'Rozliczenie dotacji'!F228,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C622:G622)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C622:G622)*1)>0,SUMPRODUCT(ISBLANK(C622:G622)*1)<5),\"uzupełnij dane\",IF(OR(AND(F622=nie,ISNUMBER(H622)=TRUE),AND(F622=tak,G622=tak,ISNUMBER(H622)=TRUE)),\"usuń % dotacji\",IF(AND(F622=nie,G622=tak),\"popraw dane\",IF(AND(F622=tak,G622=nie,ISBLANK(H622)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F623=\"tak\",G623=\"tak\"),SUM(K651:AE651),IF(AND(F623=\"tak\",G623=\"nie\",ISNUMBER(H623)),'Rozliczenie dotacji'!F229,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C623:G623)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C623:G623)*1)>0,SUMPRODUCT(ISBLANK(C623:G623)*1)<5),\"uzupełnij dane\",IF(OR(AND(F623=nie,ISNUMBER(H623)=TRUE),AND(F623=tak,G623=tak,ISNUMBER(H623)=TRUE)),\"usuń % dotacji\",IF(AND(F623=nie,G623=tak),\"popraw dane\",IF(AND(F623=tak,G623=nie,ISBLANK(H623)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F624=\"tak\",G624=\"tak\"),SUM(K652:AE652),IF(AND(F624=\"tak\",G624=\"nie\",ISNUMBER(H624)),'Rozliczenie dotacji'!F230,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C624:G624)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C624:G624)*1)>0,SUMPRODUCT(ISBLANK(C624:G624)*1)<5),\"uzupełnij dane\",IF(OR(AND(F624=nie,ISNUMBER(H624)=TRUE),AND(F624=tak,G624=tak,ISNUMBER(H624)=TRUE)),\"usuń % dotacji\",IF(AND(F624=nie,G624=tak),\"popraw dane\",IF(AND(F624=tak,G624=nie,ISBLANK(H624)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F625=\"tak\",G625=\"tak\"),SUM(K653:AE653),IF(AND(F625=\"tak\",G625=\"nie\",ISNUMBER(H625)),'Rozliczenie dotacji'!F231,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C625:G625)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C625:G625)*1)>0,SUMPRODUCT(ISBLANK(C625:G625)*1)<5),\"uzupełnij dane\",IF(OR(AND(F625=nie,ISNUMBER(H625)=TRUE),AND(F625=tak,G625=tak,ISNUMBER(H625)=TRUE)),\"usuń % dotacji\",IF(AND(F625=nie,G625=tak),\"popraw dane\",IF(AND(F625=tak,G625=nie,ISBLANK(H625)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D616:D625)","v":0},null,null,null,null,{"$f":"SUM(I616:I625)","v":0},null,{"$f":"SUM(K616:K625)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X616:X625)","v":0},{"$f":"SUM(Y616:Y625)","v":0},{"$f":"SUM(Z616:Z625)","v":0},0,{"$f":"SUM(AB616:AB625)","v":0},0,0,0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K2018+K2025+K2032+K2039+K2046+K2053+K2060+K2067+K2074+K2081","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2018+X2025+X2032+X2039+X2046+X2053+X2060+X2067+X2074+X2081","v":0},0,{"$f":"Z2018+Z2025+Z2032+Z2039+Z2046+Z2053+Z2060+Z2067+Z2074+Z2081","v":0},0,{"$f":"AB2018+AB2025+AB2032+AB2039+AB2046+AB2053+AB2060+AB2067+AB2074+AB2081","v":0},0,0,0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K2019+K2026+K2033+K2040+K2047+K2054+K2061+K2068+K2075+K2082","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z2019+Z2026+Z2033+Z2040+Z2047+Z2054+Z2061+Z2068+Z2075+Z2082","v":0},0,{"$f":"AB2019+AB2026+AB2033+AB2040+AB2047+AB2054+AB2061+AB2068+AB2075+AB2082","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K2020+K2027+K2034+K2041+K2048+K2055+K2062+K2069+K2076+K2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z2020+Z2027+Z2034+Z2041+Z2048+Z2055+Z2062+Z2069+Z2076+Z2083","v":0},0,{"$f":"AB2020+AB2027+AB2034+AB2041+AB2048+AB2055+AB2062+AB2069+AB2076+AB2083","v":0},0,0,0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B616),\"\",B616)","v":""},null,null,null,null,null,null,null,{"$f":"IF(J616=\"wstaw dane\",\"\",IF(OR(ISBLANK(F616)=TRUE,ISBLANK(G616)=TRUE),\"uzupełnij dane\",IF(OR((AND(F616=\"nie\",SUMPRODUCT(ISNUMBER(K632:AE632)*1)>0)),AND(F616=tak,G616=nie,SUMPRODUCT(ISNUMBER(K632:AE632)*1)>0)),\"usuń % dotacji\",IF(AND(F616=tak,G616=tak,SUMPRODUCT(ISNUMBER(K632:AE632)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""},null,0.5,0.5,0.5,0.5,0.5]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J617=\"wstaw dane\",\"\",IF(OR(ISBLANK(F617)=TRUE,ISBLANK(G617)=TRUE),\"uzupełnij dane\",IF(OR((AND(F617=\"nie\",SUMPRODUCT(ISNUMBER(K633:AE633)*1)>0)),AND(F617=tak,G617=nie,SUMPRODUCT(ISNUMBER(K633:AE633)*1)>0)),\"usuń % dotacji\",IF(AND(F617=tak,G617=tak,SUMPRODUCT(ISNUMBER(K633:AE633)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J618=\"wstaw dane\",\"\",IF(OR(ISBLANK(F618)=TRUE,ISBLANK(G618)=TRUE),\"uzupełnij dane\",IF(OR((AND(F618=\"nie\",SUMPRODUCT(ISNUMBER(K634:AE634)*1)>0)),AND(F618=tak,G618=nie,SUMPRODUCT(ISNUMBER(K634:AE634)*1)>0)),\"usuń % dotacji\",IF(AND(F618=tak,G618=tak,SUMPRODUCT(ISNUMBER(K634:AE634)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J619=\"wstaw dane\",\"\",IF(OR(ISBLANK(F619)=TRUE,ISBLANK(G619)=TRUE),\"uzupełnij dane\",IF(OR((AND(F619=\"nie\",SUMPRODUCT(ISNUMBER(K635:AE635)*1)>0)),AND(F619=tak,G619=nie,SUMPRODUCT(ISNUMBER(K635:AE635)*1)>0)),\"usuń % dotacji\",IF(AND(F619=tak,G619=tak,SUMPRODUCT(ISNUMBER(K635:AE635)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J620=\"wstaw dane\",\"\",IF(OR(ISBLANK(F620)=TRUE,ISBLANK(G620)=TRUE),\"uzupełnij dane\",IF(OR((AND(F620=\"nie\",SUMPRODUCT(ISNUMBER(K636:AE636)*1)>0)),AND(F620=tak,G620=nie,SUMPRODUCT(ISNUMBER(K636:AE636)*1)>0)),\"usuń % dotacji\",IF(AND(F620=tak,G620=tak,SUMPRODUCT(ISNUMBER(K636:AE636)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J621=\"wstaw dane\",\"\",IF(OR(ISBLANK(F621)=TRUE,ISBLANK(G621)=TRUE),\"uzupełnij dane\",IF(OR((AND(F621=\"nie\",SUMPRODUCT(ISNUMBER(K637:AE637)*1)>0)),AND(F621=tak,G621=nie,SUMPRODUCT(ISNUMBER(K637:AE637)*1)>0)),\"usuń % dotacji\",IF(AND(F621=tak,G621=tak,SUMPRODUCT(ISNUMBER(K637:AE637)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J622=\"wstaw dane\",\"\",IF(OR(ISBLANK(F622)=TRUE,ISBLANK(G622)=TRUE),\"uzupełnij dane\",IF(OR((AND(F622=\"nie\",SUMPRODUCT(ISNUMBER(K638:AE638)*1)>0)),AND(F622=tak,G622=nie,SUMPRODUCT(ISNUMBER(K638:AE638)*1)>0)),\"usuń % dotacji\",IF(AND(F622=tak,G622=tak,SUMPRODUCT(ISNUMBER(K638:AE638)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J623=\"wstaw dane\",\"\",IF(OR(ISBLANK(F623)=TRUE,ISBLANK(G623)=TRUE),\"uzupełnij dane\",IF(OR((AND(F623=\"nie\",SUMPRODUCT(ISNUMBER(K639:AE639)*1)>0)),AND(F623=tak,G623=nie,SUMPRODUCT(ISNUMBER(K639:AE639)*1)>0)),\"usuń % dotacji\",IF(AND(F623=tak,G623=tak,SUMPRODUCT(ISNUMBER(K639:AE639)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J624=\"wstaw dane\",\"\",IF(OR(ISBLANK(F624)=TRUE,ISBLANK(G624)=TRUE),\"uzupełnij dane\",IF(OR((AND(F624=\"nie\",SUMPRODUCT(ISNUMBER(K640:AE640)*1)>0)),AND(F624=tak,G624=nie,SUMPRODUCT(ISNUMBER(K640:AE640)*1)>0)),\"usuń % dotacji\",IF(AND(F624=tak,G624=tak,SUMPRODUCT(ISNUMBER(K640:AE640)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"",null,null,null,null,null,null,null,{"$f":"IF(J625=\"wstaw dane\",\"\",IF(OR(ISBLANK(F625)=TRUE,ISBLANK(G625)=TRUE),\"uzupełnij dane\",IF(OR((AND(F625=\"nie\",SUMPRODUCT(ISNUMBER(K641:AE641)*1)>0)),AND(F625=tak,G625=nie,SUMPRODUCT(ISNUMBER(K641:AE641)*1)>0)),\"usuń % dotacji\",IF(AND(F625=tak,G625=tak,SUMPRODUCT(ISNUMBER(K641:AE641)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"IF(ISBLANK(B616),\"\",B616)","v":""},null,null,null,null,null,null,null,{"$f":"J632","v":""},{"$f":"IF(ISBLANK(K632),0,K2021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,{"$f":"J633","v":""},{"$f":"IF(ISBLANK(K633),0,K2028)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K634),0,K2035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K635),0,K2042)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K636),0,K2049)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K637),0,K2056)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K638),0,K2063)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K639),0,K2070)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K640),0,K2077)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K641),0,K2084)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K644:K653)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X644:X653)","v":0},{"$f":"SUM(Y644:Y653)","v":0},{"$f":"SUM(Z644:Z653)","v":0},0,{"$f":"SUM(AB644:AB653)","v":0},0,0,0]
[]
[]
[null,"posiadane środki trwałe wykorzystane do realizacji projektu",null,"wartość amortyzacji w okresie realizacji projektu",null,"Kwalifikowalne","dofinansowanie amortyzacji","wartość dofinansowania amortyzacji w okresie realizacji projektu",null,"kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(J658=\"ok\",SUMIFS(K658:AE658,$K$657:$AE$657,\">=\"&Poczatek,$K$657:$AE$657,\"<=\"&Koniec_Projekt),0)","v":0},null,null,null,{"$f":"IF(J658=\"ok\",SUM(K744:AE744),0)","v":0},{"$f":"IF((SUMPRODUCT(ISBLANK(B658)*1)+SUMPRODUCT(ISBLANK(F658:G658)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B658)*1)+SUMPRODUCT(ISBLANK(F658:G658)*1))>0, (SUMPRODUCT(ISBLANK(B658)*1)+SUMPRODUCT(ISBLANK(F658:G658)*1))<3), \"uzupełnij dane\", IF(AND(F658=nie,G658=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B659)*1)+SUMPRODUCT(ISBLANK(F659:G659)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B659)*1)+SUMPRODUCT(ISBLANK(F659:G659)*1))>0, (SUMPRODUCT(ISBLANK(B659)*1)+SUMPRODUCT(ISBLANK(F659:G659)*1))<3), \"uzupełnij dane\", IF(AND(F659=nie,G659=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B660)*1)+SUMPRODUCT(ISBLANK(F660:G660)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B660)*1)+SUMPRODUCT(ISBLANK(F660:G660)*1))>0, (SUMPRODUCT(ISBLANK(B660)*1)+SUMPRODUCT(ISBLANK(F660:G660)*1))<3), \"uzupełnij dane\", IF(AND(F660=nie,G660=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B661)*1)+SUMPRODUCT(ISBLANK(F661:G661)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B661)*1)+SUMPRODUCT(ISBLANK(F661:G661)*1))>0, (SUMPRODUCT(ISBLANK(B661)*1)+SUMPRODUCT(ISBLANK(F661:G661)*1))<3), \"uzupełnij dane\", IF(AND(F661=nie,G661=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B662)*1)+SUMPRODUCT(ISBLANK(F662:G662)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B662)*1)+SUMPRODUCT(ISBLANK(F662:G662)*1))>0, (SUMPRODUCT(ISBLANK(B662)*1)+SUMPRODUCT(ISBLANK(F662:G662)*1))<3), \"uzupełnij dane\", IF(AND(F662=nie,G662=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B663)*1)+SUMPRODUCT(ISBLANK(F663:G663)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B663)*1)+SUMPRODUCT(ISBLANK(F663:G663)*1))>0, (SUMPRODUCT(ISBLANK(B663)*1)+SUMPRODUCT(ISBLANK(F663:G663)*1))<3), \"uzupełnij dane\", IF(AND(F663=nie,G663=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B664)*1)+SUMPRODUCT(ISBLANK(F664:G664)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B664)*1)+SUMPRODUCT(ISBLANK(F664:G664)*1))>0, (SUMPRODUCT(ISBLANK(B664)*1)+SUMPRODUCT(ISBLANK(F664:G664)*1))<3), \"uzupełnij dane\", IF(AND(F664=nie,G664=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B665)*1)+SUMPRODUCT(ISBLANK(F665:G665)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B665)*1)+SUMPRODUCT(ISBLANK(F665:G665)*1))>0, (SUMPRODUCT(ISBLANK(B665)*1)+SUMPRODUCT(ISBLANK(F665:G665)*1))<3), \"uzupełnij dane\", IF(AND(F665=nie,G665=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B666)*1)+SUMPRODUCT(ISBLANK(F666:G666)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B666)*1)+SUMPRODUCT(ISBLANK(F666:G666)*1))>0, (SUMPRODUCT(ISBLANK(B666)*1)+SUMPRODUCT(ISBLANK(F666:G666)*1))<3), \"uzupełnij dane\", IF(AND(F666=nie,G666=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B667)*1)+SUMPRODUCT(ISBLANK(F667:G667)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B667)*1)+SUMPRODUCT(ISBLANK(F667:G667)*1))>0, (SUMPRODUCT(ISBLANK(B667)*1)+SUMPRODUCT(ISBLANK(F667:G667)*1))<3), \"uzupełnij dane\", IF(AND(F667=nie,G667=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B668)*1)+SUMPRODUCT(ISBLANK(F668:G668)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B668)*1)+SUMPRODUCT(ISBLANK(F668:G668)*1))>0, (SUMPRODUCT(ISBLANK(B668)*1)+SUMPRODUCT(ISBLANK(F668:G668)*1))<3), \"uzupełnij dane\", IF(AND(F668=nie,G668=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B669)*1)+SUMPRODUCT(ISBLANK(F669:G669)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B669)*1)+SUMPRODUCT(ISBLANK(F669:G669)*1))>0, (SUMPRODUCT(ISBLANK(B669)*1)+SUMPRODUCT(ISBLANK(F669:G669)*1))<3), \"uzupełnij dane\", IF(AND(F669=nie,G669=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B670)*1)+SUMPRODUCT(ISBLANK(F670:G670)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B670)*1)+SUMPRODUCT(ISBLANK(F670:G670)*1))>0, (SUMPRODUCT(ISBLANK(B670)*1)+SUMPRODUCT(ISBLANK(F670:G670)*1))<3), \"uzupełnij dane\", IF(AND(F670=nie,G670=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B671)*1)+SUMPRODUCT(ISBLANK(F671:G671)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B671)*1)+SUMPRODUCT(ISBLANK(F671:G671)*1))>0, (SUMPRODUCT(ISBLANK(B671)*1)+SUMPRODUCT(ISBLANK(F671:G671)*1))<3), \"uzupełnij dane\", IF(AND(F671=nie,G671=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B672)*1)+SUMPRODUCT(ISBLANK(F672:G672)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B672)*1)+SUMPRODUCT(ISBLANK(F672:G672)*1))>0, (SUMPRODUCT(ISBLANK(B672)*1)+SUMPRODUCT(ISBLANK(F672:G672)*1))<3), \"uzupełnij dane\", IF(AND(F672=nie,G672=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B673)*1)+SUMPRODUCT(ISBLANK(F673:G673)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B673)*1)+SUMPRODUCT(ISBLANK(F673:G673)*1))>0, (SUMPRODUCT(ISBLANK(B673)*1)+SUMPRODUCT(ISBLANK(F673:G673)*1))<3), \"uzupełnij dane\", IF(AND(F673=nie,G673=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B674)*1)+SUMPRODUCT(ISBLANK(F674:G674)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B674)*1)+SUMPRODUCT(ISBLANK(F674:G674)*1))>0, (SUMPRODUCT(ISBLANK(B674)*1)+SUMPRODUCT(ISBLANK(F674:G674)*1))<3), \"uzupełnij dane\", IF(AND(F674=nie,G674=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B675)*1)+SUMPRODUCT(ISBLANK(F675:G675)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B675)*1)+SUMPRODUCT(ISBLANK(F675:G675)*1))>0, (SUMPRODUCT(ISBLANK(B675)*1)+SUMPRODUCT(ISBLANK(F675:G675)*1))<3), \"uzupełnij dane\", IF(AND(F675=nie,G675=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B676)*1)+SUMPRODUCT(ISBLANK(F676:G676)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B676)*1)+SUMPRODUCT(ISBLANK(F676:G676)*1))>0, (SUMPRODUCT(ISBLANK(B676)*1)+SUMPRODUCT(ISBLANK(F676:G676)*1))<3), \"uzupełnij dane\", IF(AND(F676=nie,G676=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B677)*1)+SUMPRODUCT(ISBLANK(F677:G677)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B677)*1)+SUMPRODUCT(ISBLANK(F677:G677)*1))>0, (SUMPRODUCT(ISBLANK(B677)*1)+SUMPRODUCT(ISBLANK(F677:G677)*1))<3), \"uzupełnij dane\", IF(AND(F677=nie,G677=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B678)*1)+SUMPRODUCT(ISBLANK(F678:G678)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B678)*1)+SUMPRODUCT(ISBLANK(F678:G678)*1))>0, (SUMPRODUCT(ISBLANK(B678)*1)+SUMPRODUCT(ISBLANK(F678:G678)*1))<3), \"uzupełnij dane\", IF(AND(F678=nie,G678=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B679)*1)+SUMPRODUCT(ISBLANK(F679:G679)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B679)*1)+SUMPRODUCT(ISBLANK(F679:G679)*1))>0, (SUMPRODUCT(ISBLANK(B679)*1)+SUMPRODUCT(ISBLANK(F679:G679)*1))<3), \"uzupełnij dane\", IF(AND(F679=nie,G679=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B680)*1)+SUMPRODUCT(ISBLANK(F680:G680)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B680)*1)+SUMPRODUCT(ISBLANK(F680:G680)*1))>0, (SUMPRODUCT(ISBLANK(B680)*1)+SUMPRODUCT(ISBLANK(F680:G680)*1))<3), \"uzupełnij dane\", IF(AND(F680=nie,G680=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B681)*1)+SUMPRODUCT(ISBLANK(F681:G681)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B681)*1)+SUMPRODUCT(ISBLANK(F681:G681)*1))>0, (SUMPRODUCT(ISBLANK(B681)*1)+SUMPRODUCT(ISBLANK(F681:G681)*1))<3), \"uzupełnij dane\", IF(AND(F681=nie,G681=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B682)*1)+SUMPRODUCT(ISBLANK(F682:G682)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B682)*1)+SUMPRODUCT(ISBLANK(F682:G682)*1))>0, (SUMPRODUCT(ISBLANK(B682)*1)+SUMPRODUCT(ISBLANK(F682:G682)*1))<3), \"uzupełnij dane\", IF(AND(F682=nie,G682=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B683)*1)+SUMPRODUCT(ISBLANK(F683:G683)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B683)*1)+SUMPRODUCT(ISBLANK(F683:G683)*1))>0, (SUMPRODUCT(ISBLANK(B683)*1)+SUMPRODUCT(ISBLANK(F683:G683)*1))<3), \"uzupełnij dane\", IF(AND(F683=nie,G683=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B684)*1)+SUMPRODUCT(ISBLANK(F684:G684)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B684)*1)+SUMPRODUCT(ISBLANK(F684:G684)*1))>0, (SUMPRODUCT(ISBLANK(B684)*1)+SUMPRODUCT(ISBLANK(F684:G684)*1))<3), \"uzupełnij dane\", IF(AND(F684=nie,G684=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B685)*1)+SUMPRODUCT(ISBLANK(F685:G685)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B685)*1)+SUMPRODUCT(ISBLANK(F685:G685)*1))>0, (SUMPRODUCT(ISBLANK(B685)*1)+SUMPRODUCT(ISBLANK(F685:G685)*1))<3), \"uzupełnij dane\", IF(AND(F685=nie,G685=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B686)*1)+SUMPRODUCT(ISBLANK(F686:G686)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B686)*1)+SUMPRODUCT(ISBLANK(F686:G686)*1))>0, (SUMPRODUCT(ISBLANK(B686)*1)+SUMPRODUCT(ISBLANK(F686:G686)*1))<3), \"uzupełnij dane\", IF(AND(F686=nie,G686=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B687)*1)+SUMPRODUCT(ISBLANK(F687:G687)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B687)*1)+SUMPRODUCT(ISBLANK(F687:G687)*1))>0, (SUMPRODUCT(ISBLANK(B687)*1)+SUMPRODUCT(ISBLANK(F687:G687)*1))<3), \"uzupełnij dane\", IF(AND(F687=nie,G687=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B688)*1)+SUMPRODUCT(ISBLANK(F688:G688)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B688)*1)+SUMPRODUCT(ISBLANK(F688:G688)*1))>0, (SUMPRODUCT(ISBLANK(B688)*1)+SUMPRODUCT(ISBLANK(F688:G688)*1))<3), \"uzupełnij dane\", IF(AND(F688=nie,G688=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B689)*1)+SUMPRODUCT(ISBLANK(F689:G689)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B689)*1)+SUMPRODUCT(ISBLANK(F689:G689)*1))>0, (SUMPRODUCT(ISBLANK(B689)*1)+SUMPRODUCT(ISBLANK(F689:G689)*1))<3), \"uzupełnij dane\", IF(AND(F689=nie,G689=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B690)*1)+SUMPRODUCT(ISBLANK(F690:G690)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B690)*1)+SUMPRODUCT(ISBLANK(F690:G690)*1))>0, (SUMPRODUCT(ISBLANK(B690)*1)+SUMPRODUCT(ISBLANK(F690:G690)*1))<3), \"uzupełnij dane\", IF(AND(F690=nie,G690=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,{"$f":"IF(J691=\"ok\",SUM(K777:AE777),0)","v":0},{"$f":"IF((SUMPRODUCT(ISBLANK(B691)*1)+SUMPRODUCT(ISBLANK(F691:G691)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B691)*1)+SUMPRODUCT(ISBLANK(F691:G691)*1))>0, (SUMPRODUCT(ISBLANK(B691)*1)+SUMPRODUCT(ISBLANK(F691:G691)*1))<3), \"uzupełnij dane\", IF(AND(F691=nie,G691=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B692)*1)+SUMPRODUCT(ISBLANK(F692:G692)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B692)*1)+SUMPRODUCT(ISBLANK(F692:G692)*1))>0, (SUMPRODUCT(ISBLANK(B692)*1)+SUMPRODUCT(ISBLANK(F692:G692)*1))<3), \"uzupełnij dane\", IF(AND(F692=nie,G692=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B693)*1)+SUMPRODUCT(ISBLANK(F693:G693)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B693)*1)+SUMPRODUCT(ISBLANK(F693:G693)*1))>0, (SUMPRODUCT(ISBLANK(B693)*1)+SUMPRODUCT(ISBLANK(F693:G693)*1))<3), \"uzupełnij dane\", IF(AND(F693=nie,G693=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B694)*1)+SUMPRODUCT(ISBLANK(F694:G694)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B694)*1)+SUMPRODUCT(ISBLANK(F694:G694)*1))>0, (SUMPRODUCT(ISBLANK(B694)*1)+SUMPRODUCT(ISBLANK(F694:G694)*1))<3), \"uzupełnij dane\", IF(AND(F694=nie,G694=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B695)*1)+SUMPRODUCT(ISBLANK(F695:G695)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B695)*1)+SUMPRODUCT(ISBLANK(F695:G695)*1))>0, (SUMPRODUCT(ISBLANK(B695)*1)+SUMPRODUCT(ISBLANK(F695:G695)*1))<3), \"uzupełnij dane\", IF(AND(F695=nie,G695=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B696)*1)+SUMPRODUCT(ISBLANK(F696:G696)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B696)*1)+SUMPRODUCT(ISBLANK(F696:G696)*1))>0, (SUMPRODUCT(ISBLANK(B696)*1)+SUMPRODUCT(ISBLANK(F696:G696)*1))<3), \"uzupełnij dane\", IF(AND(F696=nie,G696=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B697)*1)+SUMPRODUCT(ISBLANK(F697:G697)*1))=3, \"wstaw dane\", IF(AND( (SUMPRODUCT(ISBLANK(B697)*1)+SUMPRODUCT(ISBLANK(F697:G697)*1))>0, (SUMPRODUCT(ISBLANK(B697)*1)+SUMPRODUCT(ISBLANK(F697:G697)*1))<3), \"uzupełnij dane\", IF(AND(F697=nie,G697=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,"Razem amortyzacja",null,null,{"$f":"SUM(E658:E697)","v":0},null,null,null,{"$f":"SUM(I658:I697)","v":0},null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec_Projekt),ROUND(SUM(K658:K697),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec_Projekt),ROUND(SUM(X658:X697),0),0)","v":0},0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec_Projekt),ROUND(SUM(AB658:AB697),0),0)","v":0},0,0,0]
[null,"Razem wartość dofinansowania do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K744:K783),0)","v":0},{"$f":"ROUND(SUM(L744:L783),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X744:X783),0)","v":0},{"$f":"ROUND(SUM(Y744:Y783),0)","v":0},{"$f":"ROUND(SUM(Z744:Z783),0)","v":0},0,{"$f":"ROUND(SUM(AB744:AB783),0)","v":0},0,0,0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B658),\"\",B658)","v":""},{"$f":"IF(ISBLANK(C658),\"\",C658)","v":""},null,null,null,null,null,null,{"$f":"IF(J658=\"wstaw dane\",\"\",IF(OR(ISBLANK(F658)=TRUE,ISBLANK(G658)=TRUE),\"uzupełnij dane\",IF(OR((AND(F658=\"nie\",SUMPRODUCT(ISNUMBER(K702:AE702)*1)>0)),AND(F658=tak,G658=nie,SUMPRODUCT(ISNUMBER(K702:AE702)*1)>0)),\"usuń % dotacji\",IF(AND(F658=tak,G658=tak,SUMPRODUCT(ISNUMBER(K702:AE702)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J659=\"wstaw dane\",\"\",IF(OR(ISBLANK(F659)=TRUE,ISBLANK(G659)=TRUE),\"uzupełnij dane\",IF(OR((AND(F659=\"nie\",SUMPRODUCT(ISNUMBER(K703:AE703)*1)>0)),AND(F659=tak,G659=nie,SUMPRODUCT(ISNUMBER(K703:AE703)*1)>0)),\"usuń % dotacji\",IF(AND(F659=tak,G659=tak,SUMPRODUCT(ISNUMBER(K703:AE703)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J660=\"wstaw dane\",\"\",IF(OR(ISBLANK(F660)=TRUE,ISBLANK(G660)=TRUE),\"uzupełnij dane\",IF(OR((AND(F660=\"nie\",SUMPRODUCT(ISNUMBER(K704:AE704)*1)>0)),AND(F660=tak,G660=nie,SUMPRODUCT(ISNUMBER(K704:AE704)*1)>0)),\"usuń % dotacji\",IF(AND(F660=tak,G660=tak,SUMPRODUCT(ISNUMBER(K704:AE704)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J661=\"wstaw dane\",\"\",IF(OR(ISBLANK(F661)=TRUE,ISBLANK(G661)=TRUE),\"uzupełnij dane\",IF(OR((AND(F661=\"nie\",SUMPRODUCT(ISNUMBER(K705:AE705)*1)>0)),AND(F661=tak,G661=nie,SUMPRODUCT(ISNUMBER(K705:AE705)*1)>0)),\"usuń % dotacji\",IF(AND(F661=tak,G661=tak,SUMPRODUCT(ISNUMBER(K705:AE705)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J662=\"wstaw dane\",\"\",IF(OR(ISBLANK(F662)=TRUE,ISBLANK(G662)=TRUE),\"uzupełnij dane\",IF(OR((AND(F662=\"nie\",SUMPRODUCT(ISNUMBER(K706:AE706)*1)>0)),AND(F662=tak,G662=nie,SUMPRODUCT(ISNUMBER(K706:AE706)*1)>0)),\"usuń % dotacji\",IF(AND(F662=tak,G662=tak,SUMPRODUCT(ISNUMBER(K706:AE706)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J663=\"wstaw dane\",\"\",IF(OR(ISBLANK(F663)=TRUE,ISBLANK(G663)=TRUE),\"uzupełnij dane\",IF(OR((AND(F663=\"nie\",SUMPRODUCT(ISNUMBER(K707:AE707)*1)>0)),AND(F663=tak,G663=nie,SUMPRODUCT(ISNUMBER(K707:AE707)*1)>0)),\"usuń % dotacji\",IF(AND(F663=tak,G663=tak,SUMPRODUCT(ISNUMBER(K707:AE707)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J664=\"wstaw dane\",\"\",IF(OR(ISBLANK(F664)=TRUE,ISBLANK(G664)=TRUE),\"uzupełnij dane\",IF(OR((AND(F664=\"nie\",SUMPRODUCT(ISNUMBER(K708:AE708)*1)>0)),AND(F664=tak,G664=nie,SUMPRODUCT(ISNUMBER(K708:AE708)*1)>0)),\"usuń % dotacji\",IF(AND(F664=tak,G664=tak,SUMPRODUCT(ISNUMBER(K708:AE708)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J665=\"wstaw dane\",\"\",IF(OR(ISBLANK(F665)=TRUE,ISBLANK(G665)=TRUE),\"uzupełnij dane\",IF(OR((AND(F665=\"nie\",SUMPRODUCT(ISNUMBER(K709:AE709)*1)>0)),AND(F665=tak,G665=nie,SUMPRODUCT(ISNUMBER(K709:AE709)*1)>0)),\"usuń % dotacji\",IF(AND(F665=tak,G665=tak,SUMPRODUCT(ISNUMBER(K709:AE709)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J666=\"wstaw dane\",\"\",IF(OR(ISBLANK(F666)=TRUE,ISBLANK(G666)=TRUE),\"uzupełnij dane\",IF(OR((AND(F666=\"nie\",SUMPRODUCT(ISNUMBER(K710:AE710)*1)>0)),AND(F666=tak,G666=nie,SUMPRODUCT(ISNUMBER(K710:AE710)*1)>0)),\"usuń % dotacji\",IF(AND(F666=tak,G666=tak,SUMPRODUCT(ISNUMBER(K710:AE710)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J667=\"wstaw dane\",\"\",IF(OR(ISBLANK(F667)=TRUE,ISBLANK(G667)=TRUE),\"uzupełnij dane\",IF(OR((AND(F667=\"nie\",SUMPRODUCT(ISNUMBER(K711:AE711)*1)>0)),AND(F667=tak,G667=nie,SUMPRODUCT(ISNUMBER(K711:AE711)*1)>0)),\"usuń % dotacji\",IF(AND(F667=tak,G667=tak,SUMPRODUCT(ISNUMBER(K711:AE711)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J668=\"wstaw dane\",\"\",IF(OR(ISBLANK(F668)=TRUE,ISBLANK(G668)=TRUE),\"uzupełnij dane\",IF(OR((AND(F668=\"nie\",SUMPRODUCT(ISNUMBER(K712:AE712)*1)>0)),AND(F668=tak,G668=nie,SUMPRODUCT(ISNUMBER(K712:AE712)*1)>0)),\"usuń % dotacji\",IF(AND(F668=tak,G668=tak,SUMPRODUCT(ISNUMBER(K712:AE712)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J669=\"wstaw dane\",\"\",IF(OR(ISBLANK(F669)=TRUE,ISBLANK(G669)=TRUE),\"uzupełnij dane\",IF(OR((AND(F669=\"nie\",SUMPRODUCT(ISNUMBER(K713:AE713)*1)>0)),AND(F669=tak,G669=nie,SUMPRODUCT(ISNUMBER(K713:AE713)*1)>0)),\"usuń % dotacji\",IF(AND(F669=tak,G669=tak,SUMPRODUCT(ISNUMBER(K713:AE713)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J670=\"wstaw dane\",\"\",IF(OR(ISBLANK(F670)=TRUE,ISBLANK(G670)=TRUE),\"uzupełnij dane\",IF(OR((AND(F670=\"nie\",SUMPRODUCT(ISNUMBER(K714:AE714)*1)>0)),AND(F670=tak,G670=nie,SUMPRODUCT(ISNUMBER(K714:AE714)*1)>0)),\"usuń % dotacji\",IF(AND(F670=tak,G670=tak,SUMPRODUCT(ISNUMBER(K714:AE714)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J671=\"wstaw dane\",\"\",IF(OR(ISBLANK(F671)=TRUE,ISBLANK(G671)=TRUE),\"uzupełnij dane\",IF(OR((AND(F671=\"nie\",SUMPRODUCT(ISNUMBER(K715:AE715)*1)>0)),AND(F671=tak,G671=nie,SUMPRODUCT(ISNUMBER(K715:AE715)*1)>0)),\"usuń % dotacji\",IF(AND(F671=tak,G671=tak,SUMPRODUCT(ISNUMBER(K715:AE715)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J672=\"wstaw dane\",\"\",IF(OR(ISBLANK(F672)=TRUE,ISBLANK(G672)=TRUE),\"uzupełnij dane\",IF(OR((AND(F672=\"nie\",SUMPRODUCT(ISNUMBER(K716:AE716)*1)>0)),AND(F672=tak,G672=nie,SUMPRODUCT(ISNUMBER(K716:AE716)*1)>0)),\"usuń % dotacji\",IF(AND(F672=tak,G672=tak,SUMPRODUCT(ISNUMBER(K716:AE716)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J673=\"wstaw dane\",\"\",IF(OR(ISBLANK(F673)=TRUE,ISBLANK(G673)=TRUE),\"uzupełnij dane\",IF(OR((AND(F673=\"nie\",SUMPRODUCT(ISNUMBER(K717:AE717)*1)>0)),AND(F673=tak,G673=nie,SUMPRODUCT(ISNUMBER(K717:AE717)*1)>0)),\"usuń % dotacji\",IF(AND(F673=tak,G673=tak,SUMPRODUCT(ISNUMBER(K717:AE717)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J674=\"wstaw dane\",\"\",IF(OR(ISBLANK(F674)=TRUE,ISBLANK(G674)=TRUE),\"uzupełnij dane\",IF(OR((AND(F674=\"nie\",SUMPRODUCT(ISNUMBER(K718:AE718)*1)>0)),AND(F674=tak,G674=nie,SUMPRODUCT(ISNUMBER(K718:AE718)*1)>0)),\"usuń % dotacji\",IF(AND(F674=tak,G674=tak,SUMPRODUCT(ISNUMBER(K718:AE718)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J675=\"wstaw dane\",\"\",IF(OR(ISBLANK(F675)=TRUE,ISBLANK(G675)=TRUE),\"uzupełnij dane\",IF(OR((AND(F675=\"nie\",SUMPRODUCT(ISNUMBER(K719:AE719)*1)>0)),AND(F675=tak,G675=nie,SUMPRODUCT(ISNUMBER(K719:AE719)*1)>0)),\"usuń % dotacji\",IF(AND(F675=tak,G675=tak,SUMPRODUCT(ISNUMBER(K719:AE719)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J676=\"wstaw dane\",\"\",IF(OR(ISBLANK(F676)=TRUE,ISBLANK(G676)=TRUE),\"uzupełnij dane\",IF(OR((AND(F676=\"nie\",SUMPRODUCT(ISNUMBER(K720:AE720)*1)>0)),AND(F676=tak,G676=nie,SUMPRODUCT(ISNUMBER(K720:AE720)*1)>0)),\"usuń % dotacji\",IF(AND(F676=tak,G676=tak,SUMPRODUCT(ISNUMBER(K720:AE720)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J677=\"wstaw dane\",\"\",IF(OR(ISBLANK(F677)=TRUE,ISBLANK(G677)=TRUE),\"uzupełnij dane\",IF(OR((AND(F677=\"nie\",SUMPRODUCT(ISNUMBER(K721:AE721)*1)>0)),AND(F677=tak,G677=nie,SUMPRODUCT(ISNUMBER(K721:AE721)*1)>0)),\"usuń % dotacji\",IF(AND(F677=tak,G677=tak,SUMPRODUCT(ISNUMBER(K721:AE721)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,{"$f":"IF(ISBLANK(B678),\"\",B678)","v":""},"",null,null,null,null,null,null,{"$f":"IF(J678=\"wstaw dane\",\"\",IF(OR(ISBLANK(F678)=TRUE,ISBLANK(G678)=TRUE),\"uzupełnij dane\",IF(OR((AND(F678=\"nie\",SUMPRODUCT(ISNUMBER(K722:AE722)*1)>0)),AND(F678=tak,G678=nie,SUMPRODUCT(ISNUMBER(K722:AE722)*1)>0)),\"usuń % dotacji\",IF(AND(F678=tak,G678=tak,SUMPRODUCT(ISNUMBER(K722:AE722)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J679=\"wstaw dane\",\"\",IF(OR(ISBLANK(F679)=TRUE,ISBLANK(G679)=TRUE),\"uzupełnij dane\",IF(OR((AND(F679=\"nie\",SUMPRODUCT(ISNUMBER(K723:AE723)*1)>0)),AND(F679=tak,G679=nie,SUMPRODUCT(ISNUMBER(K723:AE723)*1)>0)),\"usuń % dotacji\",IF(AND(F679=tak,G679=tak,SUMPRODUCT(ISNUMBER(K723:AE723)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J680=\"wstaw dane\",\"\",IF(OR(ISBLANK(F680)=TRUE,ISBLANK(G680)=TRUE),\"uzupełnij dane\",IF(OR((AND(F680=\"nie\",SUMPRODUCT(ISNUMBER(K724:AE724)*1)>0)),AND(F680=tak,G680=nie,SUMPRODUCT(ISNUMBER(K724:AE724)*1)>0)),\"usuń % dotacji\",IF(AND(F680=tak,G680=tak,SUMPRODUCT(ISNUMBER(K724:AE724)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J681=\"wstaw dane\",\"\",IF(OR(ISBLANK(F681)=TRUE,ISBLANK(G681)=TRUE),\"uzupełnij dane\",IF(OR((AND(F681=\"nie\",SUMPRODUCT(ISNUMBER(K725:AE725)*1)>0)),AND(F681=tak,G681=nie,SUMPRODUCT(ISNUMBER(K725:AE725)*1)>0)),\"usuń % dotacji\",IF(AND(F681=tak,G681=tak,SUMPRODUCT(ISNUMBER(K725:AE725)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J682=\"wstaw dane\",\"\",IF(OR(ISBLANK(F682)=TRUE,ISBLANK(G682)=TRUE),\"uzupełnij dane\",IF(OR((AND(F682=\"nie\",SUMPRODUCT(ISNUMBER(K726:AE726)*1)>0)),AND(F682=tak,G682=nie,SUMPRODUCT(ISNUMBER(K726:AE726)*1)>0)),\"usuń % dotacji\",IF(AND(F682=tak,G682=tak,SUMPRODUCT(ISNUMBER(K726:AE726)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J683=\"wstaw dane\",\"\",IF(OR(ISBLANK(F683)=TRUE,ISBLANK(G683)=TRUE),\"uzupełnij dane\",IF(OR((AND(F683=\"nie\",SUMPRODUCT(ISNUMBER(K727:AE727)*1)>0)),AND(F683=tak,G683=nie,SUMPRODUCT(ISNUMBER(K727:AE727)*1)>0)),\"usuń % dotacji\",IF(AND(F683=tak,G683=tak,SUMPRODUCT(ISNUMBER(K727:AE727)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J684=\"wstaw dane\",\"\",IF(OR(ISBLANK(F684)=TRUE,ISBLANK(G684)=TRUE),\"uzupełnij dane\",IF(OR((AND(F684=\"nie\",SUMPRODUCT(ISNUMBER(K728:AE728)*1)>0)),AND(F684=tak,G684=nie,SUMPRODUCT(ISNUMBER(K728:AE728)*1)>0)),\"usuń % dotacji\",IF(AND(F684=tak,G684=tak,SUMPRODUCT(ISNUMBER(K728:AE728)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J685=\"wstaw dane\",\"\",IF(OR(ISBLANK(F685)=TRUE,ISBLANK(G685)=TRUE),\"uzupełnij dane\",IF(OR((AND(F685=\"nie\",SUMPRODUCT(ISNUMBER(K729:AE729)*1)>0)),AND(F685=tak,G685=nie,SUMPRODUCT(ISNUMBER(K729:AE729)*1)>0)),\"usuń % dotacji\",IF(AND(F685=tak,G685=tak,SUMPRODUCT(ISNUMBER(K729:AE729)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J686=\"wstaw dane\",\"\",IF(OR(ISBLANK(F686)=TRUE,ISBLANK(G686)=TRUE),\"uzupełnij dane\",IF(OR((AND(F686=\"nie\",SUMPRODUCT(ISNUMBER(K730:AE730)*1)>0)),AND(F686=tak,G686=nie,SUMPRODUCT(ISNUMBER(K730:AE730)*1)>0)),\"usuń % dotacji\",IF(AND(F686=tak,G686=tak,SUMPRODUCT(ISNUMBER(K730:AE730)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J687=\"wstaw dane\",\"\",IF(OR(ISBLANK(F687)=TRUE,ISBLANK(G687)=TRUE),\"uzupełnij dane\",IF(OR((AND(F687=\"nie\",SUMPRODUCT(ISNUMBER(K731:AE731)*1)>0)),AND(F687=tak,G687=nie,SUMPRODUCT(ISNUMBER(K731:AE731)*1)>0)),\"usuń % dotacji\",IF(AND(F687=tak,G687=tak,SUMPRODUCT(ISNUMBER(K731:AE731)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J688=\"wstaw dane\",\"\",IF(OR(ISBLANK(F688)=TRUE,ISBLANK(G688)=TRUE),\"uzupełnij dane\",IF(OR((AND(F688=\"nie\",SUMPRODUCT(ISNUMBER(K732:AE732)*1)>0)),AND(F688=tak,G688=nie,SUMPRODUCT(ISNUMBER(K732:AE732)*1)>0)),\"usuń % dotacji\",IF(AND(F688=tak,G688=tak,SUMPRODUCT(ISNUMBER(K732:AE732)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J689=\"wstaw dane\",\"\",IF(OR(ISBLANK(F689)=TRUE,ISBLANK(G689)=TRUE),\"uzupełnij dane\",IF(OR((AND(F689=\"nie\",SUMPRODUCT(ISNUMBER(K733:AE733)*1)>0)),AND(F689=tak,G689=nie,SUMPRODUCT(ISNUMBER(K733:AE733)*1)>0)),\"usuń % dotacji\",IF(AND(F689=tak,G689=tak,SUMPRODUCT(ISNUMBER(K733:AE733)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J690=\"wstaw dane\",\"\",IF(OR(ISBLANK(F690)=TRUE,ISBLANK(G690)=TRUE),\"uzupełnij dane\",IF(OR((AND(F690=\"nie\",SUMPRODUCT(ISNUMBER(K734:AE734)*1)>0)),AND(F690=tak,G690=nie,SUMPRODUCT(ISNUMBER(K734:AE734)*1)>0)),\"usuń % dotacji\",IF(AND(F690=tak,G690=tak,SUMPRODUCT(ISNUMBER(K734:AE734)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J691=\"wstaw dane\",\"\",IF(OR(ISBLANK(F691)=TRUE,ISBLANK(G691)=TRUE),\"uzupełnij dane\",IF(OR((AND(F691=\"nie\",SUMPRODUCT(ISNUMBER(K735:AE735)*1)>0)),AND(F691=tak,G691=nie,SUMPRODUCT(ISNUMBER(K735:AE735)*1)>0)),\"usuń % dotacji\",IF(AND(F691=tak,G691=tak,SUMPRODUCT(ISNUMBER(K735:AE735)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J692=\"wstaw dane\",\"\",IF(OR(ISBLANK(F692)=TRUE,ISBLANK(G692)=TRUE),\"uzupełnij dane\",IF(OR((AND(F692=\"nie\",SUMPRODUCT(ISNUMBER(K736:AE736)*1)>0)),AND(F692=tak,G692=nie,SUMPRODUCT(ISNUMBER(K736:AE736)*1)>0)),\"usuń % dotacji\",IF(AND(F692=tak,G692=tak,SUMPRODUCT(ISNUMBER(K736:AE736)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J693=\"wstaw dane\",\"\",IF(OR(ISBLANK(F693)=TRUE,ISBLANK(G693)=TRUE),\"uzupełnij dane\",IF(OR((AND(F693=\"nie\",SUMPRODUCT(ISNUMBER(K737:AE737)*1)>0)),AND(F693=tak,G693=nie,SUMPRODUCT(ISNUMBER(K737:AE737)*1)>0)),\"usuń % dotacji\",IF(AND(F693=tak,G693=tak,SUMPRODUCT(ISNUMBER(K737:AE737)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J694=\"wstaw dane\",\"\",IF(OR(ISBLANK(F694)=TRUE,ISBLANK(G694)=TRUE),\"uzupełnij dane\",IF(OR((AND(F694=\"nie\",SUMPRODUCT(ISNUMBER(K738:AE738)*1)>0)),AND(F694=tak,G694=nie,SUMPRODUCT(ISNUMBER(K738:AE738)*1)>0)),\"usuń % dotacji\",IF(AND(F694=tak,G694=tak,SUMPRODUCT(ISNUMBER(K738:AE738)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J695=\"wstaw dane\",\"\",IF(OR(ISBLANK(F695)=TRUE,ISBLANK(G695)=TRUE),\"uzupełnij dane\",IF(OR((AND(F695=\"nie\",SUMPRODUCT(ISNUMBER(K739:AE739)*1)>0)),AND(F695=tak,G695=nie,SUMPRODUCT(ISNUMBER(K739:AE739)*1)>0)),\"usuń % dotacji\",IF(AND(F695=tak,G695=tak,SUMPRODUCT(ISNUMBER(K739:AE739)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J696=\"wstaw dane\",\"\",IF(OR(ISBLANK(F696)=TRUE,ISBLANK(G696)=TRUE),\"uzupełnij dane\",IF(OR((AND(F696=\"nie\",SUMPRODUCT(ISNUMBER(K740:AE740)*1)>0)),AND(F696=tak,G696=nie,SUMPRODUCT(ISNUMBER(K740:AE740)*1)>0)),\"usuń % dotacji\",IF(AND(F696=tak,G696=tak,SUMPRODUCT(ISNUMBER(K740:AE740)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J697=\"wstaw dane\",\"\",IF(OR(ISBLANK(F697)=TRUE,ISBLANK(G697)=TRUE),\"uzupełnij dane\",IF(OR((AND(F697=\"nie\",SUMPRODUCT(ISNUMBER(K741:AE741)*1)>0)),AND(F697=tak,G697=nie,SUMPRODUCT(ISNUMBER(K741:AE741)*1)>0)),\"usuń % dotacji\",IF(AND(F697=tak,G697=tak,SUMPRODUCT(ISNUMBER(K741:AE741)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"B702","v":""},"",null,null,null,null,null,null,{"$f":"J702","v":""},{"$f":"IF(AND(ISBLANK(K702)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F658=\"tak\",$G658=\"tak\"),ROUND(K702*K658,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(X702)=FALSE,X$657>=Poczatek,X$657<=Koniec_Projekt,$F658=\"tak\",$G658=\"tak\"),ROUND(X702*X658,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(Z702)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F658=\"tak\",$G658=\"tak\"),ROUND(Z702*Z658,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB702)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F658=\"tak\",$G658=\"tak\"),ROUND(AB702*AB658,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K703)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F659=\"tak\",$G659=\"tak\"),ROUND(K703*K659,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z703)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F659=\"tak\",$G659=\"tak\"),ROUND(Z703*Z659,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB703)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F659=\"tak\",$G659=\"tak\"),ROUND(AB703*AB659,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K704)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F660=\"tak\",$G660=\"tak\"),ROUND(K704*K660,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z704)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F660=\"tak\",$G660=\"tak\"),ROUND(Z704*Z660,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB704)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F660=\"tak\",$G660=\"tak\"),ROUND(AB704*AB660,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K705)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F661=\"tak\",$G661=\"tak\"),ROUND(K705*K661,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z705)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F661=\"tak\",$G661=\"tak\"),ROUND(Z705*Z661,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB705)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F661=\"tak\",$G661=\"tak\"),ROUND(AB705*AB661,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K706)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F662=\"tak\",$G662=\"tak\"),ROUND(K706*K662,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z706)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F662=\"tak\",$G662=\"tak\"),ROUND(Z706*Z662,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB706)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F662=\"tak\",$G662=\"tak\"),ROUND(AB706*AB662,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K707)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F663=\"tak\",$G663=\"tak\"),ROUND(K707*K663,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z707)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F663=\"tak\",$G663=\"tak\"),ROUND(Z707*Z663,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB707)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F663=\"tak\",$G663=\"tak\"),ROUND(AB707*AB663,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K708)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F664=\"tak\",$G664=\"tak\"),ROUND(K708*K664,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z708)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F664=\"tak\",$G664=\"tak\"),ROUND(Z708*Z664,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB708)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F664=\"tak\",$G664=\"tak\"),ROUND(AB708*AB664,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K709)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F665=\"tak\",$G665=\"tak\"),ROUND(K709*K665,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z709)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F665=\"tak\",$G665=\"tak\"),ROUND(Z709*Z665,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB709)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F665=\"tak\",$G665=\"tak\"),ROUND(AB709*AB665,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K710)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F666=\"tak\",$G666=\"tak\"),ROUND(K710*K666,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z710)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F666=\"tak\",$G666=\"tak\"),ROUND(Z710*Z666,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB710)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F666=\"tak\",$G666=\"tak\"),ROUND(AB710*AB666,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K711)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F667=\"tak\",$G667=\"tak\"),ROUND(K711*K667,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z711)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F667=\"tak\",$G667=\"tak\"),ROUND(Z711*Z667,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB711)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F667=\"tak\",$G667=\"tak\"),ROUND(AB711*AB667,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K712)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F668=\"tak\",$G668=\"tak\"),ROUND(K712*K668,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z712)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F668=\"tak\",$G668=\"tak\"),ROUND(Z712*Z668,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB712)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F668=\"tak\",$G668=\"tak\"),ROUND(AB712*AB668,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K713)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F669=\"tak\",$G669=\"tak\"),ROUND(K713*K669,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z713)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F669=\"tak\",$G669=\"tak\"),ROUND(Z713*Z669,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB713)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F669=\"tak\",$G669=\"tak\"),ROUND(AB713*AB669,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K714)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F670=\"tak\",$G670=\"tak\"),ROUND(K714*K670,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z714)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F670=\"tak\",$G670=\"tak\"),ROUND(Z714*Z670,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB714)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F670=\"tak\",$G670=\"tak\"),ROUND(AB714*AB670,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K715)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F671=\"tak\",$G671=\"tak\"),ROUND(K715*K671,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z715)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F671=\"tak\",$G671=\"tak\"),ROUND(Z715*Z671,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB715)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F671=\"tak\",$G671=\"tak\"),ROUND(AB715*AB671,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K716)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F672=\"tak\",$G672=\"tak\"),ROUND(K716*K672,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z716)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F672=\"tak\",$G672=\"tak\"),ROUND(Z716*Z672,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB716)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F672=\"tak\",$G672=\"tak\"),ROUND(AB716*AB672,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K717)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F673=\"tak\",$G673=\"tak\"),ROUND(K717*K673,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z717)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F673=\"tak\",$G673=\"tak\"),ROUND(Z717*Z673,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB717)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F673=\"tak\",$G673=\"tak\"),ROUND(AB717*AB673,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K718)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F674=\"tak\",$G674=\"tak\"),ROUND(K718*K674,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z718)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F674=\"tak\",$G674=\"tak\"),ROUND(Z718*Z674,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB718)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F674=\"tak\",$G674=\"tak\"),ROUND(AB718*AB674,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K719)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F675=\"tak\",$G675=\"tak\"),ROUND(K719*K675,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z719)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F675=\"tak\",$G675=\"tak\"),ROUND(Z719*Z675,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB719)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F675=\"tak\",$G675=\"tak\"),ROUND(AB719*AB675,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K720)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F676=\"tak\",$G676=\"tak\"),ROUND(K720*K676,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z720)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F676=\"tak\",$G676=\"tak\"),ROUND(Z720*Z676,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB720)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F676=\"tak\",$G676=\"tak\"),ROUND(AB720*AB676,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K721)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F677=\"tak\",$G677=\"tak\"),ROUND(K721*K677,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z721)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F677=\"tak\",$G677=\"tak\"),ROUND(Z721*Z677,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB721)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F677=\"tak\",$G677=\"tak\"),ROUND(AB721*AB677,0),0)","v":0},0,0,0]
[null,{"$f":"B722","v":""},"",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K722)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F678=\"tak\",$G678=\"tak\"),ROUND(K722*K678,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(X722)=FALSE,X$657>=Poczatek,X$657<=Koniec_Projekt,$F678=\"tak\",$G678=\"tak\"),ROUND(X722*X678,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(Z722)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F678=\"tak\",$G678=\"tak\"),ROUND(Z722*Z678,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB722)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F678=\"tak\",$G678=\"tak\"),ROUND(AB722*AB678,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K723)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F679=\"tak\",$G679=\"tak\"),ROUND(K723*K679,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z723)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F679=\"tak\",$G679=\"tak\"),ROUND(Z723*Z679,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB723)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F679=\"tak\",$G679=\"tak\"),ROUND(AB723*AB679,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K724)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F680=\"tak\",$G680=\"tak\"),ROUND(K724*K680,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z724)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F680=\"tak\",$G680=\"tak\"),ROUND(Z724*Z680,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB724)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F680=\"tak\",$G680=\"tak\"),ROUND(AB724*AB680,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K725)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F681=\"tak\",$G681=\"tak\"),ROUND(K725*K681,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z725)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F681=\"tak\",$G681=\"tak\"),ROUND(Z725*Z681,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB725)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F681=\"tak\",$G681=\"tak\"),ROUND(AB725*AB681,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K726)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F682=\"tak\",$G682=\"tak\"),ROUND(K726*K682,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z726)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F682=\"tak\",$G682=\"tak\"),ROUND(Z726*Z682,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB726)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F682=\"tak\",$G682=\"tak\"),ROUND(AB726*AB682,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K727)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F683=\"tak\",$G683=\"tak\"),ROUND(K727*K683,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z727)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F683=\"tak\",$G683=\"tak\"),ROUND(Z727*Z683,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB727)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F683=\"tak\",$G683=\"tak\"),ROUND(AB727*AB683,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K728)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F684=\"tak\",$G684=\"tak\"),ROUND(K728*K684,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z728)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F684=\"tak\",$G684=\"tak\"),ROUND(Z728*Z684,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB728)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F684=\"tak\",$G684=\"tak\"),ROUND(AB728*AB684,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K729)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F685=\"tak\",$G685=\"tak\"),ROUND(K729*K685,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z729)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F685=\"tak\",$G685=\"tak\"),ROUND(Z729*Z685,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB729)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F685=\"tak\",$G685=\"tak\"),ROUND(AB729*AB685,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K730)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F686=\"tak\",$G686=\"tak\"),ROUND(K730*K686,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z730)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F686=\"tak\",$G686=\"tak\"),ROUND(Z730*Z686,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB730)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F686=\"tak\",$G686=\"tak\"),ROUND(AB730*AB686,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K731)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F687=\"tak\",$G687=\"tak\"),ROUND(K731*K687,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z731)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F687=\"tak\",$G687=\"tak\"),ROUND(Z731*Z687,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB731)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F687=\"tak\",$G687=\"tak\"),ROUND(AB731*AB687,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K732)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F688=\"tak\",$G688=\"tak\"),ROUND(K732*K688,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z732)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F688=\"tak\",$G688=\"tak\"),ROUND(Z732*Z688,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB732)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F688=\"tak\",$G688=\"tak\"),ROUND(AB732*AB688,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K733)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F689=\"tak\",$G689=\"tak\"),ROUND(K733*K689,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z733)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F689=\"tak\",$G689=\"tak\"),ROUND(Z733*Z689,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB733)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F689=\"tak\",$G689=\"tak\"),ROUND(AB733*AB689,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K734)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F690=\"tak\",$G690=\"tak\"),ROUND(K734*K690,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z734)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F690=\"tak\",$G690=\"tak\"),ROUND(Z734*Z690,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB734)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F690=\"tak\",$G690=\"tak\"),ROUND(AB734*AB690,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K735)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F691=\"tak\",$G691=\"tak\"),ROUND(K735*K691,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z735)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F691=\"tak\",$G691=\"tak\"),ROUND(Z735*Z691,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB735)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F691=\"tak\",$G691=\"tak\"),ROUND(AB735*AB691,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K736)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F692=\"tak\",$G692=\"tak\"),ROUND(K736*K692,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z736)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F692=\"tak\",$G692=\"tak\"),ROUND(Z736*Z692,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB736)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F692=\"tak\",$G692=\"tak\"),ROUND(AB736*AB692,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K737)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F693=\"tak\",$G693=\"tak\"),ROUND(K737*K693,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z737)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F693=\"tak\",$G693=\"tak\"),ROUND(Z737*Z693,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB737)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F693=\"tak\",$G693=\"tak\"),ROUND(AB737*AB693,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K738)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F694=\"tak\",$G694=\"tak\"),ROUND(K738*K694,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z738)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F694=\"tak\",$G694=\"tak\"),ROUND(Z738*Z694,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB738)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F694=\"tak\",$G694=\"tak\"),ROUND(AB738*AB694,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K739)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F695=\"tak\",$G695=\"tak\"),ROUND(K739*K695,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z739)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F695=\"tak\",$G695=\"tak\"),ROUND(Z739*Z695,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB739)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F695=\"tak\",$G695=\"tak\"),ROUND(AB739*AB695,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K740)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F696=\"tak\",$G696=\"tak\"),ROUND(K740*K696,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z740)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F696=\"tak\",$G696=\"tak\"),ROUND(Z740*Z696,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB740)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F696=\"tak\",$G696=\"tak\"),ROUND(AB740*AB696,0),0)","v":0},0,0,0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K741)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F697=\"tak\",$G697=\"tak\"),ROUND(K741*K697,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z741)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F697=\"tak\",$G697=\"tak\"),ROUND(Z741*Z697,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(AB741)=FALSE,AB$657>=Poczatek,AB$657<=Koniec_Projekt,$F697=\"tak\",$G697=\"tak\"),ROUND(AB741*AB697,0),0)","v":0},0,0,0]
[]
[]
[null,"środki trwałe / składniki majątku podlegające zniszczeniu \nw trakcie realizacji projektu","wartość netto","rok zakupu","rok i miesiąc zniszczenia","kwalifikowalne","dofinansowanie %","wartość złomu","dofinansowanie amortyzacji","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,{"$f":"E3247","v":0},{"$f":"IF(AND(F787=\"tak\",ISNUMBER(G787)),ROUND(SUM(K810:AE810),0),0)","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C787:F787)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C787:F787)*1)>0,SUMPRODUCT(ISBLANK(C787:F787)*1)<4),\"uzupełnij dane\",IF(AND(F787=nie,ISNUMBER(G787)=TRUE),\"usuń % dotacji\",IF(AND(F787=tak,ISBLANK(G787)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3259","v":0},{"$f":"IF(AND(F788=\"tak\",ISNUMBER(G788)),ROUND(SUM(K811:AE811),0),0)","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(C788:F788)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C788:F788)*1)>0,SUMPRODUCT(ISBLANK(C788:F788)*1)<4),\"uzupełnij dane\",IF(AND(F788=nie,ISNUMBER(G788)=TRUE),\"usuń % dotacji\",IF(AND(F788=tak,ISBLANK(G788)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3271","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C789:F789)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C789:F789)*1)>0,SUMPRODUCT(ISBLANK(C789:F789)*1)<4),\"uzupełnij dane\",IF(AND(F789=nie,ISNUMBER(G789)=TRUE),\"usuń % dotacji\",IF(AND(F789=tak,ISBLANK(G789)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3283","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C790:F790)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C790:F790)*1)>0,SUMPRODUCT(ISBLANK(C790:F790)*1)<4),\"uzupełnij dane\",IF(AND(F790=nie,ISNUMBER(G790)=TRUE),\"usuń % dotacji\",IF(AND(F790=tak,ISBLANK(G790)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3295","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C791:F791)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C791:F791)*1)>0,SUMPRODUCT(ISBLANK(C791:F791)*1)<4),\"uzupełnij dane\",IF(AND(F791=nie,ISNUMBER(G791)=TRUE),\"usuń % dotacji\",IF(AND(F791=tak,ISBLANK(G791)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3307","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C792:F792)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C792:F792)*1)>0,SUMPRODUCT(ISBLANK(C792:F792)*1)<4),\"uzupełnij dane\",IF(AND(F792=nie,ISNUMBER(G792)=TRUE),\"usuń % dotacji\",IF(AND(F792=tak,ISBLANK(G792)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3319","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C793:F793)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C793:F793)*1)>0,SUMPRODUCT(ISBLANK(C793:F793)*1)<4),\"uzupełnij dane\",IF(AND(F793=nie,ISNUMBER(G793)=TRUE),\"usuń % dotacji\",IF(AND(F793=tak,ISBLANK(G793)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3331","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C794:F794)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C794:F794)*1)>0,SUMPRODUCT(ISBLANK(C794:F794)*1)<4),\"uzupełnij dane\",IF(AND(F794=nie,ISNUMBER(G794)=TRUE),\"usuń % dotacji\",IF(AND(F794=tak,ISBLANK(G794)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3343","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C795:F795)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C795:F795)*1)>0,SUMPRODUCT(ISBLANK(C795:F795)*1)<4),\"uzupełnij dane\",IF(AND(F795=nie,ISNUMBER(G795)=TRUE),\"usuń % dotacji\",IF(AND(F795=tak,ISBLANK(G795)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3355","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C796:F796)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C796:F796)*1)>0,SUMPRODUCT(ISBLANK(C796:F796)*1)<4),\"uzupełnij dane\",IF(AND(F796=nie,ISNUMBER(G796)=TRUE),\"usuń % dotacji\",IF(AND(F796=tak,ISBLANK(G796)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3367","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C797:F797)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C797:F797)*1)>0,SUMPRODUCT(ISBLANK(C797:F797)*1)<4),\"uzupełnij dane\",IF(AND(F797=nie,ISNUMBER(G797)=TRUE),\"usuń % dotacji\",IF(AND(F797=tak,ISBLANK(G797)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3379","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C798:F798)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C798:F798)*1)>0,SUMPRODUCT(ISBLANK(C798:F798)*1)<4),\"uzupełnij dane\",IF(AND(F798=nie,ISNUMBER(G798)=TRUE),\"usuń % dotacji\",IF(AND(F798=tak,ISBLANK(G798)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3391","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C799:F799)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C799:F799)*1)>0,SUMPRODUCT(ISBLANK(C799:F799)*1)<4),\"uzupełnij dane\",IF(AND(F799=nie,ISNUMBER(G799)=TRUE),\"usuń % dotacji\",IF(AND(F799=tak,ISBLANK(G799)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3403","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C800:F800)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C800:F800)*1)>0,SUMPRODUCT(ISBLANK(C800:F800)*1)<4),\"uzupełnij dane\",IF(AND(F800=nie,ISNUMBER(G800)=TRUE),\"usuń % dotacji\",IF(AND(F800=tak,ISBLANK(G800)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3415","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C801:F801)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C801:F801)*1)>0,SUMPRODUCT(ISBLANK(C801:F801)*1)<4),\"uzupełnij dane\",IF(AND(F801=nie,ISNUMBER(G801)=TRUE),\"usuń % dotacji\",IF(AND(F801=tak,ISBLANK(G801)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3427","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C802:F802)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C802:F802)*1)>0,SUMPRODUCT(ISBLANK(C802:F802)*1)<4),\"uzupełnij dane\",IF(AND(F802=nie,ISNUMBER(G802)=TRUE),\"usuń % dotacji\",IF(AND(F802=tak,ISBLANK(G802)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3439","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C803:F803)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C803:F803)*1)>0,SUMPRODUCT(ISBLANK(C803:F803)*1)<4),\"uzupełnij dane\",IF(AND(F803=nie,ISNUMBER(G803)=TRUE),\"usuń % dotacji\",IF(AND(F803=tak,ISBLANK(G803)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3451","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C804:F804)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C804:F804)*1)>0,SUMPRODUCT(ISBLANK(C804:F804)*1)<4),\"uzupełnij dane\",IF(AND(F804=nie,ISNUMBER(G804)=TRUE),\"usuń % dotacji\",IF(AND(F804=tak,ISBLANK(G804)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3463","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C805:F805)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C805:F805)*1)>0,SUMPRODUCT(ISBLANK(C805:F805)*1)<4),\"uzupełnij dane\",IF(AND(F805=nie,ISNUMBER(G805)=TRUE),\"usuń % dotacji\",IF(AND(F805=tak,ISBLANK(G805)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,{"$f":"E3475","v":0},0,{"$f":"IF(SUMPRODUCT(ISBLANK(C806:F806)*1)=4,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(C806:F806)*1)>0,SUMPRODUCT(ISBLANK(C806:F806)*1)<4),\"uzupełnij dane\",IF(AND(F806=nie,ISNUMBER(G806)=TRUE),\"usuń % dotacji\",IF(AND(F806=tak,ISBLANK(G806)=TRUE),\"wstaw % dotacji\",\"ok\"))))","v":"wstaw dane"}]
[null,"Razem",{"$f":"SUM(C787:C806)","v":0},null,null,null,null,{"$f":"SUM(H787:H806)","v":0},{"$f":"SUM(I787:I806)","v":0},{"$f":"ROUND(C807,0)=ROUND(SUM(K807:AE807,H807),0)","v":true},{"$f":"SUM(K787:K806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X787:X806)","v":0},{"$f":"SUM(Y787:Y806)","v":0},{"$f":"SUM(Z787:Z806)","v":0},0,0,0,0,0]
[]
[null,"Wartość dofinansowania amortyzacji i wartości rezydualnej (w PLN)"]
[null,{"$f":"IF(ISBLANK(B787),\"\",B787)","v":""},null,null,null,null,null,null,null,{"$f":"J787","v":"wstaw dane"},{"$f":"IF(AND($F787=\"tak\",ISNUMBER($G787)),ROUND($G787*K787,0),0)","v":0},{"$f":"IF(AND($F787=\"tak\",ISNUMBER($G787)),ROUND($G787*L787,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B788),\"\",B788)","v":""},null,null,null,null,null,null,null,{"$f":"J788","v":"wstaw dane"},{"$f":"IF(ISBLANK(K788),0,ROUND($G788*K788,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K789),0,ROUND($G789*K789,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K790),0,ROUND($G790*K790,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K791),0,ROUND($G791*K791,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K792),0,ROUND($G792*K792,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K793),0,ROUND($G793*K793,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K794),0,ROUND($G794*K794,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K795),0,ROUND($G795*K795,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K796),0,ROUND($G796*K796,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K797),0,ROUND($G797*K797,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K798),0,ROUND($G798*K798,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K799),0,ROUND($G799*K799,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K800),0,ROUND($G800*K800,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K801),0,ROUND($G801*K801,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K802),0,ROUND($G802*K802,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K803),0,ROUND($G803*K803,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K804),0,ROUND($G804*K804,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K805),0,ROUND($G805*K805,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,"wstaw dane",{"$f":"IF(ISBLANK(K806),0,ROUND($G806*K806,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K810:K829)","v":0},{"$f":"SUM(L810:L829)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"SUM(K835:K836)","v":0},{"$f":"SUM(L835:L836)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X835:X836)","v":0},{"$f":"SUM(Y835:Y836)","v":0},{"$f":"SUM(Z835:Z836)","v":0},0,{"$f":"SUM(AB835:AB836)","v":0},0,0,0]
[null,"   a) koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"ROUND(K220,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   c) inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K287,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"SUM(K838:K842)","v":0},{"$f":"SUM(L838:L842)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X838:X842)","v":0},{"$f":"SUM(Y838:Y842)","v":0},{"$f":"SUM(Z838:Z842)","v":0},0,{"$f":"SUM(AB838:AB842)","v":0},0,0,0]
[null,"   a) grunty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K371,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K466,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K587,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K843+K844,0)","v":0},{"$f":"ROUND(L843+L844,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"        e) inne środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(K629,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"        f) skladniki majątku podlegające zniszczeniu",null,null,null,null,null,null,null,null,{"$f":"ROUND(K3490,0)","v":0},{"$f":"ROUND(L3490,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," 2) Środki trwałe w budowie",null,null,null,null,null,null,null,null,{"$f":"K2112","v":0},{"$f":"L2112","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2112","v":0},{"$f":"Y2112","v":0},{"$f":"Z2112","v":0},0,{"$f":"AB2112","v":0},0,0,0]
[]
[null,"Amortyzacja razem (Rachunek zysków i strat)",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(LataProjekcji<=Koniec,ROUND(K627+K585+K464+K369+K332+K285+K218+K3491,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K852:K853),0)","v":0},{"$f":"ROUND(SUM(L852:L853),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X852:X853),0)","v":0},{"$f":"ROUND(SUM(Y852:Y853),0)","v":0},{"$f":"ROUND(SUM(Z852:Z853),0)","v":0},0,{"$f":"ROUND(SUM(AB852:AB853),0)","v":0},0,0,0]
[null,"   a) koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"ROUND('Koszty operacyjne'!K924,0)+ROUND((K217-SUM(K195:K196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!L924,0)+ROUND((L217-SUM(L195:L196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!M924,0)+ROUND((M217-SUM(M195:M196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!N924,0)+ROUND((N217-SUM(N195:N196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!O924,0)+ROUND((O217-SUM(O195:O196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!P924,0)+ROUND((P217-SUM(P195:P196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Q924,0)+ROUND((Q217-SUM(Q195:Q196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!R924,0)+ROUND((R217-SUM(R195:R196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!S924,0)+ROUND((S217-SUM(S195:S196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!T924,0)+ROUND((T217-SUM(T195:T196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!U924,0)+ROUND((U217-SUM(U195:U196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!V924,0)+ROUND((V217-SUM(V195:V196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!W924,0)+ROUND((W217-SUM(W195:W196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!X924,0)+ROUND((X217-SUM(X195:X196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Y924,0)+ROUND((Y217-SUM(Y195:Y196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Z924,0)+ROUND((Z217-SUM(Z195:Z196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AA924,0)+ROUND((AA217-SUM(AA195:AA196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AB924,0)+ROUND((AB217-SUM(AB195:AB196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AC924,0)+ROUND((AC217-SUM(AC195:AC196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AD924,0)+ROUND((AD217-SUM(AD195:AD196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AE924,0)+ROUND((AE217-SUM(AE195:AE196)),0)","v":0}]
[null,"   c) inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K284,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K855:K859,K862),0)","v":0},{"$f":"ROUND(SUM(L855:L859,L862),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   a) grunty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K331,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K353:K362),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K418:K457),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   e) inne środki trwałe, w tym:",null,null,null,null,null,null,null,null,{"$f":"ROUND(K861+K860,0)","v":0},{"$f":"ROUND(L861+L860,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"        e) inne środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(K626,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"        f) skladniki majątku podlegające zniszczeniu",null,null,null,null,null,null,null,null,{"$f":"ROUND(K3487,0)","v":0},{"$f":"ROUND(L3487,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," 2) Środki trwałe w budowie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2099,0)","v":0},{"$f":"ROUND(L2099,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X2099,0)","v":0},{"$f":"ROUND(Y2099,0)","v":0},{"$f":"ROUND(Z2099,0)","v":0},0,{"$f":"ROUND(AB2099,0)","v":0},0,0,0]
[null,"Razem Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K854+K851,0)","v":0},{"$f":"ROUND(L854+L851,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X854+X851,0)","v":0},{"$f":"ROUND(Y854+Y851,0)","v":0},{"$f":"ROUND(Z854+Z851,0)","v":0},0,{"$f":"ROUND(AB854+AB851,0)","v":0},0,0,0]
[]
[null,"Nakłady inwestycyjne - narastająco",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K863,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(K865+L863,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W865+X863,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA865+AB863,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB865+AC863,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AC865+AD863,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AD865+AE863,0),0)","v":0}]
[null,"Umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K847,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(K866+L847,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W866+X847,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA866+AB847,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB866+AC847,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AC866+AD847,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AD866+AE847,0),0)","v":0}]
[]
[]
[null,"Komentarz"]
[]
[null,{"$f":"IF(Okres_Prognozy>10,\"Uwaga! Okres prognozy przekracza 10 lat. Należy uzasadnić przyjęty okres prognozy\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DOTYCHCZASOWE ŚRODKI TRWAŁE - ŚRODKI TRWAŁE W BUDOWIE"]
[null,{"$f":"OFFSET($B$96,D928,0)","v":0},null,0,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D928,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D928,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D53-G929","v":0},{"$f":"D53-G929-H929","v":0}]
[null,"wartość netto",null,{"$f":"IF(E930<0,0,ROUND(E930,0))","v":0},{"$f":"OFFSET($D$96,D928,0)","v":0},{"$f":"IF(E930>10,ROUND(($D931/12)*$F929,0),$D930)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D928,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D928,0)),0,IF(E930>10,ROUND(D930*C931,0),IF(D930<0,0,D930)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D929=LataProjekcji,$F930,IF($D929=LataProjekcji,$D931,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:K931)+$D931)<$D930,$D931,$D930-SUM($K931:K931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:L931)+$D931)<$D930,$D931,$D930-SUM($K931:L931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:M931)+$D931)<$D930,$D931,$D930-SUM($K931:M931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:N931)+$D931)<$D930,$D931,$D930-SUM($K931:N931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:O931)+$D931)<$D930,$D931,$D930-SUM($K931:O931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:P931)+$D931)<$D930,$D931,$D930-SUM($K931:P931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:Q931)+$D931)<$D930,$D931,$D930-SUM($K931:Q931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:R931)+$D931)<$D930,$D931,$D930-SUM($K931:R931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:S931)+$D931)<$D930,$D931,$D930-SUM($K931:S931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:T931)+$D931)<$D930,$D931,$D930-SUM($K931:T931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:U931)+$D931)<$D930,$D931,$D930-SUM($K931:U931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:V931)+$D931)<$D930,$D931,$D930-SUM($K931:V931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:W931)+$D931)<$D930,$D931,$D930-SUM($K931:W931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:X931)+$D931)<$D930,$D931,$D930-SUM($K931:X931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:Y931)+$D931)<$D930,$D931,$D930-SUM($K931:Y931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:Z931)+$D931)<$D930,$D931,$D930-SUM($K931:Z931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:AA931)+$D931)<$D930,$D931,$D930-SUM($K931:AA931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:AB931)+$D931)<$D930,$D931,$D930-SUM($K931:AB931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:AC931)+$D931)<$D930,$D931,$D930-SUM($K931:AC931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D929=LataProjekcji,$F929>0),AND($D929=LataProjekcji,$F929=0,$E930<=10)),$F930,IF($D929<LataProjekcji,IF((SUM($K931:AD931)+$D931)<$D930,$D931,$D930-SUM($K931:AD931)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K931,0)","v":0},{"$f":"ROUND(K932+L931,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W932+X931,0)","v":0},{"$f":"ROUND(X932+Y931,0)","v":0},{"$f":"ROUND(Y932+Z931,0)","v":0},0,{"$f":"ROUND(AA932+AB931,0)","v":0},{"$f":"ROUND(AB932+AC931,0)","v":0},{"$f":"ROUND(AC932+AD931,0)","v":0},{"$f":"ROUND(AD932+AE931,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D928,0)","v":0},{"$f":"IF($D929=LataProjekcji,ROUND($D930-K932,0),ROUND(IF(K931=0,0,$D930-K932),0))","v":0},{"$f":"IF($D929=LataProjekcji,ROUND($D930-L932,0),ROUND(IF(AND(L931=0,K933>0),$D930-L932,IF(L931=0,0,$D930-L932)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D929=LataProjekcji,ROUND($D930-X932,0),ROUND(IF(AND(X931=0,W933>0),$D930-X932,IF(X931=0,0,$D930-X932)),0))","v":0},0,0,0,{"$f":"IF($D929=LataProjekcji,ROUND($D930-AB932,0),ROUND(IF(AND(AB931=0,AA933>0),$D930-AB932,IF(AB931=0,0,$D930-AB932)),0))","v":0},{"$f":"IF($D929=LataProjekcji,ROUND($D930-AC932,0),ROUND(IF(AND(AC931=0,AB933>0),$D930-AC932,IF(AC931=0,0,$D930-AC932)),0))","v":0},{"$f":"IF($D929=LataProjekcji,ROUND($D930-AD932,0),ROUND(IF(AND(AD931=0,AC933>0),$D930-AD932,IF(AD931=0,0,$D930-AD932)),0))","v":0},{"$f":"IF($D929=LataProjekcji,ROUND($D930-AE932,0),ROUND(IF(AND(AE931=0,AD933>0),$D930-AE932,IF(AE931=0,0,$D930-AE932)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D934,0)","v":0},null,{"$f":"D928+1","v":1}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D934,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D934,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E936<0,0,ROUND(E936,0))","v":0},{"$f":"OFFSET($D$96,D934,0)","v":0},{"$f":"IF(E936>10,ROUND(($D937/12)*$F935,0),$D936)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D934,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D934,0)),0,IF(E936>10,ROUND(D936*C937,0),IF(D936<0,0,D936)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D935=LataProjekcji,$F936,IF($D935=LataProjekcji,$D937,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:K937)+$D937)<$D936,$D937,$D936-SUM($K937:K937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:L937)+$D937)<$D936,$D937,$D936-SUM($K937:L937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:M937)+$D937)<$D936,$D937,$D936-SUM($K937:M937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:N937)+$D937)<$D936,$D937,$D936-SUM($K937:N937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:O937)+$D937)<$D936,$D937,$D936-SUM($K937:O937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:P937)+$D937)<$D936,$D937,$D936-SUM($K937:P937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:Q937)+$D937)<$D936,$D937,$D936-SUM($K937:Q937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:R937)+$D937)<$D936,$D937,$D936-SUM($K937:R937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:S937)+$D937)<$D936,$D937,$D936-SUM($K937:S937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:T937)+$D937)<$D936,$D937,$D936-SUM($K937:T937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:U937)+$D937)<$D936,$D937,$D936-SUM($K937:U937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:V937)+$D937)<$D936,$D937,$D936-SUM($K937:V937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:W937)+$D937)<$D936,$D937,$D936-SUM($K937:W937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:X937)+$D937)<$D936,$D937,$D936-SUM($K937:X937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:Y937)+$D937)<$D936,$D937,$D936-SUM($K937:Y937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:Z937)+$D937)<$D936,$D937,$D936-SUM($K937:Z937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:AA937)+$D937)<$D936,$D937,$D936-SUM($K937:AA937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:AB937)+$D937)<$D936,$D937,$D936-SUM($K937:AB937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:AC937)+$D937)<$D936,$D937,$D936-SUM($K937:AC937)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D935=LataProjekcji,$F935>0),AND($D935=LataProjekcji,$F935=0,$E936<=10)),$F936,IF($D935<LataProjekcji,IF((SUM($K937:AD937)+$D937)<$D936,$D937,$D936-SUM($K937:AD937)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K937,0)","v":0},{"$f":"ROUND(K938+L937,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W938+X937,0)","v":0},{"$f":"ROUND(X938+Y937,0)","v":0},{"$f":"ROUND(Y938+Z937,0)","v":0},0,{"$f":"ROUND(AA938+AB937,0)","v":0},{"$f":"ROUND(AB938+AC937,0)","v":0},{"$f":"ROUND(AC938+AD937,0)","v":0},{"$f":"ROUND(AD938+AE937,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D934,0)","v":0},{"$f":"IF($D935=LataProjekcji,ROUND($D936-K938,0),ROUND(IF(K937=0,0,$D936-K938),0))","v":0},{"$f":"IF($D935=LataProjekcji,ROUND($D936-L938,0),ROUND(IF(AND(L937=0,K939>0),$D936-L938,IF(L937=0,0,$D936-L938)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D935=LataProjekcji,ROUND($D936-X938,0),ROUND(IF(AND(X937=0,W939>0),$D936-X938,IF(X937=0,0,$D936-X938)),0))","v":0},0,0,0,{"$f":"IF($D935=LataProjekcji,ROUND($D936-AB938,0),ROUND(IF(AND(AB937=0,AA939>0),$D936-AB938,IF(AB937=0,0,$D936-AB938)),0))","v":0},{"$f":"IF($D935=LataProjekcji,ROUND($D936-AC938,0),ROUND(IF(AND(AC937=0,AB939>0),$D936-AC938,IF(AC937=0,0,$D936-AC938)),0))","v":0},{"$f":"IF($D935=LataProjekcji,ROUND($D936-AD938,0),ROUND(IF(AND(AD937=0,AC939>0),$D936-AD938,IF(AD937=0,0,$D936-AD938)),0))","v":0},{"$f":"IF($D935=LataProjekcji,ROUND($D936-AE938,0),ROUND(IF(AND(AE937=0,AD939>0),$D936-AE938,IF(AE937=0,0,$D936-AE938)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D940,0)","v":0},null,{"$f":"D934+1","v":2}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D940,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D940,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E942<0,0,ROUND(E942,0))","v":0},{"$f":"OFFSET($D$96,D940,0)","v":0},{"$f":"IF(E942>10,ROUND(($D943/12)*$F941,0),$D942)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D940,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D940,0)),0,IF(E942>10,ROUND(D942*C943,0),IF(D942<0,0,D942)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D941=LataProjekcji,$F942,IF($D941=LataProjekcji,$D943,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:K943)+$D943)<$D942,$D943,$D942-SUM($K943:K943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:L943)+$D943)<$D942,$D943,$D942-SUM($K943:L943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:M943)+$D943)<$D942,$D943,$D942-SUM($K943:M943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:N943)+$D943)<$D942,$D943,$D942-SUM($K943:N943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:O943)+$D943)<$D942,$D943,$D942-SUM($K943:O943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:P943)+$D943)<$D942,$D943,$D942-SUM($K943:P943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:Q943)+$D943)<$D942,$D943,$D942-SUM($K943:Q943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:R943)+$D943)<$D942,$D943,$D942-SUM($K943:R943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:S943)+$D943)<$D942,$D943,$D942-SUM($K943:S943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:T943)+$D943)<$D942,$D943,$D942-SUM($K943:T943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:U943)+$D943)<$D942,$D943,$D942-SUM($K943:U943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:V943)+$D943)<$D942,$D943,$D942-SUM($K943:V943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:W943)+$D943)<$D942,$D943,$D942-SUM($K943:W943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:X943)+$D943)<$D942,$D943,$D942-SUM($K943:X943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:Y943)+$D943)<$D942,$D943,$D942-SUM($K943:Y943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:Z943)+$D943)<$D942,$D943,$D942-SUM($K943:Z943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:AA943)+$D943)<$D942,$D943,$D942-SUM($K943:AA943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:AB943)+$D943)<$D942,$D943,$D942-SUM($K943:AB943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:AC943)+$D943)<$D942,$D943,$D942-SUM($K943:AC943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D941=LataProjekcji,$F941>0),AND($D941=LataProjekcji,$F941=0,$E942<=10)),$F942,IF($D941<LataProjekcji,IF((SUM($K943:AD943)+$D943)<$D942,$D943,$D942-SUM($K943:AD943)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K943,0)","v":0},{"$f":"ROUND(K944+L943,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y944+Z943,0)","v":0},{"$f":"ROUND(Z944+AA943,0)","v":0},{"$f":"ROUND(AA944+AB943,0)","v":0},{"$f":"ROUND(AB944+AC943,0)","v":0},{"$f":"ROUND(AC944+AD943,0)","v":0},{"$f":"ROUND(AD944+AE943,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D940,0)","v":0},{"$f":"IF($D941=LataProjekcji,ROUND($D942-K944,0),ROUND(IF(K943=0,0,$D942-K944),0))","v":0},{"$f":"IF($D941=LataProjekcji,ROUND($D942-L944,0),ROUND(IF(AND(L943=0,K945>0),$D942-L944,IF(L943=0,0,$D942-L944)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D941=LataProjekcji,ROUND($D942-X944,0),ROUND(IF(AND(X943=0,W945>0),$D942-X944,IF(X943=0,0,$D942-X944)),0))","v":0},0,0,0,{"$f":"IF($D941=LataProjekcji,ROUND($D942-AB944,0),ROUND(IF(AND(AB943=0,AA945>0),$D942-AB944,IF(AB943=0,0,$D942-AB944)),0))","v":0},{"$f":"IF($D941=LataProjekcji,ROUND($D942-AC944,0),ROUND(IF(AND(AC943=0,AB945>0),$D942-AC944,IF(AC943=0,0,$D942-AC944)),0))","v":0},{"$f":"IF($D941=LataProjekcji,ROUND($D942-AD944,0),ROUND(IF(AND(AD943=0,AC945>0),$D942-AD944,IF(AD943=0,0,$D942-AD944)),0))","v":0},{"$f":"IF($D941=LataProjekcji,ROUND($D942-AE944,0),ROUND(IF(AND(AE943=0,AD945>0),$D942-AE944,IF(AE943=0,0,$D942-AE944)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D946,0)","v":0},null,{"$f":"D940+1","v":3}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D946,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D946,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E948<0,0,ROUND(E948,0))","v":0},{"$f":"OFFSET($D$96,D946,0)","v":0},{"$f":"IF(E948>10,ROUND(($D949/12)*$F947,0),$D948)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D946,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D946,0)),0,IF(E948>10,ROUND(D948*C949,0),IF(D948<0,0,D948)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D947=LataProjekcji,$F948,IF($D947=LataProjekcji,$D949,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:K949)+$D949)<$D948,$D949,$D948-SUM($K949:K949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:L949)+$D949)<$D948,$D949,$D948-SUM($K949:L949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:M949)+$D949)<$D948,$D949,$D948-SUM($K949:M949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:N949)+$D949)<$D948,$D949,$D948-SUM($K949:N949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:O949)+$D949)<$D948,$D949,$D948-SUM($K949:O949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:P949)+$D949)<$D948,$D949,$D948-SUM($K949:P949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:Q949)+$D949)<$D948,$D949,$D948-SUM($K949:Q949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:R949)+$D949)<$D948,$D949,$D948-SUM($K949:R949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:S949)+$D949)<$D948,$D949,$D948-SUM($K949:S949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:T949)+$D949)<$D948,$D949,$D948-SUM($K949:T949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:U949)+$D949)<$D948,$D949,$D948-SUM($K949:U949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:V949)+$D949)<$D948,$D949,$D948-SUM($K949:V949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:W949)+$D949)<$D948,$D949,$D948-SUM($K949:W949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:X949)+$D949)<$D948,$D949,$D948-SUM($K949:X949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:Y949)+$D949)<$D948,$D949,$D948-SUM($K949:Y949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:Z949)+$D949)<$D948,$D949,$D948-SUM($K949:Z949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:AA949)+$D949)<$D948,$D949,$D948-SUM($K949:AA949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:AB949)+$D949)<$D948,$D949,$D948-SUM($K949:AB949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:AC949)+$D949)<$D948,$D949,$D948-SUM($K949:AC949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D947=LataProjekcji,$F947>0),AND($D947=LataProjekcji,$F947=0,$E948<=10)),$F948,IF($D947<LataProjekcji,IF((SUM($K949:AD949)+$D949)<$D948,$D949,$D948-SUM($K949:AD949)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K949,0)","v":0},{"$f":"ROUND(K950+L949,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y950+Z949,0)","v":0},{"$f":"ROUND(Z950+AA949,0)","v":0},{"$f":"ROUND(AA950+AB949,0)","v":0},{"$f":"ROUND(AB950+AC949,0)","v":0},{"$f":"ROUND(AC950+AD949,0)","v":0},{"$f":"ROUND(AD950+AE949,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D946,0)","v":0},{"$f":"IF($D947=LataProjekcji,ROUND($D948-K950,0),ROUND(IF(K949=0,0,$D948-K950),0))","v":0},{"$f":"IF($D947=LataProjekcji,ROUND($D948-L950,0),ROUND(IF(AND(L949=0,K951>0),$D948-L950,IF(L949=0,0,$D948-L950)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D947=LataProjekcji,ROUND($D948-X950,0),ROUND(IF(AND(X949=0,W951>0),$D948-X950,IF(X949=0,0,$D948-X950)),0))","v":0},0,0,0,{"$f":"IF($D947=LataProjekcji,ROUND($D948-AB950,0),ROUND(IF(AND(AB949=0,AA951>0),$D948-AB950,IF(AB949=0,0,$D948-AB950)),0))","v":0},{"$f":"IF($D947=LataProjekcji,ROUND($D948-AC950,0),ROUND(IF(AND(AC949=0,AB951>0),$D948-AC950,IF(AC949=0,0,$D948-AC950)),0))","v":0},{"$f":"IF($D947=LataProjekcji,ROUND($D948-AD950,0),ROUND(IF(AND(AD949=0,AC951>0),$D948-AD950,IF(AD949=0,0,$D948-AD950)),0))","v":0},{"$f":"IF($D947=LataProjekcji,ROUND($D948-AE950,0),ROUND(IF(AND(AE949=0,AD951>0),$D948-AE950,IF(AE949=0,0,$D948-AE950)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D952,0)","v":0},null,{"$f":"D946+1","v":4}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D952,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D952,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E954<0,0,ROUND(E954,0))","v":0},{"$f":"OFFSET($D$96,D952,0)","v":0},{"$f":"IF(E954>10,ROUND(($D955/12)*$F953,0),$D954)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D952,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D952,0)),0,IF(E954>10,ROUND(D954*C955,0),IF(D954<0,0,D954)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D953=LataProjekcji,$F954,IF($D953=LataProjekcji,$D955,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:K955)+$D955)<$D954,$D955,$D954-SUM($K955:K955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:L955)+$D955)<$D954,$D955,$D954-SUM($K955:L955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:M955)+$D955)<$D954,$D955,$D954-SUM($K955:M955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:N955)+$D955)<$D954,$D955,$D954-SUM($K955:N955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:O955)+$D955)<$D954,$D955,$D954-SUM($K955:O955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:P955)+$D955)<$D954,$D955,$D954-SUM($K955:P955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:Q955)+$D955)<$D954,$D955,$D954-SUM($K955:Q955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:R955)+$D955)<$D954,$D955,$D954-SUM($K955:R955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:S955)+$D955)<$D954,$D955,$D954-SUM($K955:S955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:T955)+$D955)<$D954,$D955,$D954-SUM($K955:T955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:U955)+$D955)<$D954,$D955,$D954-SUM($K955:U955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:V955)+$D955)<$D954,$D955,$D954-SUM($K955:V955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:W955)+$D955)<$D954,$D955,$D954-SUM($K955:W955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:X955)+$D955)<$D954,$D955,$D954-SUM($K955:X955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:Y955)+$D955)<$D954,$D955,$D954-SUM($K955:Y955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:Z955)+$D955)<$D954,$D955,$D954-SUM($K955:Z955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:AA955)+$D955)<$D954,$D955,$D954-SUM($K955:AA955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:AB955)+$D955)<$D954,$D955,$D954-SUM($K955:AB955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:AC955)+$D955)<$D954,$D955,$D954-SUM($K955:AC955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D953=LataProjekcji,$F953>0),AND($D953=LataProjekcji,$F953=0,$E954<=10)),$F954,IF($D953<LataProjekcji,IF((SUM($K955:AD955)+$D955)<$D954,$D955,$D954-SUM($K955:AD955)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K955,0)","v":0},{"$f":"ROUND(K956+L955,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y956+Z955,0)","v":0},{"$f":"ROUND(Z956+AA955,0)","v":0},{"$f":"ROUND(AA956+AB955,0)","v":0},{"$f":"ROUND(AB956+AC955,0)","v":0},{"$f":"ROUND(AC956+AD955,0)","v":0},{"$f":"ROUND(AD956+AE955,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D952,0)","v":0},{"$f":"IF($D953=LataProjekcji,ROUND($D954-K956,0),ROUND(IF(K955=0,0,$D954-K956),0))","v":0},{"$f":"IF($D953=LataProjekcji,ROUND($D954-L956,0),ROUND(IF(AND(L955=0,K957>0),$D954-L956,IF(L955=0,0,$D954-L956)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D953=LataProjekcji,ROUND($D954-X956,0),ROUND(IF(AND(X955=0,W957>0),$D954-X956,IF(X955=0,0,$D954-X956)),0))","v":0},0,0,0,{"$f":"IF($D953=LataProjekcji,ROUND($D954-AB956,0),ROUND(IF(AND(AB955=0,AA957>0),$D954-AB956,IF(AB955=0,0,$D954-AB956)),0))","v":0},{"$f":"IF($D953=LataProjekcji,ROUND($D954-AC956,0),ROUND(IF(AND(AC955=0,AB957>0),$D954-AC956,IF(AC955=0,0,$D954-AC956)),0))","v":0},{"$f":"IF($D953=LataProjekcji,ROUND($D954-AD956,0),ROUND(IF(AND(AD955=0,AC957>0),$D954-AD956,IF(AD955=0,0,$D954-AD956)),0))","v":0},{"$f":"IF($D953=LataProjekcji,ROUND($D954-AE956,0),ROUND(IF(AND(AE955=0,AD957>0),$D954-AE956,IF(AE955=0,0,$D954-AE956)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D958,0)","v":0},null,{"$f":"D952+1","v":5}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D958,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D958,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E960<0,0,ROUND(E960,0))","v":0},{"$f":"OFFSET($D$96,D958,0)","v":0},{"$f":"IF(E960>10,ROUND(($D961/12)*$F959,0),$D960)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D958,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D958,0)),0,IF(E960>10,ROUND(D960*C961,0),IF(D960<0,0,D960)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D959=LataProjekcji,$F960,IF($D959=LataProjekcji,$D961,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:K961)+$D961)<$D960,$D961,$D960-SUM($K961:K961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:L961)+$D961)<$D960,$D961,$D960-SUM($K961:L961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:M961)+$D961)<$D960,$D961,$D960-SUM($K961:M961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:N961)+$D961)<$D960,$D961,$D960-SUM($K961:N961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:O961)+$D961)<$D960,$D961,$D960-SUM($K961:O961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:P961)+$D961)<$D960,$D961,$D960-SUM($K961:P961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:Q961)+$D961)<$D960,$D961,$D960-SUM($K961:Q961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:R961)+$D961)<$D960,$D961,$D960-SUM($K961:R961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:S961)+$D961)<$D960,$D961,$D960-SUM($K961:S961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:T961)+$D961)<$D960,$D961,$D960-SUM($K961:T961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:U961)+$D961)<$D960,$D961,$D960-SUM($K961:U961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:V961)+$D961)<$D960,$D961,$D960-SUM($K961:V961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:W961)+$D961)<$D960,$D961,$D960-SUM($K961:W961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:X961)+$D961)<$D960,$D961,$D960-SUM($K961:X961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:Y961)+$D961)<$D960,$D961,$D960-SUM($K961:Y961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:Z961)+$D961)<$D960,$D961,$D960-SUM($K961:Z961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:AA961)+$D961)<$D960,$D961,$D960-SUM($K961:AA961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:AB961)+$D961)<$D960,$D961,$D960-SUM($K961:AB961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:AC961)+$D961)<$D960,$D961,$D960-SUM($K961:AC961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D959=LataProjekcji,$F959>0),AND($D959=LataProjekcji,$F959=0,$E960<=10)),$F960,IF($D959<LataProjekcji,IF((SUM($K961:AD961)+$D961)<$D960,$D961,$D960-SUM($K961:AD961)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K961,0)","v":0},{"$f":"ROUND(K962+L961,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y962+Z961,0)","v":0},{"$f":"ROUND(Z962+AA961,0)","v":0},{"$f":"ROUND(AA962+AB961,0)","v":0},{"$f":"ROUND(AB962+AC961,0)","v":0},{"$f":"ROUND(AC962+AD961,0)","v":0},{"$f":"ROUND(AD962+AE961,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D958,0)","v":0},{"$f":"IF($D959=LataProjekcji,ROUND($D960-K962,0),ROUND(IF(K961=0,0,$D960-K962),0))","v":0},{"$f":"IF($D959=LataProjekcji,ROUND($D960-L962,0),ROUND(IF(AND(L961=0,K963>0),$D960-L962,IF(L961=0,0,$D960-L962)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D959=LataProjekcji,ROUND($D960-X962,0),ROUND(IF(AND(X961=0,W963>0),$D960-X962,IF(X961=0,0,$D960-X962)),0))","v":0},0,0,0,{"$f":"IF($D959=LataProjekcji,ROUND($D960-AB962,0),ROUND(IF(AND(AB961=0,AA963>0),$D960-AB962,IF(AB961=0,0,$D960-AB962)),0))","v":0},{"$f":"IF($D959=LataProjekcji,ROUND($D960-AC962,0),ROUND(IF(AND(AC961=0,AB963>0),$D960-AC962,IF(AC961=0,0,$D960-AC962)),0))","v":0},{"$f":"IF($D959=LataProjekcji,ROUND($D960-AD962,0),ROUND(IF(AND(AD961=0,AC963>0),$D960-AD962,IF(AD961=0,0,$D960-AD962)),0))","v":0},{"$f":"IF($D959=LataProjekcji,ROUND($D960-AE962,0),ROUND(IF(AND(AE961=0,AD963>0),$D960-AE962,IF(AE961=0,0,$D960-AE962)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D964,0)","v":0},null,{"$f":"D958+1","v":6}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D964,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D964,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E966<0,0,ROUND(E966,0))","v":0},{"$f":"OFFSET($D$96,D964,0)","v":0},{"$f":"IF(E966>10,ROUND(($D967/12)*$F965,0),$D966)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D964,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D964,0)),0,IF(E966>10,ROUND(D966*C967,0),IF(D966<0,0,D966)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D965=LataProjekcji,$F966,IF($D965=LataProjekcji,$D967,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:K967)+$D967)<$D966,$D967,$D966-SUM($K967:K967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:L967)+$D967)<$D966,$D967,$D966-SUM($K967:L967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:M967)+$D967)<$D966,$D967,$D966-SUM($K967:M967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:N967)+$D967)<$D966,$D967,$D966-SUM($K967:N967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:O967)+$D967)<$D966,$D967,$D966-SUM($K967:O967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:P967)+$D967)<$D966,$D967,$D966-SUM($K967:P967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:Q967)+$D967)<$D966,$D967,$D966-SUM($K967:Q967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:R967)+$D967)<$D966,$D967,$D966-SUM($K967:R967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:S967)+$D967)<$D966,$D967,$D966-SUM($K967:S967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:T967)+$D967)<$D966,$D967,$D966-SUM($K967:T967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:U967)+$D967)<$D966,$D967,$D966-SUM($K967:U967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:V967)+$D967)<$D966,$D967,$D966-SUM($K967:V967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:W967)+$D967)<$D966,$D967,$D966-SUM($K967:W967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:X967)+$D967)<$D966,$D967,$D966-SUM($K967:X967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:Y967)+$D967)<$D966,$D967,$D966-SUM($K967:Y967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:Z967)+$D967)<$D966,$D967,$D966-SUM($K967:Z967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:AA967)+$D967)<$D966,$D967,$D966-SUM($K967:AA967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:AB967)+$D967)<$D966,$D967,$D966-SUM($K967:AB967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:AC967)+$D967)<$D966,$D967,$D966-SUM($K967:AC967)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D965=LataProjekcji,$F965>0),AND($D965=LataProjekcji,$F965=0,$E966<=10)),$F966,IF($D965<LataProjekcji,IF((SUM($K967:AD967)+$D967)<$D966,$D967,$D966-SUM($K967:AD967)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K967,0)","v":0},{"$f":"ROUND(K968+L967,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y968+Z967,0)","v":0},{"$f":"ROUND(Z968+AA967,0)","v":0},{"$f":"ROUND(AA968+AB967,0)","v":0},{"$f":"ROUND(AB968+AC967,0)","v":0},{"$f":"ROUND(AC968+AD967,0)","v":0},{"$f":"ROUND(AD968+AE967,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D964,0)","v":0},{"$f":"IF($D965=LataProjekcji,ROUND($D966-K968,0),ROUND(IF(K967=0,0,$D966-K968),0))","v":0},{"$f":"IF($D965=LataProjekcji,ROUND($D966-L968,0),ROUND(IF(AND(L967=0,K969>0),$D966-L968,IF(L967=0,0,$D966-L968)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D965=LataProjekcji,ROUND($D966-X968,0),ROUND(IF(AND(X967=0,W969>0),$D966-X968,IF(X967=0,0,$D966-X968)),0))","v":0},0,0,0,{"$f":"IF($D965=LataProjekcji,ROUND($D966-AB968,0),ROUND(IF(AND(AB967=0,AA969>0),$D966-AB968,IF(AB967=0,0,$D966-AB968)),0))","v":0},{"$f":"IF($D965=LataProjekcji,ROUND($D966-AC968,0),ROUND(IF(AND(AC967=0,AB969>0),$D966-AC968,IF(AC967=0,0,$D966-AC968)),0))","v":0},{"$f":"IF($D965=LataProjekcji,ROUND($D966-AD968,0),ROUND(IF(AND(AD967=0,AC969>0),$D966-AD968,IF(AD967=0,0,$D966-AD968)),0))","v":0},{"$f":"IF($D965=LataProjekcji,ROUND($D966-AE968,0),ROUND(IF(AND(AE967=0,AD969>0),$D966-AE968,IF(AE967=0,0,$D966-AE968)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D970,0)","v":0},null,{"$f":"D964+1","v":7}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D970,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D970,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E972<0,0,ROUND(E972,0))","v":0},{"$f":"OFFSET($D$96,D970,0)","v":0},{"$f":"IF(E972>10,ROUND(($D973/12)*$F971,0),$D972)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D970,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D970,0)),0,IF(E972>10,ROUND(D972*C973,0),IF(D972<0,0,D972)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D971=LataProjekcji,$F972,IF($D971=LataProjekcji,$D973,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:K973)+$D973)<$D972,$D973,$D972-SUM($K973:K973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:L973)+$D973)<$D972,$D973,$D972-SUM($K973:L973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:M973)+$D973)<$D972,$D973,$D972-SUM($K973:M973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:N973)+$D973)<$D972,$D973,$D972-SUM($K973:N973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:O973)+$D973)<$D972,$D973,$D972-SUM($K973:O973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:P973)+$D973)<$D972,$D973,$D972-SUM($K973:P973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:Q973)+$D973)<$D972,$D973,$D972-SUM($K973:Q973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:R973)+$D973)<$D972,$D973,$D972-SUM($K973:R973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:S973)+$D973)<$D972,$D973,$D972-SUM($K973:S973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:T973)+$D973)<$D972,$D973,$D972-SUM($K973:T973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:U973)+$D973)<$D972,$D973,$D972-SUM($K973:U973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:V973)+$D973)<$D972,$D973,$D972-SUM($K973:V973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:W973)+$D973)<$D972,$D973,$D972-SUM($K973:W973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:X973)+$D973)<$D972,$D973,$D972-SUM($K973:X973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:Y973)+$D973)<$D972,$D973,$D972-SUM($K973:Y973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:Z973)+$D973)<$D972,$D973,$D972-SUM($K973:Z973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:AA973)+$D973)<$D972,$D973,$D972-SUM($K973:AA973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:AB973)+$D973)<$D972,$D973,$D972-SUM($K973:AB973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:AC973)+$D973)<$D972,$D973,$D972-SUM($K973:AC973)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D971=LataProjekcji,$F971>0),AND($D971=LataProjekcji,$F971=0,$E972<=10)),$F972,IF($D971<LataProjekcji,IF((SUM($K973:AD973)+$D973)<$D972,$D973,$D972-SUM($K973:AD973)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K973,0)","v":0},{"$f":"ROUND(K974+L973,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y974+Z973,0)","v":0},{"$f":"ROUND(Z974+AA973,0)","v":0},{"$f":"ROUND(AA974+AB973,0)","v":0},{"$f":"ROUND(AB974+AC973,0)","v":0},{"$f":"ROUND(AC974+AD973,0)","v":0},{"$f":"ROUND(AD974+AE973,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D970,0)","v":0},{"$f":"IF($D971=LataProjekcji,ROUND($D972-K974,0),ROUND(IF(K973=0,0,$D972-K974),0))","v":0},{"$f":"IF($D971=LataProjekcji,ROUND($D972-L974,0),ROUND(IF(AND(L973=0,K975>0),$D972-L974,IF(L973=0,0,$D972-L974)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D971=LataProjekcji,ROUND($D972-X974,0),ROUND(IF(AND(X973=0,W975>0),$D972-X974,IF(X973=0,0,$D972-X974)),0))","v":0},0,0,0,{"$f":"IF($D971=LataProjekcji,ROUND($D972-AB974,0),ROUND(IF(AND(AB973=0,AA975>0),$D972-AB974,IF(AB973=0,0,$D972-AB974)),0))","v":0},{"$f":"IF($D971=LataProjekcji,ROUND($D972-AC974,0),ROUND(IF(AND(AC973=0,AB975>0),$D972-AC974,IF(AC973=0,0,$D972-AC974)),0))","v":0},{"$f":"IF($D971=LataProjekcji,ROUND($D972-AD974,0),ROUND(IF(AND(AD973=0,AC975>0),$D972-AD974,IF(AD973=0,0,$D972-AD974)),0))","v":0},{"$f":"IF($D971=LataProjekcji,ROUND($D972-AE974,0),ROUND(IF(AND(AE973=0,AD975>0),$D972-AE974,IF(AE973=0,0,$D972-AE974)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D976,0)","v":0},null,{"$f":"D970+1","v":8}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D976,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D976,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E978<0,0,ROUND(E978,0))","v":0},{"$f":"OFFSET($D$96,D976,0)","v":0},{"$f":"IF(E978>10,ROUND(($D979/12)*$F977,0),$D978)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D976,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D976,0)),0,IF(E978>10,ROUND(D978*C979,0),IF(D978<0,0,D978)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D977=LataProjekcji,$F978,IF($D977=LataProjekcji,$D979,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:K979)+$D979)<$D978,$D979,$D978-SUM($K979:K979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:L979)+$D979)<$D978,$D979,$D978-SUM($K979:L979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:M979)+$D979)<$D978,$D979,$D978-SUM($K979:M979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:N979)+$D979)<$D978,$D979,$D978-SUM($K979:N979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:O979)+$D979)<$D978,$D979,$D978-SUM($K979:O979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:P979)+$D979)<$D978,$D979,$D978-SUM($K979:P979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:Q979)+$D979)<$D978,$D979,$D978-SUM($K979:Q979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:R979)+$D979)<$D978,$D979,$D978-SUM($K979:R979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:S979)+$D979)<$D978,$D979,$D978-SUM($K979:S979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:T979)+$D979)<$D978,$D979,$D978-SUM($K979:T979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:U979)+$D979)<$D978,$D979,$D978-SUM($K979:U979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:V979)+$D979)<$D978,$D979,$D978-SUM($K979:V979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:W979)+$D979)<$D978,$D979,$D978-SUM($K979:W979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:X979)+$D979)<$D978,$D979,$D978-SUM($K979:X979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:Y979)+$D979)<$D978,$D979,$D978-SUM($K979:Y979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:Z979)+$D979)<$D978,$D979,$D978-SUM($K979:Z979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:AA979)+$D979)<$D978,$D979,$D978-SUM($K979:AA979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:AB979)+$D979)<$D978,$D979,$D978-SUM($K979:AB979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:AC979)+$D979)<$D978,$D979,$D978-SUM($K979:AC979)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D977=LataProjekcji,$F977>0),AND($D977=LataProjekcji,$F977=0,$E978<=10)),$F978,IF($D977<LataProjekcji,IF((SUM($K979:AD979)+$D979)<$D978,$D979,$D978-SUM($K979:AD979)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K979,0)","v":0},{"$f":"ROUND(K980+L979,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y980+Z979,0)","v":0},{"$f":"ROUND(Z980+AA979,0)","v":0},{"$f":"ROUND(AA980+AB979,0)","v":0},{"$f":"ROUND(AB980+AC979,0)","v":0},{"$f":"ROUND(AC980+AD979,0)","v":0},{"$f":"ROUND(AD980+AE979,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D976,0)","v":0},{"$f":"IF($D977=LataProjekcji,ROUND($D978-K980,0),ROUND(IF(K979=0,0,$D978-K980),0))","v":0},{"$f":"IF($D977=LataProjekcji,ROUND($D978-L980,0),ROUND(IF(AND(L979=0,K981>0),$D978-L980,IF(L979=0,0,$D978-L980)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D977=LataProjekcji,ROUND($D978-X980,0),ROUND(IF(AND(X979=0,W981>0),$D978-X980,IF(X979=0,0,$D978-X980)),0))","v":0},0,0,0,{"$f":"IF($D977=LataProjekcji,ROUND($D978-AB980,0),ROUND(IF(AND(AB979=0,AA981>0),$D978-AB980,IF(AB979=0,0,$D978-AB980)),0))","v":0},{"$f":"IF($D977=LataProjekcji,ROUND($D978-AC980,0),ROUND(IF(AND(AC979=0,AB981>0),$D978-AC980,IF(AC979=0,0,$D978-AC980)),0))","v":0},{"$f":"IF($D977=LataProjekcji,ROUND($D978-AD980,0),ROUND(IF(AND(AD979=0,AC981>0),$D978-AD980,IF(AD979=0,0,$D978-AD980)),0))","v":0},{"$f":"IF($D977=LataProjekcji,ROUND($D978-AE980,0),ROUND(IF(AND(AE979=0,AD981>0),$D978-AE980,IF(AE979=0,0,$D978-AE980)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D982,0)","v":0},null,{"$f":"D976+1","v":9}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D982,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D982,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E984<0,0,ROUND(E984,0))","v":0},{"$f":"OFFSET($D$96,D982,0)","v":0},{"$f":"IF(E984>10,ROUND(($D985/12)*$F983,0),$D984)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D982,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D982,0)),0,IF(E984>10,ROUND(D984*C985,0),IF(D984<0,0,D984)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D983=LataProjekcji,$F984,IF($D983=LataProjekcji,$D985,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:K985)+$D985)<$D984,$D985,$D984-SUM($K985:K985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:L985)+$D985)<$D984,$D985,$D984-SUM($K985:L985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:M985)+$D985)<$D984,$D985,$D984-SUM($K985:M985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:N985)+$D985)<$D984,$D985,$D984-SUM($K985:N985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:O985)+$D985)<$D984,$D985,$D984-SUM($K985:O985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:P985)+$D985)<$D984,$D985,$D984-SUM($K985:P985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:Q985)+$D985)<$D984,$D985,$D984-SUM($K985:Q985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:R985)+$D985)<$D984,$D985,$D984-SUM($K985:R985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:S985)+$D985)<$D984,$D985,$D984-SUM($K985:S985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:T985)+$D985)<$D984,$D985,$D984-SUM($K985:T985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:U985)+$D985)<$D984,$D985,$D984-SUM($K985:U985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:V985)+$D985)<$D984,$D985,$D984-SUM($K985:V985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:W985)+$D985)<$D984,$D985,$D984-SUM($K985:W985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:X985)+$D985)<$D984,$D985,$D984-SUM($K985:X985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:Y985)+$D985)<$D984,$D985,$D984-SUM($K985:Y985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:Z985)+$D985)<$D984,$D985,$D984-SUM($K985:Z985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:AA985)+$D985)<$D984,$D985,$D984-SUM($K985:AA985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:AB985)+$D985)<$D984,$D985,$D984-SUM($K985:AB985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:AC985)+$D985)<$D984,$D985,$D984-SUM($K985:AC985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D983=LataProjekcji,$F983>0),AND($D983=LataProjekcji,$F983=0,$E984<=10)),$F984,IF($D983<LataProjekcji,IF((SUM($K985:AD985)+$D985)<$D984,$D985,$D984-SUM($K985:AD985)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K985,0)","v":0},{"$f":"ROUND(K986+L985,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y986+Z985,0)","v":0},{"$f":"ROUND(Z986+AA985,0)","v":0},{"$f":"ROUND(AA986+AB985,0)","v":0},{"$f":"ROUND(AB986+AC985,0)","v":0},{"$f":"ROUND(AC986+AD985,0)","v":0},{"$f":"ROUND(AD986+AE985,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D982,0)","v":0},{"$f":"IF($D983=LataProjekcji,ROUND($D984-K986,0),ROUND(IF(K985=0,0,$D984-K986),0))","v":0},{"$f":"IF($D983=LataProjekcji,ROUND($D984-L986,0),ROUND(IF(AND(L985=0,K987>0),$D984-L986,IF(L985=0,0,$D984-L986)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D983=LataProjekcji,ROUND($D984-X986,0),ROUND(IF(AND(X985=0,W987>0),$D984-X986,IF(X985=0,0,$D984-X986)),0))","v":0},0,0,0,{"$f":"IF($D983=LataProjekcji,ROUND($D984-AB986,0),ROUND(IF(AND(AB985=0,AA987>0),$D984-AB986,IF(AB985=0,0,$D984-AB986)),0))","v":0},{"$f":"IF($D983=LataProjekcji,ROUND($D984-AC986,0),ROUND(IF(AND(AC985=0,AB987>0),$D984-AC986,IF(AC985=0,0,$D984-AC986)),0))","v":0},{"$f":"IF($D983=LataProjekcji,ROUND($D984-AD986,0),ROUND(IF(AND(AD985=0,AC987>0),$D984-AD986,IF(AD985=0,0,$D984-AD986)),0))","v":0},{"$f":"IF($D983=LataProjekcji,ROUND($D984-AE986,0),ROUND(IF(AND(AE985=0,AD987>0),$D984-AE986,IF(AE985=0,0,$D984-AE986)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D988,0)","v":0},null,{"$f":"D982+1","v":10}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D988,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D988,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E990<0,0,ROUND(E990,0))","v":0},{"$f":"OFFSET($D$96,D988,0)","v":0},{"$f":"IF(E990>10,ROUND(($D991/12)*$F989,0),$D990)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D988,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D988,0)),0,IF(E990>10,ROUND(D990*C991,0),IF(D990<0,0,D990)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D989=LataProjekcji,$F990,IF($D989=LataProjekcji,$D991,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:K991)+$D991)<$D990,$D991,$D990-SUM($K991:K991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:L991)+$D991)<$D990,$D991,$D990-SUM($K991:L991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:M991)+$D991)<$D990,$D991,$D990-SUM($K991:M991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:N991)+$D991)<$D990,$D991,$D990-SUM($K991:N991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:O991)+$D991)<$D990,$D991,$D990-SUM($K991:O991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:P991)+$D991)<$D990,$D991,$D990-SUM($K991:P991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:Q991)+$D991)<$D990,$D991,$D990-SUM($K991:Q991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:R991)+$D991)<$D990,$D991,$D990-SUM($K991:R991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:S991)+$D991)<$D990,$D991,$D990-SUM($K991:S991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:T991)+$D991)<$D990,$D991,$D990-SUM($K991:T991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:U991)+$D991)<$D990,$D991,$D990-SUM($K991:U991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:V991)+$D991)<$D990,$D991,$D990-SUM($K991:V991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:W991)+$D991)<$D990,$D991,$D990-SUM($K991:W991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:X991)+$D991)<$D990,$D991,$D990-SUM($K991:X991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:Y991)+$D991)<$D990,$D991,$D990-SUM($K991:Y991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:Z991)+$D991)<$D990,$D991,$D990-SUM($K991:Z991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:AA991)+$D991)<$D990,$D991,$D990-SUM($K991:AA991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:AB991)+$D991)<$D990,$D991,$D990-SUM($K991:AB991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:AC991)+$D991)<$D990,$D991,$D990-SUM($K991:AC991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D989=LataProjekcji,$F989>0),AND($D989=LataProjekcji,$F989=0,$E990<=10)),$F990,IF($D989<LataProjekcji,IF((SUM($K991:AD991)+$D991)<$D990,$D991,$D990-SUM($K991:AD991)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K991,0)","v":0},{"$f":"ROUND(K992+L991,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y992+Z991,0)","v":0},{"$f":"ROUND(Z992+AA991,0)","v":0},{"$f":"ROUND(AA992+AB991,0)","v":0},{"$f":"ROUND(AB992+AC991,0)","v":0},{"$f":"ROUND(AC992+AD991,0)","v":0},{"$f":"ROUND(AD992+AE991,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D988,0)","v":0},{"$f":"IF($D989=LataProjekcji,ROUND($D990-K992,0),ROUND(IF(K991=0,0,$D990-K992),0))","v":0},{"$f":"IF($D989=LataProjekcji,ROUND($D990-L992,0),ROUND(IF(AND(L991=0,K993>0),$D990-L992,IF(L991=0,0,$D990-L992)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D989=LataProjekcji,ROUND($D990-X992,0),ROUND(IF(AND(X991=0,W993>0),$D990-X992,IF(X991=0,0,$D990-X992)),0))","v":0},0,0,0,{"$f":"IF($D989=LataProjekcji,ROUND($D990-AB992,0),ROUND(IF(AND(AB991=0,AA993>0),$D990-AB992,IF(AB991=0,0,$D990-AB992)),0))","v":0},{"$f":"IF($D989=LataProjekcji,ROUND($D990-AC992,0),ROUND(IF(AND(AC991=0,AB993>0),$D990-AC992,IF(AC991=0,0,$D990-AC992)),0))","v":0},{"$f":"IF($D989=LataProjekcji,ROUND($D990-AD992,0),ROUND(IF(AND(AD991=0,AC993>0),$D990-AD992,IF(AD991=0,0,$D990-AD992)),0))","v":0},{"$f":"IF($D989=LataProjekcji,ROUND($D990-AE992,0),ROUND(IF(AND(AE991=0,AD993>0),$D990-AE992,IF(AE991=0,0,$D990-AE992)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D994,0)","v":0},null,{"$f":"D988+1","v":11}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D994,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D994,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E996<0,0,ROUND(E996,0))","v":0},{"$f":"OFFSET($D$96,D994,0)","v":0},{"$f":"IF(E996>10,ROUND(($D997/12)*$F995,0),$D996)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D994,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D994,0)),0,IF(E996>10,ROUND(D996*C997,0),IF(D996<0,0,D996)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D995=LataProjekcji,$F996,IF($D995=LataProjekcji,$D997,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:K997)+$D997)<$D996,$D997,$D996-SUM($K997:K997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:L997)+$D997)<$D996,$D997,$D996-SUM($K997:L997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:M997)+$D997)<$D996,$D997,$D996-SUM($K997:M997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:N997)+$D997)<$D996,$D997,$D996-SUM($K997:N997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:O997)+$D997)<$D996,$D997,$D996-SUM($K997:O997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:P997)+$D997)<$D996,$D997,$D996-SUM($K997:P997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:Q997)+$D997)<$D996,$D997,$D996-SUM($K997:Q997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:R997)+$D997)<$D996,$D997,$D996-SUM($K997:R997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:S997)+$D997)<$D996,$D997,$D996-SUM($K997:S997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:T997)+$D997)<$D996,$D997,$D996-SUM($K997:T997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:U997)+$D997)<$D996,$D997,$D996-SUM($K997:U997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:V997)+$D997)<$D996,$D997,$D996-SUM($K997:V997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:W997)+$D997)<$D996,$D997,$D996-SUM($K997:W997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:X997)+$D997)<$D996,$D997,$D996-SUM($K997:X997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:Y997)+$D997)<$D996,$D997,$D996-SUM($K997:Y997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:Z997)+$D997)<$D996,$D997,$D996-SUM($K997:Z997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:AA997)+$D997)<$D996,$D997,$D996-SUM($K997:AA997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:AB997)+$D997)<$D996,$D997,$D996-SUM($K997:AB997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:AC997)+$D997)<$D996,$D997,$D996-SUM($K997:AC997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D995=LataProjekcji,$F995>0),AND($D995=LataProjekcji,$F995=0,$E996<=10)),$F996,IF($D995<LataProjekcji,IF((SUM($K997:AD997)+$D997)<$D996,$D997,$D996-SUM($K997:AD997)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K997,0)","v":0},{"$f":"ROUND(K998+L997,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y998+Z997,0)","v":0},{"$f":"ROUND(Z998+AA997,0)","v":0},{"$f":"ROUND(AA998+AB997,0)","v":0},{"$f":"ROUND(AB998+AC997,0)","v":0},{"$f":"ROUND(AC998+AD997,0)","v":0},{"$f":"ROUND(AD998+AE997,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D994,0)","v":0},{"$f":"IF($D995=LataProjekcji,ROUND($D996-K998,0),ROUND(IF(K997=0,0,$D996-K998),0))","v":0},{"$f":"IF($D995=LataProjekcji,ROUND($D996-L998,0),ROUND(IF(AND(L997=0,K999>0),$D996-L998,IF(L997=0,0,$D996-L998)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D995=LataProjekcji,ROUND($D996-X998,0),ROUND(IF(AND(X997=0,W999>0),$D996-X998,IF(X997=0,0,$D996-X998)),0))","v":0},0,0,0,{"$f":"IF($D995=LataProjekcji,ROUND($D996-AB998,0),ROUND(IF(AND(AB997=0,AA999>0),$D996-AB998,IF(AB997=0,0,$D996-AB998)),0))","v":0},{"$f":"IF($D995=LataProjekcji,ROUND($D996-AC998,0),ROUND(IF(AND(AC997=0,AB999>0),$D996-AC998,IF(AC997=0,0,$D996-AC998)),0))","v":0},{"$f":"IF($D995=LataProjekcji,ROUND($D996-AD998,0),ROUND(IF(AND(AD997=0,AC999>0),$D996-AD998,IF(AD997=0,0,$D996-AD998)),0))","v":0},{"$f":"IF($D995=LataProjekcji,ROUND($D996-AE998,0),ROUND(IF(AND(AE997=0,AD999>0),$D996-AE998,IF(AE997=0,0,$D996-AE998)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1000,0)","v":0},null,{"$f":"D994+1","v":12}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1000,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1000,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1002<0,0,ROUND(E1002,0))","v":0},{"$f":"OFFSET($D$96,D1000,0)","v":0},{"$f":"IF(E1002>10,ROUND(($D1003/12)*$F1001,0),$D1002)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1000,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1000,0)),0,IF(E1002>10,ROUND(D1002*C1003,0),IF(D1002<0,0,D1002)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1001=LataProjekcji,$F1002,IF($D1001=LataProjekcji,$D1003,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:K1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:K1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:L1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:L1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:M1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:M1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:N1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:N1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:O1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:O1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:P1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:P1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:Q1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:Q1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:R1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:R1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:S1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:S1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:T1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:T1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:U1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:U1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:V1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:V1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:W1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:W1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:X1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:X1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:Y1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:Y1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:Z1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:Z1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:AA1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:AA1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:AB1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:AB1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:AC1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:AC1003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1001=LataProjekcji,$F1001>0),AND($D1001=LataProjekcji,$F1001=0,$E1002<=10)),$F1002,IF($D1001<LataProjekcji,IF((SUM($K1003:AD1003)+$D1003)<$D1002,$D1003,$D1002-SUM($K1003:AD1003)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1003,0)","v":0},{"$f":"ROUND(K1004+L1003,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1004+Z1003,0)","v":0},{"$f":"ROUND(Z1004+AA1003,0)","v":0},{"$f":"ROUND(AA1004+AB1003,0)","v":0},{"$f":"ROUND(AB1004+AC1003,0)","v":0},{"$f":"ROUND(AC1004+AD1003,0)","v":0},{"$f":"ROUND(AD1004+AE1003,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1000,0)","v":0},{"$f":"IF($D1001=LataProjekcji,ROUND($D1002-K1004,0),ROUND(IF(K1003=0,0,$D1002-K1004),0))","v":0},{"$f":"IF($D1001=LataProjekcji,ROUND($D1002-L1004,0),ROUND(IF(AND(L1003=0,K1005>0),$D1002-L1004,IF(L1003=0,0,$D1002-L1004)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1001=LataProjekcji,ROUND($D1002-X1004,0),ROUND(IF(AND(X1003=0,W1005>0),$D1002-X1004,IF(X1003=0,0,$D1002-X1004)),0))","v":0},0,0,0,{"$f":"IF($D1001=LataProjekcji,ROUND($D1002-AB1004,0),ROUND(IF(AND(AB1003=0,AA1005>0),$D1002-AB1004,IF(AB1003=0,0,$D1002-AB1004)),0))","v":0},{"$f":"IF($D1001=LataProjekcji,ROUND($D1002-AC1004,0),ROUND(IF(AND(AC1003=0,AB1005>0),$D1002-AC1004,IF(AC1003=0,0,$D1002-AC1004)),0))","v":0},{"$f":"IF($D1001=LataProjekcji,ROUND($D1002-AD1004,0),ROUND(IF(AND(AD1003=0,AC1005>0),$D1002-AD1004,IF(AD1003=0,0,$D1002-AD1004)),0))","v":0},{"$f":"IF($D1001=LataProjekcji,ROUND($D1002-AE1004,0),ROUND(IF(AND(AE1003=0,AD1005>0),$D1002-AE1004,IF(AE1003=0,0,$D1002-AE1004)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1006,0)","v":0},null,{"$f":"D1000+1","v":13}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1006,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1006,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1008<0,0,ROUND(E1008,0))","v":0},{"$f":"OFFSET($D$96,D1006,0)","v":0},{"$f":"IF(E1008>10,ROUND(($D1009/12)*$F1007,0),$D1008)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1006,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1006,0)),0,IF(E1008>10,ROUND(D1008*C1009,0),IF(D1008<0,0,D1008)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1007=LataProjekcji,$F1008,IF($D1007=LataProjekcji,$D1009,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:K1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:K1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:L1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:L1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:M1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:M1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:N1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:N1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:O1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:O1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:P1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:P1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:Q1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:Q1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:R1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:R1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:S1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:S1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:T1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:T1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:U1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:U1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:V1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:V1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:W1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:W1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:X1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:X1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:Y1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:Y1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:Z1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:Z1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:AA1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:AA1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:AB1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:AB1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:AC1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:AC1009)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1007=LataProjekcji,$F1007>0),AND($D1007=LataProjekcji,$F1007=0,$E1008<=10)),$F1008,IF($D1007<LataProjekcji,IF((SUM($K1009:AD1009)+$D1009)<$D1008,$D1009,$D1008-SUM($K1009:AD1009)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1009,0)","v":0},{"$f":"ROUND(K1010+L1009,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1010+Z1009,0)","v":0},{"$f":"ROUND(Z1010+AA1009,0)","v":0},{"$f":"ROUND(AA1010+AB1009,0)","v":0},{"$f":"ROUND(AB1010+AC1009,0)","v":0},{"$f":"ROUND(AC1010+AD1009,0)","v":0},{"$f":"ROUND(AD1010+AE1009,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1006,0)","v":0},{"$f":"IF($D1007=LataProjekcji,ROUND($D1008-K1010,0),ROUND(IF(K1009=0,0,$D1008-K1010),0))","v":0},{"$f":"IF($D1007=LataProjekcji,ROUND($D1008-L1010,0),ROUND(IF(AND(L1009=0,K1011>0),$D1008-L1010,IF(L1009=0,0,$D1008-L1010)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1007=LataProjekcji,ROUND($D1008-X1010,0),ROUND(IF(AND(X1009=0,W1011>0),$D1008-X1010,IF(X1009=0,0,$D1008-X1010)),0))","v":0},0,0,0,{"$f":"IF($D1007=LataProjekcji,ROUND($D1008-AB1010,0),ROUND(IF(AND(AB1009=0,AA1011>0),$D1008-AB1010,IF(AB1009=0,0,$D1008-AB1010)),0))","v":0},{"$f":"IF($D1007=LataProjekcji,ROUND($D1008-AC1010,0),ROUND(IF(AND(AC1009=0,AB1011>0),$D1008-AC1010,IF(AC1009=0,0,$D1008-AC1010)),0))","v":0},{"$f":"IF($D1007=LataProjekcji,ROUND($D1008-AD1010,0),ROUND(IF(AND(AD1009=0,AC1011>0),$D1008-AD1010,IF(AD1009=0,0,$D1008-AD1010)),0))","v":0},{"$f":"IF($D1007=LataProjekcji,ROUND($D1008-AE1010,0),ROUND(IF(AND(AE1009=0,AD1011>0),$D1008-AE1010,IF(AE1009=0,0,$D1008-AE1010)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1012,0)","v":0},null,{"$f":"D1006+1","v":14}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1012,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1012,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1014<0,0,ROUND(E1014,0))","v":0},{"$f":"OFFSET($D$96,D1012,0)","v":0},{"$f":"IF(E1014>10,ROUND(($D1015/12)*$F1013,0),$D1014)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1012,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1012,0)),0,IF(E1014>10,ROUND(D1014*C1015,0),IF(D1014<0,0,D1014)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1013=LataProjekcji,$F1014,IF($D1013=LataProjekcji,$D1015,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:K1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:K1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:L1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:L1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:M1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:M1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:N1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:N1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:O1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:O1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:P1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:P1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:Q1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:Q1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:R1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:R1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:S1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:S1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:T1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:T1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:U1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:U1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:V1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:V1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:W1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:W1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:X1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:X1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:Y1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:Y1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:Z1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:Z1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:AA1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:AA1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:AB1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:AB1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:AC1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:AC1015)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1013=LataProjekcji,$F1013>0),AND($D1013=LataProjekcji,$F1013=0,$E1014<=10)),$F1014,IF($D1013<LataProjekcji,IF((SUM($K1015:AD1015)+$D1015)<$D1014,$D1015,$D1014-SUM($K1015:AD1015)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1015,0)","v":0},{"$f":"ROUND(K1016+L1015,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1016+Z1015,0)","v":0},{"$f":"ROUND(Z1016+AA1015,0)","v":0},{"$f":"ROUND(AA1016+AB1015,0)","v":0},{"$f":"ROUND(AB1016+AC1015,0)","v":0},{"$f":"ROUND(AC1016+AD1015,0)","v":0},{"$f":"ROUND(AD1016+AE1015,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1012,0)","v":0},{"$f":"IF($D1013=LataProjekcji,ROUND($D1014-K1016,0),ROUND(IF(K1015=0,0,$D1014-K1016),0))","v":0},{"$f":"IF($D1013=LataProjekcji,ROUND($D1014-L1016,0),ROUND(IF(AND(L1015=0,K1017>0),$D1014-L1016,IF(L1015=0,0,$D1014-L1016)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1013=LataProjekcji,ROUND($D1014-X1016,0),ROUND(IF(AND(X1015=0,W1017>0),$D1014-X1016,IF(X1015=0,0,$D1014-X1016)),0))","v":0},0,0,0,{"$f":"IF($D1013=LataProjekcji,ROUND($D1014-AB1016,0),ROUND(IF(AND(AB1015=0,AA1017>0),$D1014-AB1016,IF(AB1015=0,0,$D1014-AB1016)),0))","v":0},{"$f":"IF($D1013=LataProjekcji,ROUND($D1014-AC1016,0),ROUND(IF(AND(AC1015=0,AB1017>0),$D1014-AC1016,IF(AC1015=0,0,$D1014-AC1016)),0))","v":0},{"$f":"IF($D1013=LataProjekcji,ROUND($D1014-AD1016,0),ROUND(IF(AND(AD1015=0,AC1017>0),$D1014-AD1016,IF(AD1015=0,0,$D1014-AD1016)),0))","v":0},{"$f":"IF($D1013=LataProjekcji,ROUND($D1014-AE1016,0),ROUND(IF(AND(AE1015=0,AD1017>0),$D1014-AE1016,IF(AE1015=0,0,$D1014-AE1016)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1018,0)","v":0},null,{"$f":"D1012+1","v":15}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1018,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1018,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1020<0,0,ROUND(E1020,0))","v":0},{"$f":"OFFSET($D$96,D1018,0)","v":0},{"$f":"IF(E1020>10,ROUND(($D1021/12)*$F1019,0),$D1020)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1018,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1018,0)),0,IF(E1020>10,ROUND(D1020*C1021,0),IF(D1020<0,0,D1020)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1019=LataProjekcji,$F1020,IF($D1019=LataProjekcji,$D1021,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:K1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:K1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:L1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:L1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:M1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:M1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:N1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:N1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:O1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:O1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:P1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:P1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:Q1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:Q1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:R1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:R1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:S1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:S1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:T1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:T1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:U1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:U1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:V1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:V1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:W1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:W1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:X1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:X1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:Y1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:Y1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:Z1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:Z1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:AA1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:AA1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:AB1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:AB1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:AC1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:AC1021)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1019=LataProjekcji,$F1019>0),AND($D1019=LataProjekcji,$F1019=0,$E1020<=10)),$F1020,IF($D1019<LataProjekcji,IF((SUM($K1021:AD1021)+$D1021)<$D1020,$D1021,$D1020-SUM($K1021:AD1021)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1021,0)","v":0},{"$f":"ROUND(K1022+L1021,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1022+Z1021,0)","v":0},{"$f":"ROUND(Z1022+AA1021,0)","v":0},{"$f":"ROUND(AA1022+AB1021,0)","v":0},{"$f":"ROUND(AB1022+AC1021,0)","v":0},{"$f":"ROUND(AC1022+AD1021,0)","v":0},{"$f":"ROUND(AD1022+AE1021,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1018,0)","v":0},{"$f":"IF($D1019=LataProjekcji,ROUND($D1020-K1022,0),ROUND(IF(K1021=0,0,$D1020-K1022),0))","v":0},{"$f":"IF($D1019=LataProjekcji,ROUND($D1020-L1022,0),ROUND(IF(AND(L1021=0,K1023>0),$D1020-L1022,IF(L1021=0,0,$D1020-L1022)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1019=LataProjekcji,ROUND($D1020-X1022,0),ROUND(IF(AND(X1021=0,W1023>0),$D1020-X1022,IF(X1021=0,0,$D1020-X1022)),0))","v":0},0,0,0,{"$f":"IF($D1019=LataProjekcji,ROUND($D1020-AB1022,0),ROUND(IF(AND(AB1021=0,AA1023>0),$D1020-AB1022,IF(AB1021=0,0,$D1020-AB1022)),0))","v":0},{"$f":"IF($D1019=LataProjekcji,ROUND($D1020-AC1022,0),ROUND(IF(AND(AC1021=0,AB1023>0),$D1020-AC1022,IF(AC1021=0,0,$D1020-AC1022)),0))","v":0},{"$f":"IF($D1019=LataProjekcji,ROUND($D1020-AD1022,0),ROUND(IF(AND(AD1021=0,AC1023>0),$D1020-AD1022,IF(AD1021=0,0,$D1020-AD1022)),0))","v":0},{"$f":"IF($D1019=LataProjekcji,ROUND($D1020-AE1022,0),ROUND(IF(AND(AE1021=0,AD1023>0),$D1020-AE1022,IF(AE1021=0,0,$D1020-AE1022)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1024,0)","v":0},null,{"$f":"D1018+1","v":16}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1024,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1024,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1026<0,0,ROUND(E1026,0))","v":0},{"$f":"OFFSET($D$96,D1024,0)","v":0},{"$f":"IF(E1026>10,ROUND(($D1027/12)*$F1025,0),$D1026)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1024,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1024,0)),0,IF(E1026>10,ROUND(D1026*C1027,0),IF(D1026<0,0,D1026)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1025=LataProjekcji,$F1026,IF($D1025=LataProjekcji,$D1027,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:K1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:K1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:L1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:L1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:M1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:M1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:N1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:N1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:O1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:O1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:P1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:P1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:Q1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:Q1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:R1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:R1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:S1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:S1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:T1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:T1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:U1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:U1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:V1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:V1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:W1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:W1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:X1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:X1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:Y1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:Y1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:Z1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:Z1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:AA1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:AA1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:AB1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:AB1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:AC1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:AC1027)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1025=LataProjekcji,$F1025>0),AND($D1025=LataProjekcji,$F1025=0,$E1026<=10)),$F1026,IF($D1025<LataProjekcji,IF((SUM($K1027:AD1027)+$D1027)<$D1026,$D1027,$D1026-SUM($K1027:AD1027)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1027,0)","v":0},{"$f":"ROUND(K1028+L1027,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1028+Z1027,0)","v":0},{"$f":"ROUND(Z1028+AA1027,0)","v":0},{"$f":"ROUND(AA1028+AB1027,0)","v":0},{"$f":"ROUND(AB1028+AC1027,0)","v":0},{"$f":"ROUND(AC1028+AD1027,0)","v":0},{"$f":"ROUND(AD1028+AE1027,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1024,0)","v":0},{"$f":"IF($D1025=LataProjekcji,ROUND($D1026-K1028,0),ROUND(IF(K1027=0,0,$D1026-K1028),0))","v":0},{"$f":"IF($D1025=LataProjekcji,ROUND($D1026-L1028,0),ROUND(IF(AND(L1027=0,K1029>0),$D1026-L1028,IF(L1027=0,0,$D1026-L1028)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1025=LataProjekcji,ROUND($D1026-X1028,0),ROUND(IF(AND(X1027=0,W1029>0),$D1026-X1028,IF(X1027=0,0,$D1026-X1028)),0))","v":0},0,0,0,{"$f":"IF($D1025=LataProjekcji,ROUND($D1026-AB1028,0),ROUND(IF(AND(AB1027=0,AA1029>0),$D1026-AB1028,IF(AB1027=0,0,$D1026-AB1028)),0))","v":0},{"$f":"IF($D1025=LataProjekcji,ROUND($D1026-AC1028,0),ROUND(IF(AND(AC1027=0,AB1029>0),$D1026-AC1028,IF(AC1027=0,0,$D1026-AC1028)),0))","v":0},{"$f":"IF($D1025=LataProjekcji,ROUND($D1026-AD1028,0),ROUND(IF(AND(AD1027=0,AC1029>0),$D1026-AD1028,IF(AD1027=0,0,$D1026-AD1028)),0))","v":0},{"$f":"IF($D1025=LataProjekcji,ROUND($D1026-AE1028,0),ROUND(IF(AND(AE1027=0,AD1029>0),$D1026-AE1028,IF(AE1027=0,0,$D1026-AE1028)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1030,0)","v":0},null,{"$f":"D1024+1","v":17}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1030,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1030,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1032<0,0,ROUND(E1032,0))","v":0},{"$f":"OFFSET($D$96,D1030,0)","v":0},{"$f":"IF(E1032>10,ROUND(($D1033/12)*$F1031,0),$D1032)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1030,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1030,0)),0,IF(E1032>10,ROUND(D1032*C1033,0),IF(D1032<0,0,D1032)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1031=LataProjekcji,$F1032,IF($D1031=LataProjekcji,$D1033,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:K1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:K1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:L1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:L1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:M1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:M1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:N1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:N1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:O1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:O1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:P1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:P1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:Q1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:Q1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:R1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:R1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:S1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:S1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:T1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:T1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:U1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:U1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:V1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:V1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:W1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:W1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:X1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:X1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:Y1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:Y1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:Z1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:Z1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:AA1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:AA1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:AB1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:AB1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:AC1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:AC1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1031=LataProjekcji,$F1031>0),AND($D1031=LataProjekcji,$F1031=0,$E1032<=10)),$F1032,IF($D1031<LataProjekcji,IF((SUM($K1033:AD1033)+$D1033)<$D1032,$D1033,$D1032-SUM($K1033:AD1033)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1033,0)","v":0},{"$f":"ROUND(K1034+L1033,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1034+Z1033,0)","v":0},{"$f":"ROUND(Z1034+AA1033,0)","v":0},{"$f":"ROUND(AA1034+AB1033,0)","v":0},{"$f":"ROUND(AB1034+AC1033,0)","v":0},{"$f":"ROUND(AC1034+AD1033,0)","v":0},{"$f":"ROUND(AD1034+AE1033,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1030,0)","v":0},{"$f":"IF($D1031=LataProjekcji,ROUND($D1032-K1034,0),ROUND(IF(K1033=0,0,$D1032-K1034),0))","v":0},{"$f":"IF($D1031=LataProjekcji,ROUND($D1032-L1034,0),ROUND(IF(AND(L1033=0,K1035>0),$D1032-L1034,IF(L1033=0,0,$D1032-L1034)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1031=LataProjekcji,ROUND($D1032-X1034,0),ROUND(IF(AND(X1033=0,W1035>0),$D1032-X1034,IF(X1033=0,0,$D1032-X1034)),0))","v":0},0,0,0,{"$f":"IF($D1031=LataProjekcji,ROUND($D1032-AB1034,0),ROUND(IF(AND(AB1033=0,AA1035>0),$D1032-AB1034,IF(AB1033=0,0,$D1032-AB1034)),0))","v":0},{"$f":"IF($D1031=LataProjekcji,ROUND($D1032-AC1034,0),ROUND(IF(AND(AC1033=0,AB1035>0),$D1032-AC1034,IF(AC1033=0,0,$D1032-AC1034)),0))","v":0},{"$f":"IF($D1031=LataProjekcji,ROUND($D1032-AD1034,0),ROUND(IF(AND(AD1033=0,AC1035>0),$D1032-AD1034,IF(AD1033=0,0,$D1032-AD1034)),0))","v":0},{"$f":"IF($D1031=LataProjekcji,ROUND($D1032-AE1034,0),ROUND(IF(AND(AE1033=0,AD1035>0),$D1032-AE1034,IF(AE1033=0,0,$D1032-AE1034)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1036,0)","v":0},null,{"$f":"D1030+1","v":18}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1036,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1036,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1038<0,0,ROUND(E1038,0))","v":0},{"$f":"OFFSET($D$96,D1036,0)","v":0},{"$f":"IF(E1038>10,ROUND(($D1039/12)*$F1037,0),$D1038)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1036,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1036,0)),0,IF(E1038>10,ROUND(D1038*C1039,0),IF(D1038<0,0,D1038)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1037=LataProjekcji,$F1038,IF($D1037=LataProjekcji,$D1039,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:K1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:K1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:L1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:L1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:M1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:M1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:N1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:N1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:O1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:O1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:P1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:P1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:Q1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:Q1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:R1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:R1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:S1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:S1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:T1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:T1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:U1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:U1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:V1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:V1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:W1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:W1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:X1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:X1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:Y1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:Y1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:Z1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:Z1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:AA1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:AA1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:AB1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:AB1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:AC1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:AC1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1037=LataProjekcji,$F1037>0),AND($D1037=LataProjekcji,$F1037=0,$E1038<=10)),$F1038,IF($D1037<LataProjekcji,IF((SUM($K1039:AD1039)+$D1039)<$D1038,$D1039,$D1038-SUM($K1039:AD1039)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1039,0)","v":0},{"$f":"ROUND(K1040+L1039,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1040+Z1039,0)","v":0},{"$f":"ROUND(Z1040+AA1039,0)","v":0},{"$f":"ROUND(AA1040+AB1039,0)","v":0},{"$f":"ROUND(AB1040+AC1039,0)","v":0},{"$f":"ROUND(AC1040+AD1039,0)","v":0},{"$f":"ROUND(AD1040+AE1039,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1036,0)","v":0},{"$f":"IF($D1037=LataProjekcji,ROUND($D1038-K1040,0),ROUND(IF(K1039=0,0,$D1038-K1040),0))","v":0},{"$f":"IF($D1037=LataProjekcji,ROUND($D1038-L1040,0),ROUND(IF(AND(L1039=0,K1041>0),$D1038-L1040,IF(L1039=0,0,$D1038-L1040)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1037=LataProjekcji,ROUND($D1038-X1040,0),ROUND(IF(AND(X1039=0,W1041>0),$D1038-X1040,IF(X1039=0,0,$D1038-X1040)),0))","v":0},0,0,0,{"$f":"IF($D1037=LataProjekcji,ROUND($D1038-AB1040,0),ROUND(IF(AND(AB1039=0,AA1041>0),$D1038-AB1040,IF(AB1039=0,0,$D1038-AB1040)),0))","v":0},{"$f":"IF($D1037=LataProjekcji,ROUND($D1038-AC1040,0),ROUND(IF(AND(AC1039=0,AB1041>0),$D1038-AC1040,IF(AC1039=0,0,$D1038-AC1040)),0))","v":0},{"$f":"IF($D1037=LataProjekcji,ROUND($D1038-AD1040,0),ROUND(IF(AND(AD1039=0,AC1041>0),$D1038-AD1040,IF(AD1039=0,0,$D1038-AD1040)),0))","v":0},{"$f":"IF($D1037=LataProjekcji,ROUND($D1038-AE1040,0),ROUND(IF(AND(AE1039=0,AD1041>0),$D1038-AE1040,IF(AE1039=0,0,$D1038-AE1040)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1042,0)","v":0},null,{"$f":"D1036+1","v":19}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1042,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1042,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1044<0,0,ROUND(E1044,0))","v":0},{"$f":"OFFSET($D$96,D1042,0)","v":0},{"$f":"IF(E1044>10,ROUND(($D1045/12)*$F1043,0),$D1044)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1042,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1042,0)),0,IF(E1044>10,ROUND(D1044*C1045,0),IF(D1044<0,0,D1044)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1043=LataProjekcji,$F1044,IF($D1043=LataProjekcji,$D1045,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:K1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:K1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:L1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:L1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:M1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:M1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:N1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:N1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:O1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:O1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:P1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:P1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:Q1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:Q1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:R1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:R1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:S1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:S1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:T1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:T1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:U1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:U1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:V1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:V1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:W1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:W1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:X1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:X1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:Y1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:Y1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:Z1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:Z1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:AA1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:AA1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:AB1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:AB1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:AC1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:AC1045)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1043=LataProjekcji,$F1043>0),AND($D1043=LataProjekcji,$F1043=0,$E1044<=10)),$F1044,IF($D1043<LataProjekcji,IF((SUM($K1045:AD1045)+$D1045)<$D1044,$D1045,$D1044-SUM($K1045:AD1045)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1045,0)","v":0},{"$f":"ROUND(K1046+L1045,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1046+Z1045,0)","v":0},{"$f":"ROUND(Z1046+AA1045,0)","v":0},{"$f":"ROUND(AA1046+AB1045,0)","v":0},{"$f":"ROUND(AB1046+AC1045,0)","v":0},{"$f":"ROUND(AC1046+AD1045,0)","v":0},{"$f":"ROUND(AD1046+AE1045,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1042,0)","v":0},{"$f":"IF($D1043=LataProjekcji,ROUND($D1044-K1046,0),ROUND(IF(K1045=0,0,$D1044-K1046),0))","v":0},{"$f":"IF($D1043=LataProjekcji,ROUND($D1044-L1046,0),ROUND(IF(AND(L1045=0,K1047>0),$D1044-L1046,IF(L1045=0,0,$D1044-L1046)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1043=LataProjekcji,ROUND($D1044-X1046,0),ROUND(IF(AND(X1045=0,W1047>0),$D1044-X1046,IF(X1045=0,0,$D1044-X1046)),0))","v":0},0,0,0,{"$f":"IF($D1043=LataProjekcji,ROUND($D1044-AB1046,0),ROUND(IF(AND(AB1045=0,AA1047>0),$D1044-AB1046,IF(AB1045=0,0,$D1044-AB1046)),0))","v":0},{"$f":"IF($D1043=LataProjekcji,ROUND($D1044-AC1046,0),ROUND(IF(AND(AC1045=0,AB1047>0),$D1044-AC1046,IF(AC1045=0,0,$D1044-AC1046)),0))","v":0},{"$f":"IF($D1043=LataProjekcji,ROUND($D1044-AD1046,0),ROUND(IF(AND(AD1045=0,AC1047>0),$D1044-AD1046,IF(AD1045=0,0,$D1044-AD1046)),0))","v":0},{"$f":"IF($D1043=LataProjekcji,ROUND($D1044-AE1046,0),ROUND(IF(AND(AE1045=0,AD1047>0),$D1044-AE1046,IF(AE1045=0,0,$D1044-AE1046)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1048,0)","v":0},null,{"$f":"D1042+1","v":20}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1048,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1048,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1050<0,0,ROUND(E1050,0))","v":0},{"$f":"OFFSET($D$96,D1048,0)","v":0},{"$f":"IF(E1050>10,ROUND(($D1051/12)*$F1049,0),$D1050)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1048,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1048,0)),0,IF(E1050>10,ROUND(D1050*C1051,0),IF(D1050<0,0,D1050)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1049=LataProjekcji,$F1050,IF($D1049=LataProjekcji,$D1051,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:K1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:K1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:L1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:L1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:M1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:M1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:N1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:N1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:O1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:O1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:P1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:P1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:Q1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:Q1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:R1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:R1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:S1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:S1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:T1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:T1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:U1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:U1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:V1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:V1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:W1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:W1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:X1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:X1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:Y1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:Y1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:Z1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:Z1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:AA1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:AA1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:AB1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:AB1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:AC1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:AC1051)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1049=LataProjekcji,$F1049>0),AND($D1049=LataProjekcji,$F1049=0,$E1050<=10)),$F1050,IF($D1049<LataProjekcji,IF((SUM($K1051:AD1051)+$D1051)<$D1050,$D1051,$D1050-SUM($K1051:AD1051)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1051,0)","v":0},{"$f":"ROUND(K1052+L1051,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1052+Z1051,0)","v":0},{"$f":"ROUND(Z1052+AA1051,0)","v":0},{"$f":"ROUND(AA1052+AB1051,0)","v":0},{"$f":"ROUND(AB1052+AC1051,0)","v":0},{"$f":"ROUND(AC1052+AD1051,0)","v":0},{"$f":"ROUND(AD1052+AE1051,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1048,0)","v":0},{"$f":"IF($D1049=LataProjekcji,ROUND($D1050-K1052,0),ROUND(IF(K1051=0,0,$D1050-K1052),0))","v":0},{"$f":"IF($D1049=LataProjekcji,ROUND($D1050-L1052,0),ROUND(IF(AND(L1051=0,K1053>0),$D1050-L1052,IF(L1051=0,0,$D1050-L1052)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1049=LataProjekcji,ROUND($D1050-X1052,0),ROUND(IF(AND(X1051=0,W1053>0),$D1050-X1052,IF(X1051=0,0,$D1050-X1052)),0))","v":0},0,0,0,{"$f":"IF($D1049=LataProjekcji,ROUND($D1050-AB1052,0),ROUND(IF(AND(AB1051=0,AA1053>0),$D1050-AB1052,IF(AB1051=0,0,$D1050-AB1052)),0))","v":0},{"$f":"IF($D1049=LataProjekcji,ROUND($D1050-AC1052,0),ROUND(IF(AND(AC1051=0,AB1053>0),$D1050-AC1052,IF(AC1051=0,0,$D1050-AC1052)),0))","v":0},{"$f":"IF($D1049=LataProjekcji,ROUND($D1050-AD1052,0),ROUND(IF(AND(AD1051=0,AC1053>0),$D1050-AD1052,IF(AD1051=0,0,$D1050-AD1052)),0))","v":0},{"$f":"IF($D1049=LataProjekcji,ROUND($D1050-AE1052,0),ROUND(IF(AND(AE1051=0,AD1053>0),$D1050-AE1052,IF(AE1051=0,0,$D1050-AE1052)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1054,0)","v":0},null,{"$f":"D1048+1","v":21}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1054,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1054,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1056<0,0,ROUND(E1056,0))","v":0},{"$f":"OFFSET($D$96,D1054,0)","v":0},{"$f":"IF(E1056>10,ROUND(($D1057/12)*$F1055,0),$D1056)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1054,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1054,0)),0,IF(E1056>10,ROUND(D1056*C1057,0),IF(D1056<0,0,D1056)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1055=LataProjekcji,$F1056,IF($D1055=LataProjekcji,$D1057,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:K1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:K1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:L1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:L1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:M1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:M1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:N1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:N1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:O1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:O1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:P1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:P1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:Q1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:Q1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:R1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:R1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:S1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:S1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:T1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:T1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:U1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:U1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:V1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:V1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:W1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:W1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:X1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:X1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:Y1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:Y1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:Z1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:Z1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:AA1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:AA1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:AB1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:AB1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:AC1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:AC1057)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1055=LataProjekcji,$F1055>0),AND($D1055=LataProjekcji,$F1055=0,$E1056<=10)),$F1056,IF($D1055<LataProjekcji,IF((SUM($K1057:AD1057)+$D1057)<$D1056,$D1057,$D1056-SUM($K1057:AD1057)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1057,0)","v":0},{"$f":"ROUND(K1058+L1057,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1058+Z1057,0)","v":0},{"$f":"ROUND(Z1058+AA1057,0)","v":0},{"$f":"ROUND(AA1058+AB1057,0)","v":0},{"$f":"ROUND(AB1058+AC1057,0)","v":0},{"$f":"ROUND(AC1058+AD1057,0)","v":0},{"$f":"ROUND(AD1058+AE1057,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1054,0)","v":0},{"$f":"IF($D1055=LataProjekcji,ROUND($D1056-K1058,0),ROUND(IF(K1057=0,0,$D1056-K1058),0))","v":0},{"$f":"IF($D1055=LataProjekcji,ROUND($D1056-L1058,0),ROUND(IF(AND(L1057=0,K1059>0),$D1056-L1058,IF(L1057=0,0,$D1056-L1058)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1055=LataProjekcji,ROUND($D1056-X1058,0),ROUND(IF(AND(X1057=0,W1059>0),$D1056-X1058,IF(X1057=0,0,$D1056-X1058)),0))","v":0},0,0,0,{"$f":"IF($D1055=LataProjekcji,ROUND($D1056-AB1058,0),ROUND(IF(AND(AB1057=0,AA1059>0),$D1056-AB1058,IF(AB1057=0,0,$D1056-AB1058)),0))","v":0},{"$f":"IF($D1055=LataProjekcji,ROUND($D1056-AC1058,0),ROUND(IF(AND(AC1057=0,AB1059>0),$D1056-AC1058,IF(AC1057=0,0,$D1056-AC1058)),0))","v":0},{"$f":"IF($D1055=LataProjekcji,ROUND($D1056-AD1058,0),ROUND(IF(AND(AD1057=0,AC1059>0),$D1056-AD1058,IF(AD1057=0,0,$D1056-AD1058)),0))","v":0},{"$f":"IF($D1055=LataProjekcji,ROUND($D1056-AE1058,0),ROUND(IF(AND(AE1057=0,AD1059>0),$D1056-AE1058,IF(AE1057=0,0,$D1056-AE1058)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1060,0)","v":0},null,{"$f":"D1054+1","v":22}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1060,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1060,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1062<0,0,ROUND(E1062,0))","v":0},{"$f":"OFFSET($D$96,D1060,0)","v":0},{"$f":"IF(E1062>10,ROUND(($D1063/12)*$F1061,0),$D1062)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1060,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1060,0)),0,IF(E1062>10,ROUND(D1062*C1063,0),IF(D1062<0,0,D1062)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1061=LataProjekcji,$F1062,IF($D1061=LataProjekcji,$D1063,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:K1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:K1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:L1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:L1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:M1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:M1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:N1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:N1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:O1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:O1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:P1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:P1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:Q1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:Q1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:R1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:R1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:S1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:S1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:T1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:T1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:U1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:U1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:V1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:V1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:W1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:W1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:X1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:X1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:Y1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:Y1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:Z1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:Z1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:AA1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:AA1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:AB1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:AB1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:AC1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:AC1063)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1061=LataProjekcji,$F1061>0),AND($D1061=LataProjekcji,$F1061=0,$E1062<=10)),$F1062,IF($D1061<LataProjekcji,IF((SUM($K1063:AD1063)+$D1063)<$D1062,$D1063,$D1062-SUM($K1063:AD1063)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1063,0)","v":0},{"$f":"ROUND(K1064+L1063,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1064+Z1063,0)","v":0},{"$f":"ROUND(Z1064+AA1063,0)","v":0},{"$f":"ROUND(AA1064+AB1063,0)","v":0},{"$f":"ROUND(AB1064+AC1063,0)","v":0},{"$f":"ROUND(AC1064+AD1063,0)","v":0},{"$f":"ROUND(AD1064+AE1063,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1060,0)","v":0},{"$f":"IF($D1061=LataProjekcji,ROUND($D1062-K1064,0),ROUND(IF(K1063=0,0,$D1062-K1064),0))","v":0},{"$f":"IF($D1061=LataProjekcji,ROUND($D1062-L1064,0),ROUND(IF(AND(L1063=0,K1065>0),$D1062-L1064,IF(L1063=0,0,$D1062-L1064)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1061=LataProjekcji,ROUND($D1062-X1064,0),ROUND(IF(AND(X1063=0,W1065>0),$D1062-X1064,IF(X1063=0,0,$D1062-X1064)),0))","v":0},0,0,0,{"$f":"IF($D1061=LataProjekcji,ROUND($D1062-AB1064,0),ROUND(IF(AND(AB1063=0,AA1065>0),$D1062-AB1064,IF(AB1063=0,0,$D1062-AB1064)),0))","v":0},{"$f":"IF($D1061=LataProjekcji,ROUND($D1062-AC1064,0),ROUND(IF(AND(AC1063=0,AB1065>0),$D1062-AC1064,IF(AC1063=0,0,$D1062-AC1064)),0))","v":0},{"$f":"IF($D1061=LataProjekcji,ROUND($D1062-AD1064,0),ROUND(IF(AND(AD1063=0,AC1065>0),$D1062-AD1064,IF(AD1063=0,0,$D1062-AD1064)),0))","v":0},{"$f":"IF($D1061=LataProjekcji,ROUND($D1062-AE1064,0),ROUND(IF(AND(AE1063=0,AD1065>0),$D1062-AE1064,IF(AE1063=0,0,$D1062-AE1064)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1066,0)","v":0},null,{"$f":"D1060+1","v":23}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1066,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1066,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1068<0,0,ROUND(E1068,0))","v":0},{"$f":"OFFSET($D$96,D1066,0)","v":0},{"$f":"IF(E1068>10,ROUND(($D1069/12)*$F1067,0),$D1068)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1066,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1066,0)),0,IF(E1068>10,ROUND(D1068*C1069,0),IF(D1068<0,0,D1068)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1067=LataProjekcji,$F1068,IF($D1067=LataProjekcji,$D1069,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:K1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:K1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:L1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:L1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:M1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:M1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:N1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:N1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:O1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:O1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:P1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:P1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:Q1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:Q1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:R1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:R1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:S1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:S1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:T1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:T1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:U1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:U1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:V1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:V1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:W1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:W1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:X1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:X1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:Y1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:Y1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:Z1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:Z1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:AA1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:AA1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:AB1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:AB1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:AC1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:AC1069)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1067=LataProjekcji,$F1067>0),AND($D1067=LataProjekcji,$F1067=0,$E1068<=10)),$F1068,IF($D1067<LataProjekcji,IF((SUM($K1069:AD1069)+$D1069)<$D1068,$D1069,$D1068-SUM($K1069:AD1069)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1069,0)","v":0},{"$f":"ROUND(K1070+L1069,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1070+Z1069,0)","v":0},{"$f":"ROUND(Z1070+AA1069,0)","v":0},{"$f":"ROUND(AA1070+AB1069,0)","v":0},{"$f":"ROUND(AB1070+AC1069,0)","v":0},{"$f":"ROUND(AC1070+AD1069,0)","v":0},{"$f":"ROUND(AD1070+AE1069,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1066,0)","v":0},{"$f":"IF($D1067=LataProjekcji,ROUND($D1068-K1070,0),ROUND(IF(K1069=0,0,$D1068-K1070),0))","v":0},{"$f":"IF($D1067=LataProjekcji,ROUND($D1068-L1070,0),ROUND(IF(AND(L1069=0,K1071>0),$D1068-L1070,IF(L1069=0,0,$D1068-L1070)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1067=LataProjekcji,ROUND($D1068-X1070,0),ROUND(IF(AND(X1069=0,W1071>0),$D1068-X1070,IF(X1069=0,0,$D1068-X1070)),0))","v":0},0,0,0,{"$f":"IF($D1067=LataProjekcji,ROUND($D1068-AB1070,0),ROUND(IF(AND(AB1069=0,AA1071>0),$D1068-AB1070,IF(AB1069=0,0,$D1068-AB1070)),0))","v":0},{"$f":"IF($D1067=LataProjekcji,ROUND($D1068-AC1070,0),ROUND(IF(AND(AC1069=0,AB1071>0),$D1068-AC1070,IF(AC1069=0,0,$D1068-AC1070)),0))","v":0},{"$f":"IF($D1067=LataProjekcji,ROUND($D1068-AD1070,0),ROUND(IF(AND(AD1069=0,AC1071>0),$D1068-AD1070,IF(AD1069=0,0,$D1068-AD1070)),0))","v":0},{"$f":"IF($D1067=LataProjekcji,ROUND($D1068-AE1070,0),ROUND(IF(AND(AE1069=0,AD1071>0),$D1068-AE1070,IF(AE1069=0,0,$D1068-AE1070)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1072,0)","v":0},null,{"$f":"D1066+1","v":24}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1072,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1072,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1074<0,0,ROUND(E1074,0))","v":0},{"$f":"OFFSET($D$96,D1072,0)","v":0},{"$f":"IF(E1074>10,ROUND(($D1075/12)*$F1073,0),$D1074)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1072,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1072,0)),0,IF(E1074>10,ROUND(D1074*C1075,0),IF(D1074<0,0,D1074)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1073=LataProjekcji,$F1074,IF($D1073=LataProjekcji,$D1075,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:K1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:K1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:L1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:L1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:M1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:M1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:N1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:N1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:O1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:O1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:P1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:P1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:Q1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:Q1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:R1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:R1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:S1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:S1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:T1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:T1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:U1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:U1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:V1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:V1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:W1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:W1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:X1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:X1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:Y1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:Y1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:Z1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:Z1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:AA1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:AA1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:AB1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:AB1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:AC1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:AC1075)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1073=LataProjekcji,$F1073>0),AND($D1073=LataProjekcji,$F1073=0,$E1074<=10)),$F1074,IF($D1073<LataProjekcji,IF((SUM($K1075:AD1075)+$D1075)<$D1074,$D1075,$D1074-SUM($K1075:AD1075)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1075,0)","v":0},{"$f":"ROUND(K1076+L1075,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1076+Z1075,0)","v":0},{"$f":"ROUND(Z1076+AA1075,0)","v":0},{"$f":"ROUND(AA1076+AB1075,0)","v":0},{"$f":"ROUND(AB1076+AC1075,0)","v":0},{"$f":"ROUND(AC1076+AD1075,0)","v":0},{"$f":"ROUND(AD1076+AE1075,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1072,0)","v":0},{"$f":"IF($D1073=LataProjekcji,ROUND($D1074-K1076,0),ROUND(IF(K1075=0,0,$D1074-K1076),0))","v":0},{"$f":"IF($D1073=LataProjekcji,ROUND($D1074-L1076,0),ROUND(IF(AND(L1075=0,K1077>0),$D1074-L1076,IF(L1075=0,0,$D1074-L1076)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1073=LataProjekcji,ROUND($D1074-X1076,0),ROUND(IF(AND(X1075=0,W1077>0),$D1074-X1076,IF(X1075=0,0,$D1074-X1076)),0))","v":0},0,0,0,{"$f":"IF($D1073=LataProjekcji,ROUND($D1074-AB1076,0),ROUND(IF(AND(AB1075=0,AA1077>0),$D1074-AB1076,IF(AB1075=0,0,$D1074-AB1076)),0))","v":0},{"$f":"IF($D1073=LataProjekcji,ROUND($D1074-AC1076,0),ROUND(IF(AND(AC1075=0,AB1077>0),$D1074-AC1076,IF(AC1075=0,0,$D1074-AC1076)),0))","v":0},{"$f":"IF($D1073=LataProjekcji,ROUND($D1074-AD1076,0),ROUND(IF(AND(AD1075=0,AC1077>0),$D1074-AD1076,IF(AD1075=0,0,$D1074-AD1076)),0))","v":0},{"$f":"IF($D1073=LataProjekcji,ROUND($D1074-AE1076,0),ROUND(IF(AND(AE1075=0,AD1077>0),$D1074-AE1076,IF(AE1075=0,0,$D1074-AE1076)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1078,0)","v":0},null,{"$f":"D1072+1","v":25}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1078,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1078,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1080<0,0,ROUND(E1080,0))","v":0},{"$f":"OFFSET($D$96,D1078,0)","v":0},{"$f":"IF(E1080>10,ROUND(($D1081/12)*$F1079,0),$D1080)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1078,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1078,0)),0,IF(E1080>10,ROUND(D1080*C1081,0),IF(D1080<0,0,D1080)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1079=LataProjekcji,$F1080,IF($D1079=LataProjekcji,$D1081,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:K1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:K1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:L1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:L1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:M1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:M1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:N1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:N1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:O1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:O1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:P1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:P1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:Q1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:Q1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:R1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:R1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:S1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:S1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:T1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:T1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:U1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:U1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:V1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:V1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:W1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:W1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:X1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:X1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:Y1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:Y1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:Z1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:Z1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:AA1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:AA1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:AB1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:AB1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:AC1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:AC1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1079=LataProjekcji,$F1079>0),AND($D1079=LataProjekcji,$F1079=0,$E1080<=10)),$F1080,IF($D1079<LataProjekcji,IF((SUM($K1081:AD1081)+$D1081)<$D1080,$D1081,$D1080-SUM($K1081:AD1081)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1081,0)","v":0},{"$f":"ROUND(K1082+L1081,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1082+Z1081,0)","v":0},{"$f":"ROUND(Z1082+AA1081,0)","v":0},{"$f":"ROUND(AA1082+AB1081,0)","v":0},{"$f":"ROUND(AB1082+AC1081,0)","v":0},{"$f":"ROUND(AC1082+AD1081,0)","v":0},{"$f":"ROUND(AD1082+AE1081,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1078,0)","v":0},{"$f":"IF($D1079=LataProjekcji,ROUND($D1080-K1082,0),ROUND(IF(K1081=0,0,$D1080-K1082),0))","v":0},{"$f":"IF($D1079=LataProjekcji,ROUND($D1080-L1082,0),ROUND(IF(AND(L1081=0,K1083>0),$D1080-L1082,IF(L1081=0,0,$D1080-L1082)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1079=LataProjekcji,ROUND($D1080-X1082,0),ROUND(IF(AND(X1081=0,W1083>0),$D1080-X1082,IF(X1081=0,0,$D1080-X1082)),0))","v":0},0,0,0,{"$f":"IF($D1079=LataProjekcji,ROUND($D1080-AB1082,0),ROUND(IF(AND(AB1081=0,AA1083>0),$D1080-AB1082,IF(AB1081=0,0,$D1080-AB1082)),0))","v":0},{"$f":"IF($D1079=LataProjekcji,ROUND($D1080-AC1082,0),ROUND(IF(AND(AC1081=0,AB1083>0),$D1080-AC1082,IF(AC1081=0,0,$D1080-AC1082)),0))","v":0},{"$f":"IF($D1079=LataProjekcji,ROUND($D1080-AD1082,0),ROUND(IF(AND(AD1081=0,AC1083>0),$D1080-AD1082,IF(AD1081=0,0,$D1080-AD1082)),0))","v":0},{"$f":"IF($D1079=LataProjekcji,ROUND($D1080-AE1082,0),ROUND(IF(AND(AE1081=0,AD1083>0),$D1080-AE1082,IF(AE1081=0,0,$D1080-AE1082)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1084,0)","v":0},null,{"$f":"D1078+1","v":26}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1084,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1084,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1086<0,0,ROUND(E1086,0))","v":0},{"$f":"OFFSET($D$96,D1084,0)","v":0},{"$f":"IF(E1086>10,ROUND(($D1087/12)*$F1085,0),$D1086)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1084,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1084,0)),0,IF(E1086>10,ROUND(D1086*C1087,0),IF(D1086<0,0,D1086)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1085=LataProjekcji,$F1086,IF($D1085=LataProjekcji,$D1087,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:K1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:K1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:L1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:L1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:M1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:M1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:N1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:N1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:O1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:O1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:P1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:P1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:Q1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:Q1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:R1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:R1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:S1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:S1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:T1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:T1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:U1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:U1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:V1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:V1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:W1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:W1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:X1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:X1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:Y1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:Y1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:Z1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:Z1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:AA1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:AA1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:AB1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:AB1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:AC1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:AC1087)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1085=LataProjekcji,$F1085>0),AND($D1085=LataProjekcji,$F1085=0,$E1086<=10)),$F1086,IF($D1085<LataProjekcji,IF((SUM($K1087:AD1087)+$D1087)<$D1086,$D1087,$D1086-SUM($K1087:AD1087)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1087,0)","v":0},{"$f":"ROUND(K1088+L1087,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1088+Z1087,0)","v":0},{"$f":"ROUND(Z1088+AA1087,0)","v":0},{"$f":"ROUND(AA1088+AB1087,0)","v":0},{"$f":"ROUND(AB1088+AC1087,0)","v":0},{"$f":"ROUND(AC1088+AD1087,0)","v":0},{"$f":"ROUND(AD1088+AE1087,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1084,0)","v":0},{"$f":"IF($D1085=LataProjekcji,ROUND($D1086-K1088,0),ROUND(IF(K1087=0,0,$D1086-K1088),0))","v":0},{"$f":"IF($D1085=LataProjekcji,ROUND($D1086-L1088,0),ROUND(IF(AND(L1087=0,K1089>0),$D1086-L1088,IF(L1087=0,0,$D1086-L1088)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1085=LataProjekcji,ROUND($D1086-X1088,0),ROUND(IF(AND(X1087=0,W1089>0),$D1086-X1088,IF(X1087=0,0,$D1086-X1088)),0))","v":0},0,0,0,{"$f":"IF($D1085=LataProjekcji,ROUND($D1086-AB1088,0),ROUND(IF(AND(AB1087=0,AA1089>0),$D1086-AB1088,IF(AB1087=0,0,$D1086-AB1088)),0))","v":0},{"$f":"IF($D1085=LataProjekcji,ROUND($D1086-AC1088,0),ROUND(IF(AND(AC1087=0,AB1089>0),$D1086-AC1088,IF(AC1087=0,0,$D1086-AC1088)),0))","v":0},{"$f":"IF($D1085=LataProjekcji,ROUND($D1086-AD1088,0),ROUND(IF(AND(AD1087=0,AC1089>0),$D1086-AD1088,IF(AD1087=0,0,$D1086-AD1088)),0))","v":0},{"$f":"IF($D1085=LataProjekcji,ROUND($D1086-AE1088,0),ROUND(IF(AND(AE1087=0,AD1089>0),$D1086-AE1088,IF(AE1087=0,0,$D1086-AE1088)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1090,0)","v":0},null,{"$f":"D1084+1","v":27}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1090,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1090,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1092<0,0,ROUND(E1092,0))","v":0},{"$f":"OFFSET($D$96,D1090,0)","v":0},{"$f":"IF(E1092>10,ROUND(($D1093/12)*$F1091,0),$D1092)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1090,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1090,0)),0,IF(E1092>10,ROUND(D1092*C1093,0),IF(D1092<0,0,D1092)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1091=LataProjekcji,$F1092,IF($D1091=LataProjekcji,$D1093,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:K1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:K1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:L1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:L1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:M1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:M1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:N1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:N1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:O1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:O1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:P1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:P1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:Q1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:Q1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:R1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:R1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:S1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:S1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:T1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:T1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:U1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:U1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:V1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:V1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:W1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:W1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:X1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:X1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:Y1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:Y1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:Z1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:Z1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:AA1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:AA1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:AB1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:AB1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:AC1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:AC1093)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1091=LataProjekcji,$F1091>0),AND($D1091=LataProjekcji,$F1091=0,$E1092<=10)),$F1092,IF($D1091<LataProjekcji,IF((SUM($K1093:AD1093)+$D1093)<$D1092,$D1093,$D1092-SUM($K1093:AD1093)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1093,0)","v":0},{"$f":"ROUND(K1094+L1093,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1094+Z1093,0)","v":0},{"$f":"ROUND(Z1094+AA1093,0)","v":0},{"$f":"ROUND(AA1094+AB1093,0)","v":0},{"$f":"ROUND(AB1094+AC1093,0)","v":0},{"$f":"ROUND(AC1094+AD1093,0)","v":0},{"$f":"ROUND(AD1094+AE1093,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1090,0)","v":0},{"$f":"IF($D1091=LataProjekcji,ROUND($D1092-K1094,0),ROUND(IF(K1093=0,0,$D1092-K1094),0))","v":0},{"$f":"IF($D1091=LataProjekcji,ROUND($D1092-L1094,0),ROUND(IF(AND(L1093=0,K1095>0),$D1092-L1094,IF(L1093=0,0,$D1092-L1094)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1091=LataProjekcji,ROUND($D1092-X1094,0),ROUND(IF(AND(X1093=0,W1095>0),$D1092-X1094,IF(X1093=0,0,$D1092-X1094)),0))","v":0},0,0,0,{"$f":"IF($D1091=LataProjekcji,ROUND($D1092-AB1094,0),ROUND(IF(AND(AB1093=0,AA1095>0),$D1092-AB1094,IF(AB1093=0,0,$D1092-AB1094)),0))","v":0},{"$f":"IF($D1091=LataProjekcji,ROUND($D1092-AC1094,0),ROUND(IF(AND(AC1093=0,AB1095>0),$D1092-AC1094,IF(AC1093=0,0,$D1092-AC1094)),0))","v":0},{"$f":"IF($D1091=LataProjekcji,ROUND($D1092-AD1094,0),ROUND(IF(AND(AD1093=0,AC1095>0),$D1092-AD1094,IF(AD1093=0,0,$D1092-AD1094)),0))","v":0},{"$f":"IF($D1091=LataProjekcji,ROUND($D1092-AE1094,0),ROUND(IF(AND(AE1093=0,AD1095>0),$D1092-AE1094,IF(AE1093=0,0,$D1092-AE1094)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1096,0)","v":0},null,{"$f":"D1090+1","v":28}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1096,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1096,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1098<0,0,ROUND(E1098,0))","v":0},{"$f":"OFFSET($D$96,D1096,0)","v":0},{"$f":"IF(E1098>10,ROUND(($D1099/12)*$F1097,0),$D1098)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1096,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1096,0)),0,IF(E1098>10,ROUND(D1098*C1099,0),IF(D1098<0,0,D1098)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1097=LataProjekcji,$F1098,IF($D1097=LataProjekcji,$D1099,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:K1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:K1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:L1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:L1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:M1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:M1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:N1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:N1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:O1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:O1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:P1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:P1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:Q1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:Q1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:R1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:R1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:S1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:S1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:T1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:T1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:U1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:U1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:V1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:V1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:W1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:W1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:X1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:X1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:Y1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:Y1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:Z1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:Z1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:AA1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:AA1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:AB1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:AB1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:AC1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:AC1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1097=LataProjekcji,$F1097>0),AND($D1097=LataProjekcji,$F1097=0,$E1098<=10)),$F1098,IF($D1097<LataProjekcji,IF((SUM($K1099:AD1099)+$D1099)<$D1098,$D1099,$D1098-SUM($K1099:AD1099)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1099,0)","v":0},{"$f":"ROUND(K1100+L1099,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1100+Z1099,0)","v":0},{"$f":"ROUND(Z1100+AA1099,0)","v":0},{"$f":"ROUND(AA1100+AB1099,0)","v":0},{"$f":"ROUND(AB1100+AC1099,0)","v":0},{"$f":"ROUND(AC1100+AD1099,0)","v":0},{"$f":"ROUND(AD1100+AE1099,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1096,0)","v":0},{"$f":"IF($D1097=LataProjekcji,ROUND($D1098-K1100,0),ROUND(IF(K1099=0,0,$D1098-K1100),0))","v":0},{"$f":"IF($D1097=LataProjekcji,ROUND($D1098-L1100,0),ROUND(IF(AND(L1099=0,K1101>0),$D1098-L1100,IF(L1099=0,0,$D1098-L1100)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1097=LataProjekcji,ROUND($D1098-X1100,0),ROUND(IF(AND(X1099=0,W1101>0),$D1098-X1100,IF(X1099=0,0,$D1098-X1100)),0))","v":0},0,0,0,{"$f":"IF($D1097=LataProjekcji,ROUND($D1098-AB1100,0),ROUND(IF(AND(AB1099=0,AA1101>0),$D1098-AB1100,IF(AB1099=0,0,$D1098-AB1100)),0))","v":0},{"$f":"IF($D1097=LataProjekcji,ROUND($D1098-AC1100,0),ROUND(IF(AND(AC1099=0,AB1101>0),$D1098-AC1100,IF(AC1099=0,0,$D1098-AC1100)),0))","v":0},{"$f":"IF($D1097=LataProjekcji,ROUND($D1098-AD1100,0),ROUND(IF(AND(AD1099=0,AC1101>0),$D1098-AD1100,IF(AD1099=0,0,$D1098-AD1100)),0))","v":0},{"$f":"IF($D1097=LataProjekcji,ROUND($D1098-AE1100,0),ROUND(IF(AND(AE1099=0,AD1101>0),$D1098-AE1100,IF(AE1099=0,0,$D1098-AE1100)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1102,0)","v":0},null,{"$f":"D1096+1","v":29}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1102,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1102,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1104<0,0,ROUND(E1104,0))","v":0},{"$f":"OFFSET($D$96,D1102,0)","v":0},{"$f":"IF(E1104>10,ROUND(($D1105/12)*$F1103,0),$D1104)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1102,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1102,0)),0,IF(E1104>10,ROUND(D1104*C1105,0),IF(D1104<0,0,D1104)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1103=LataProjekcji,$F1104,IF($D1103=LataProjekcji,$D1105,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:K1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:K1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:L1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:L1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:M1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:M1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:N1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:N1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:O1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:O1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:P1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:P1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:Q1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:Q1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:R1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:R1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:S1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:S1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:T1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:T1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:U1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:U1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:V1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:V1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:W1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:W1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:X1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:X1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:Y1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:Y1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:Z1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:Z1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:AA1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:AA1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:AB1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:AB1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:AC1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:AC1105)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1103=LataProjekcji,$F1103>0),AND($D1103=LataProjekcji,$F1103=0,$E1104<=10)),$F1104,IF($D1103<LataProjekcji,IF((SUM($K1105:AD1105)+$D1105)<$D1104,$D1105,$D1104-SUM($K1105:AD1105)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1105,0)","v":0},{"$f":"ROUND(K1106+L1105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1106+Z1105,0)","v":0},{"$f":"ROUND(Z1106+AA1105,0)","v":0},{"$f":"ROUND(AA1106+AB1105,0)","v":0},{"$f":"ROUND(AB1106+AC1105,0)","v":0},{"$f":"ROUND(AC1106+AD1105,0)","v":0},{"$f":"ROUND(AD1106+AE1105,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1102,0)","v":0},{"$f":"IF($D1103=LataProjekcji,ROUND($D1104-K1106,0),ROUND(IF(K1105=0,0,$D1104-K1106),0))","v":0},{"$f":"IF($D1103=LataProjekcji,ROUND($D1104-L1106,0),ROUND(IF(AND(L1105=0,K1107>0),$D1104-L1106,IF(L1105=0,0,$D1104-L1106)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1103=LataProjekcji,ROUND($D1104-X1106,0),ROUND(IF(AND(X1105=0,W1107>0),$D1104-X1106,IF(X1105=0,0,$D1104-X1106)),0))","v":0},0,0,0,{"$f":"IF($D1103=LataProjekcji,ROUND($D1104-AB1106,0),ROUND(IF(AND(AB1105=0,AA1107>0),$D1104-AB1106,IF(AB1105=0,0,$D1104-AB1106)),0))","v":0},{"$f":"IF($D1103=LataProjekcji,ROUND($D1104-AC1106,0),ROUND(IF(AND(AC1105=0,AB1107>0),$D1104-AC1106,IF(AC1105=0,0,$D1104-AC1106)),0))","v":0},{"$f":"IF($D1103=LataProjekcji,ROUND($D1104-AD1106,0),ROUND(IF(AND(AD1105=0,AC1107>0),$D1104-AD1106,IF(AD1105=0,0,$D1104-AD1106)),0))","v":0},{"$f":"IF($D1103=LataProjekcji,ROUND($D1104-AE1106,0),ROUND(IF(AND(AE1105=0,AD1107>0),$D1104-AE1106,IF(AE1105=0,0,$D1104-AE1106)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1108,0)","v":0},null,{"$f":"D1102+1","v":30}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1108,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1108,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1110<0,0,ROUND(E1110,0))","v":0},{"$f":"OFFSET($D$96,D1108,0)","v":0},{"$f":"IF(E1110>10,ROUND(($D1111/12)*$F1109,0),$D1110)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1108,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1108,0)),0,IF(E1110>10,ROUND(D1110*C1111,0),IF(D1110<0,0,D1110)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1109=LataProjekcji,$F1110,IF($D1109=LataProjekcji,$D1111,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:K1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:K1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:L1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:L1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:M1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:M1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:N1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:N1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:O1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:O1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:P1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:P1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:Q1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:Q1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:R1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:R1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:S1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:S1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:T1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:T1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:U1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:U1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:V1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:V1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:W1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:W1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:X1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:X1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:Y1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:Y1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:Z1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:Z1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:AA1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:AA1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:AB1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:AB1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:AC1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:AC1111)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1109=LataProjekcji,$F1109>0),AND($D1109=LataProjekcji,$F1109=0,$E1110<=10)),$F1110,IF($D1109<LataProjekcji,IF((SUM($K1111:AD1111)+$D1111)<$D1110,$D1111,$D1110-SUM($K1111:AD1111)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1111,0)","v":0},{"$f":"ROUND(K1112+L1111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1112+Z1111,0)","v":0},{"$f":"ROUND(Z1112+AA1111,0)","v":0},{"$f":"ROUND(AA1112+AB1111,0)","v":0},{"$f":"ROUND(AB1112+AC1111,0)","v":0},{"$f":"ROUND(AC1112+AD1111,0)","v":0},{"$f":"ROUND(AD1112+AE1111,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1108,0)","v":0},{"$f":"IF($D1109=LataProjekcji,ROUND($D1110-K1112,0),ROUND(IF(K1111=0,0,$D1110-K1112),0))","v":0},{"$f":"IF($D1109=LataProjekcji,ROUND($D1110-L1112,0),ROUND(IF(AND(L1111=0,K1113>0),$D1110-L1112,IF(L1111=0,0,$D1110-L1112)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1109=LataProjekcji,ROUND($D1110-X1112,0),ROUND(IF(AND(X1111=0,W1113>0),$D1110-X1112,IF(X1111=0,0,$D1110-X1112)),0))","v":0},0,0,0,{"$f":"IF($D1109=LataProjekcji,ROUND($D1110-AB1112,0),ROUND(IF(AND(AB1111=0,AA1113>0),$D1110-AB1112,IF(AB1111=0,0,$D1110-AB1112)),0))","v":0},{"$f":"IF($D1109=LataProjekcji,ROUND($D1110-AC1112,0),ROUND(IF(AND(AC1111=0,AB1113>0),$D1110-AC1112,IF(AC1111=0,0,$D1110-AC1112)),0))","v":0},{"$f":"IF($D1109=LataProjekcji,ROUND($D1110-AD1112,0),ROUND(IF(AND(AD1111=0,AC1113>0),$D1110-AD1112,IF(AD1111=0,0,$D1110-AD1112)),0))","v":0},{"$f":"IF($D1109=LataProjekcji,ROUND($D1110-AE1112,0),ROUND(IF(AND(AE1111=0,AD1113>0),$D1110-AE1112,IF(AE1111=0,0,$D1110-AE1112)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1114,0)","v":0},null,{"$f":"D1108+1","v":31}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1114,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1114,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1116<0,0,ROUND(E1116,0))","v":0},{"$f":"OFFSET($D$96,D1114,0)","v":0},{"$f":"IF(E1116>10,ROUND(($D1117/12)*$F1115,0),$D1116)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1114,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1114,0)),0,IF(E1116>10,ROUND(D1116*C1117,0),IF(D1116<0,0,D1116)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1115=LataProjekcji,$F1116,IF($D1115=LataProjekcji,$D1117,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:K1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:K1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:L1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:L1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:M1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:M1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:N1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:N1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:O1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:O1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:P1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:P1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:Q1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:Q1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:R1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:R1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:S1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:S1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:T1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:T1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:U1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:U1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:V1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:V1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:W1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:W1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:X1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:X1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:Y1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:Y1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:Z1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:Z1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:AA1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:AA1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:AB1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:AB1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:AC1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:AC1117)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1115=LataProjekcji,$F1115>0),AND($D1115=LataProjekcji,$F1115=0,$E1116<=10)),$F1116,IF($D1115<LataProjekcji,IF((SUM($K1117:AD1117)+$D1117)<$D1116,$D1117,$D1116-SUM($K1117:AD1117)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1117,0)","v":0},{"$f":"ROUND(K1118+L1117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1118+Z1117,0)","v":0},{"$f":"ROUND(Z1118+AA1117,0)","v":0},{"$f":"ROUND(AA1118+AB1117,0)","v":0},{"$f":"ROUND(AB1118+AC1117,0)","v":0},{"$f":"ROUND(AC1118+AD1117,0)","v":0},{"$f":"ROUND(AD1118+AE1117,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1114,0)","v":0},{"$f":"IF($D1115=LataProjekcji,ROUND($D1116-K1118,0),ROUND(IF(K1117=0,0,$D1116-K1118),0))","v":0},{"$f":"IF($D1115=LataProjekcji,ROUND($D1116-L1118,0),ROUND(IF(AND(L1117=0,K1119>0),$D1116-L1118,IF(L1117=0,0,$D1116-L1118)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1115=LataProjekcji,ROUND($D1116-X1118,0),ROUND(IF(AND(X1117=0,W1119>0),$D1116-X1118,IF(X1117=0,0,$D1116-X1118)),0))","v":0},0,0,0,{"$f":"IF($D1115=LataProjekcji,ROUND($D1116-AB1118,0),ROUND(IF(AND(AB1117=0,AA1119>0),$D1116-AB1118,IF(AB1117=0,0,$D1116-AB1118)),0))","v":0},{"$f":"IF($D1115=LataProjekcji,ROUND($D1116-AC1118,0),ROUND(IF(AND(AC1117=0,AB1119>0),$D1116-AC1118,IF(AC1117=0,0,$D1116-AC1118)),0))","v":0},{"$f":"IF($D1115=LataProjekcji,ROUND($D1116-AD1118,0),ROUND(IF(AND(AD1117=0,AC1119>0),$D1116-AD1118,IF(AD1117=0,0,$D1116-AD1118)),0))","v":0},{"$f":"IF($D1115=LataProjekcji,ROUND($D1116-AE1118,0),ROUND(IF(AND(AE1117=0,AD1119>0),$D1116-AE1118,IF(AE1117=0,0,$D1116-AE1118)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1120,0)","v":0},null,{"$f":"D1114+1","v":32}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1120,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1120,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1122<0,0,ROUND(E1122,0))","v":0},{"$f":"OFFSET($D$96,D1120,0)","v":0},{"$f":"IF(E1122>10,ROUND(($D1123/12)*$F1121,0),$D1122)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1120,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1120,0)),0,IF(E1122>10,ROUND(D1122*C1123,0),IF(D1122<0,0,D1122)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1121=LataProjekcji,$F1122,IF($D1121=LataProjekcji,$D1123,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:K1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:K1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:L1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:L1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:M1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:M1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:N1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:N1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:O1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:O1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:P1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:P1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:Q1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:Q1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:R1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:R1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:S1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:S1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:T1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:T1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:U1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:U1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:V1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:V1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:W1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:W1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:X1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:X1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:Y1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:Y1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:Z1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:Z1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:AA1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:AA1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:AB1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:AB1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:AC1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:AC1123)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1121=LataProjekcji,$F1121>0),AND($D1121=LataProjekcji,$F1121=0,$E1122<=10)),$F1122,IF($D1121<LataProjekcji,IF((SUM($K1123:AD1123)+$D1123)<$D1122,$D1123,$D1122-SUM($K1123:AD1123)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1123,0)","v":0},{"$f":"ROUND(K1124+L1123,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1124+Z1123,0)","v":0},{"$f":"ROUND(Z1124+AA1123,0)","v":0},{"$f":"ROUND(AA1124+AB1123,0)","v":0},{"$f":"ROUND(AB1124+AC1123,0)","v":0},{"$f":"ROUND(AC1124+AD1123,0)","v":0},{"$f":"ROUND(AD1124+AE1123,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1120,0)","v":0},{"$f":"IF($D1121=LataProjekcji,ROUND($D1122-K1124,0),ROUND(IF(K1123=0,0,$D1122-K1124),0))","v":0},{"$f":"IF($D1121=LataProjekcji,ROUND($D1122-L1124,0),ROUND(IF(AND(L1123=0,K1125>0),$D1122-L1124,IF(L1123=0,0,$D1122-L1124)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1121=LataProjekcji,ROUND($D1122-X1124,0),ROUND(IF(AND(X1123=0,W1125>0),$D1122-X1124,IF(X1123=0,0,$D1122-X1124)),0))","v":0},0,0,0,{"$f":"IF($D1121=LataProjekcji,ROUND($D1122-AB1124,0),ROUND(IF(AND(AB1123=0,AA1125>0),$D1122-AB1124,IF(AB1123=0,0,$D1122-AB1124)),0))","v":0},{"$f":"IF($D1121=LataProjekcji,ROUND($D1122-AC1124,0),ROUND(IF(AND(AC1123=0,AB1125>0),$D1122-AC1124,IF(AC1123=0,0,$D1122-AC1124)),0))","v":0},{"$f":"IF($D1121=LataProjekcji,ROUND($D1122-AD1124,0),ROUND(IF(AND(AD1123=0,AC1125>0),$D1122-AD1124,IF(AD1123=0,0,$D1122-AD1124)),0))","v":0},{"$f":"IF($D1121=LataProjekcji,ROUND($D1122-AE1124,0),ROUND(IF(AND(AE1123=0,AD1125>0),$D1122-AE1124,IF(AE1123=0,0,$D1122-AE1124)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1126,0)","v":0},null,{"$f":"D1120+1","v":33}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1126,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1126,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1128<0,0,ROUND(E1128,0))","v":0},{"$f":"OFFSET($D$96,D1126,0)","v":0},{"$f":"IF(E1128>10,ROUND(($D1129/12)*$F1127,0),$D1128)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1126,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1126,0)),0,IF(E1128>10,ROUND(D1128*C1129,0),IF(D1128<0,0,D1128)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1127=LataProjekcji,$F1128,IF($D1127=LataProjekcji,$D1129,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:K1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:K1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:L1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:L1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:M1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:M1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:N1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:N1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:O1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:O1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:P1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:P1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:Q1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:Q1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:R1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:R1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:S1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:S1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:T1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:T1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:U1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:U1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:V1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:V1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:W1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:W1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:X1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:X1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:Y1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:Y1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:Z1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:Z1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:AA1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:AA1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:AB1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:AB1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:AC1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:AC1129)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1127=LataProjekcji,$F1127>0),AND($D1127=LataProjekcji,$F1127=0,$E1128<=10)),$F1128,IF($D1127<LataProjekcji,IF((SUM($K1129:AD1129)+$D1129)<$D1128,$D1129,$D1128-SUM($K1129:AD1129)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1129,0)","v":0},{"$f":"ROUND(K1130+L1129,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1130+Z1129,0)","v":0},{"$f":"ROUND(Z1130+AA1129,0)","v":0},{"$f":"ROUND(AA1130+AB1129,0)","v":0},{"$f":"ROUND(AB1130+AC1129,0)","v":0},{"$f":"ROUND(AC1130+AD1129,0)","v":0},{"$f":"ROUND(AD1130+AE1129,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1126,0)","v":0},{"$f":"IF($D1127=LataProjekcji,ROUND($D1128-K1130,0),ROUND(IF(K1129=0,0,$D1128-K1130),0))","v":0},{"$f":"IF($D1127=LataProjekcji,ROUND($D1128-L1130,0),ROUND(IF(AND(L1129=0,K1131>0),$D1128-L1130,IF(L1129=0,0,$D1128-L1130)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1127=LataProjekcji,ROUND($D1128-X1130,0),ROUND(IF(AND(X1129=0,W1131>0),$D1128-X1130,IF(X1129=0,0,$D1128-X1130)),0))","v":0},0,0,0,{"$f":"IF($D1127=LataProjekcji,ROUND($D1128-AB1130,0),ROUND(IF(AND(AB1129=0,AA1131>0),$D1128-AB1130,IF(AB1129=0,0,$D1128-AB1130)),0))","v":0},{"$f":"IF($D1127=LataProjekcji,ROUND($D1128-AC1130,0),ROUND(IF(AND(AC1129=0,AB1131>0),$D1128-AC1130,IF(AC1129=0,0,$D1128-AC1130)),0))","v":0},{"$f":"IF($D1127=LataProjekcji,ROUND($D1128-AD1130,0),ROUND(IF(AND(AD1129=0,AC1131>0),$D1128-AD1130,IF(AD1129=0,0,$D1128-AD1130)),0))","v":0},{"$f":"IF($D1127=LataProjekcji,ROUND($D1128-AE1130,0),ROUND(IF(AND(AE1129=0,AD1131>0),$D1128-AE1130,IF(AE1129=0,0,$D1128-AE1130)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1132,0)","v":0},null,{"$f":"D1126+1","v":34}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1132,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1132,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1134<0,0,ROUND(E1134,0))","v":0},{"$f":"OFFSET($D$96,D1132,0)","v":0},{"$f":"IF(E1134>10,ROUND(($D1135/12)*$F1133,0),$D1134)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1132,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1132,0)),0,IF(E1134>10,ROUND(D1134*C1135,0),IF(D1134<0,0,D1134)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1133=LataProjekcji,$F1134,IF($D1133=LataProjekcji,$D1135,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:K1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:K1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:L1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:L1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:M1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:M1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:N1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:N1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:O1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:O1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:P1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:P1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:Q1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:Q1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:R1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:R1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:S1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:S1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:T1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:T1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:U1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:U1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:V1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:V1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:W1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:W1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:X1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:X1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:Y1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:Y1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:Z1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:Z1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:AA1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:AA1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:AB1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:AB1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:AC1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:AC1135)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1133=LataProjekcji,$F1133>0),AND($D1133=LataProjekcji,$F1133=0,$E1134<=10)),$F1134,IF($D1133<LataProjekcji,IF((SUM($K1135:AD1135)+$D1135)<$D1134,$D1135,$D1134-SUM($K1135:AD1135)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1135,0)","v":0},{"$f":"ROUND(K1136+L1135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1136+Z1135,0)","v":0},{"$f":"ROUND(Z1136+AA1135,0)","v":0},{"$f":"ROUND(AA1136+AB1135,0)","v":0},{"$f":"ROUND(AB1136+AC1135,0)","v":0},{"$f":"ROUND(AC1136+AD1135,0)","v":0},{"$f":"ROUND(AD1136+AE1135,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1132,0)","v":0},{"$f":"IF($D1133=LataProjekcji,ROUND($D1134-K1136,0),ROUND(IF(K1135=0,0,$D1134-K1136),0))","v":0},{"$f":"IF($D1133=LataProjekcji,ROUND($D1134-L1136,0),ROUND(IF(AND(L1135=0,K1137>0),$D1134-L1136,IF(L1135=0,0,$D1134-L1136)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1133=LataProjekcji,ROUND($D1134-X1136,0),ROUND(IF(AND(X1135=0,W1137>0),$D1134-X1136,IF(X1135=0,0,$D1134-X1136)),0))","v":0},0,0,0,{"$f":"IF($D1133=LataProjekcji,ROUND($D1134-AB1136,0),ROUND(IF(AND(AB1135=0,AA1137>0),$D1134-AB1136,IF(AB1135=0,0,$D1134-AB1136)),0))","v":0},{"$f":"IF($D1133=LataProjekcji,ROUND($D1134-AC1136,0),ROUND(IF(AND(AC1135=0,AB1137>0),$D1134-AC1136,IF(AC1135=0,0,$D1134-AC1136)),0))","v":0},{"$f":"IF($D1133=LataProjekcji,ROUND($D1134-AD1136,0),ROUND(IF(AND(AD1135=0,AC1137>0),$D1134-AD1136,IF(AD1135=0,0,$D1134-AD1136)),0))","v":0},{"$f":"IF($D1133=LataProjekcji,ROUND($D1134-AE1136,0),ROUND(IF(AND(AE1135=0,AD1137>0),$D1134-AE1136,IF(AE1135=0,0,$D1134-AE1136)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1138,0)","v":0},null,{"$f":"D1132+1","v":35}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1138,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1138,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1140<0,0,ROUND(E1140,0))","v":0},{"$f":"OFFSET($D$96,D1138,0)","v":0},{"$f":"IF(E1140>10,ROUND(($D1141/12)*$F1139,0),$D1140)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1138,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1138,0)),0,IF(E1140>10,ROUND(D1140*C1141,0),IF(D1140<0,0,D1140)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1139=LataProjekcji,$F1140,IF($D1139=LataProjekcji,$D1141,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:K1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:K1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:L1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:L1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:M1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:M1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:N1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:N1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:O1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:O1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:P1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:P1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:Q1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:Q1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:R1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:R1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:S1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:S1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:T1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:T1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:U1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:U1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:V1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:V1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:W1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:W1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:X1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:X1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:Y1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:Y1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:Z1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:Z1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:AA1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:AA1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:AB1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:AB1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:AC1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:AC1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:AD1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:AD1141)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1141,0)","v":0},{"$f":"ROUND(K1142+L1141,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1142+Z1141,0)","v":0},{"$f":"ROUND(Z1142+AA1141,0)","v":0},{"$f":"ROUND(AA1142+AB1141,0)","v":0},{"$f":"ROUND(AB1142+AC1141,0)","v":0},{"$f":"ROUND(AC1142+AD1141,0)","v":0},{"$f":"ROUND(AD1142+AE1141,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1138,0)","v":0},{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-K1142,0),ROUND(IF(K1141=0,0,$D1140-K1142),0))","v":0},{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-L1142,0),ROUND(IF(AND(L1141=0,K1143>0),$D1140-L1142,IF(L1141=0,0,$D1140-L1142)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-X1142,0),ROUND(IF(AND(X1141=0,W1143>0),$D1140-X1142,IF(X1141=0,0,$D1140-X1142)),0))","v":0},0,0,0,{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-AB1142,0),ROUND(IF(AND(AB1141=0,AA1143>0),$D1140-AB1142,IF(AB1141=0,0,$D1140-AB1142)),0))","v":0},{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-AC1142,0),ROUND(IF(AND(AC1141=0,AB1143>0),$D1140-AC1142,IF(AC1141=0,0,$D1140-AC1142)),0))","v":0},{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-AD1142,0),ROUND(IF(AND(AD1141=0,AC1143>0),$D1140-AD1142,IF(AD1141=0,0,$D1140-AD1142)),0))","v":0},{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-AE1142,0),ROUND(IF(AND(AE1141=0,AD1143>0),$D1140-AE1142,IF(AE1141=0,0,$D1140-AE1142)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1144,0)","v":0},null,{"$f":"D1138+1","v":36}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1144,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1144,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1146<0,0,ROUND(E1146,0))","v":0},{"$f":"OFFSET($D$96,D1144,0)","v":0},{"$f":"IF(E1146>10,ROUND(($D1147/12)*$F1145,0),$D1146)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1144,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1144,0)),0,IF(E1146>10,ROUND(D1146*C1147,0),IF(D1146<0,0,D1146)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1145=LataProjekcji,$F1146,IF($D1145=LataProjekcji,$D1147,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:K1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:K1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:L1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:L1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:M1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:M1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:N1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:N1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:O1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:O1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:P1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:P1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:Q1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:Q1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:R1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:R1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:S1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:S1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:T1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:T1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:U1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:U1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:V1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:V1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:W1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:W1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:X1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:X1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:Y1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:Y1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:Z1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:Z1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:AA1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:AA1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:AB1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:AB1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:AC1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:AC1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1145=LataProjekcji,$F1145>0),AND($D1145=LataProjekcji,$F1145=0,$E1146<=10)),$F1146,IF($D1145<LataProjekcji,IF((SUM($K1147:AD1147)+$D1147)<$D1146,$D1147,$D1146-SUM($K1147:AD1147)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1147,0)","v":0},{"$f":"ROUND(K1148+L1147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1148+Z1147,0)","v":0},{"$f":"ROUND(Z1148+AA1147,0)","v":0},{"$f":"ROUND(AA1148+AB1147,0)","v":0},{"$f":"ROUND(AB1148+AC1147,0)","v":0},{"$f":"ROUND(AC1148+AD1147,0)","v":0},{"$f":"ROUND(AD1148+AE1147,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1144,0)","v":0},{"$f":"IF($D1145=LataProjekcji,ROUND($D1146-K1148,0),ROUND(IF(K1147=0,0,$D1146-K1148),0))","v":0},{"$f":"IF($D1145=LataProjekcji,ROUND($D1146-L1148,0),ROUND(IF(AND(L1147=0,K1149>0),$D1146-L1148,IF(L1147=0,0,$D1146-L1148)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1145=LataProjekcji,ROUND($D1146-X1148,0),ROUND(IF(AND(X1147=0,W1149>0),$D1146-X1148,IF(X1147=0,0,$D1146-X1148)),0))","v":0},0,0,0,{"$f":"IF($D1145=LataProjekcji,ROUND($D1146-AB1148,0),ROUND(IF(AND(AB1147=0,AA1149>0),$D1146-AB1148,IF(AB1147=0,0,$D1146-AB1148)),0))","v":0},{"$f":"IF($D1145=LataProjekcji,ROUND($D1146-AC1148,0),ROUND(IF(AND(AC1147=0,AB1149>0),$D1146-AC1148,IF(AC1147=0,0,$D1146-AC1148)),0))","v":0},{"$f":"IF($D1145=LataProjekcji,ROUND($D1146-AD1148,0),ROUND(IF(AND(AD1147=0,AC1149>0),$D1146-AD1148,IF(AD1147=0,0,$D1146-AD1148)),0))","v":0},{"$f":"IF($D1145=LataProjekcji,ROUND($D1146-AE1148,0),ROUND(IF(AND(AE1147=0,AD1149>0),$D1146-AE1148,IF(AE1147=0,0,$D1146-AE1148)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1150,0)","v":0},null,{"$f":"D1144+1","v":37}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1150,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1150,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1152<0,0,ROUND(E1152,0))","v":0},{"$f":"OFFSET($D$96,D1150,0)","v":0},{"$f":"IF(E1152>10,ROUND(($D1153/12)*$F1151,0),$D1152)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1150,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1150,0)),0,IF(E1152>10,ROUND(D1152*C1153,0),IF(D1152<0,0,D1152)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1151=LataProjekcji,$F1152,IF($D1151=LataProjekcji,$D1153,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:K1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:K1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:L1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:L1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:M1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:M1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:N1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:N1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:O1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:O1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:P1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:P1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:Q1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:Q1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:R1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:R1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:S1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:S1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:T1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:T1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:U1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:U1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:V1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:V1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:W1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:W1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:X1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:X1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:Y1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:Y1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:Z1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:Z1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:AA1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:AA1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:AB1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:AB1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:AC1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:AC1153)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1151=LataProjekcji,$F1151>0),AND($D1151=LataProjekcji,$F1151=0,$E1152<=10)),$F1152,IF($D1151<LataProjekcji,IF((SUM($K1153:AD1153)+$D1153)<$D1152,$D1153,$D1152-SUM($K1153:AD1153)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1153,0)","v":0},{"$f":"ROUND(K1154+L1153,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1154+Z1153,0)","v":0},{"$f":"ROUND(Z1154+AA1153,0)","v":0},{"$f":"ROUND(AA1154+AB1153,0)","v":0},{"$f":"ROUND(AB1154+AC1153,0)","v":0},{"$f":"ROUND(AC1154+AD1153,0)","v":0},{"$f":"ROUND(AD1154+AE1153,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1150,0)","v":0},{"$f":"IF($D1151=LataProjekcji,ROUND($D1152-K1154,0),ROUND(IF(K1153=0,0,$D1152-K1154),0))","v":0},{"$f":"IF($D1151=LataProjekcji,ROUND($D1152-L1154,0),ROUND(IF(AND(L1153=0,K1155>0),$D1152-L1154,IF(L1153=0,0,$D1152-L1154)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1151=LataProjekcji,ROUND($D1152-X1154,0),ROUND(IF(AND(X1153=0,W1155>0),$D1152-X1154,IF(X1153=0,0,$D1152-X1154)),0))","v":0},0,0,0,{"$f":"IF($D1151=LataProjekcji,ROUND($D1152-AB1154,0),ROUND(IF(AND(AB1153=0,AA1155>0),$D1152-AB1154,IF(AB1153=0,0,$D1152-AB1154)),0))","v":0},{"$f":"IF($D1151=LataProjekcji,ROUND($D1152-AC1154,0),ROUND(IF(AND(AC1153=0,AB1155>0),$D1152-AC1154,IF(AC1153=0,0,$D1152-AC1154)),0))","v":0},{"$f":"IF($D1151=LataProjekcji,ROUND($D1152-AD1154,0),ROUND(IF(AND(AD1153=0,AC1155>0),$D1152-AD1154,IF(AD1153=0,0,$D1152-AD1154)),0))","v":0},{"$f":"IF($D1151=LataProjekcji,ROUND($D1152-AE1154,0),ROUND(IF(AND(AE1153=0,AD1155>0),$D1152-AE1154,IF(AE1153=0,0,$D1152-AE1154)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1156,0)","v":0},null,{"$f":"D1150+1","v":38}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1156,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1156,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1158<0,0,ROUND(E1158,0))","v":0},{"$f":"OFFSET($D$96,D1156,0)","v":0},{"$f":"IF(E1158>10,ROUND(($D1159/12)*$F1157,0),$D1158)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1156,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1156,0)),0,IF(E1158>10,ROUND(D1158*C1159,0),IF(D1158<0,0,D1158)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1157=LataProjekcji,$F1158,IF($D1157=LataProjekcji,$D1159,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:K1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:K1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:L1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:L1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:M1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:M1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:N1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:N1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:O1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:O1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:P1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:P1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:Q1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:Q1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:R1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:R1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:S1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:S1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:T1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:T1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:U1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:U1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:V1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:V1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:W1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:W1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:X1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:X1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:Y1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:Y1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:Z1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:Z1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:AA1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:AA1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:AB1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:AB1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:AC1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:AC1159)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1157=LataProjekcji,$F1157>0),AND($D1157=LataProjekcji,$F1157=0,$E1158<=10)),$F1158,IF($D1157<LataProjekcji,IF((SUM($K1159:AD1159)+$D1159)<$D1158,$D1159,$D1158-SUM($K1159:AD1159)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1159,0)","v":0},{"$f":"ROUND(K1160+L1159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1160+Z1159,0)","v":0},{"$f":"ROUND(Z1160+AA1159,0)","v":0},{"$f":"ROUND(AA1160+AB1159,0)","v":0},{"$f":"ROUND(AB1160+AC1159,0)","v":0},{"$f":"ROUND(AC1160+AD1159,0)","v":0},{"$f":"ROUND(AD1160+AE1159,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1156,0)","v":0},{"$f":"IF($D1157=LataProjekcji,ROUND($D1158-K1160,0),ROUND(IF(K1159=0,0,$D1158-K1160),0))","v":0},{"$f":"IF($D1157=LataProjekcji,ROUND($D1158-L1160,0),ROUND(IF(AND(L1159=0,K1161>0),$D1158-L1160,IF(L1159=0,0,$D1158-L1160)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1157=LataProjekcji,ROUND($D1158-X1160,0),ROUND(IF(AND(X1159=0,W1161>0),$D1158-X1160,IF(X1159=0,0,$D1158-X1160)),0))","v":0},0,0,0,{"$f":"IF($D1157=LataProjekcji,ROUND($D1158-AB1160,0),ROUND(IF(AND(AB1159=0,AA1161>0),$D1158-AB1160,IF(AB1159=0,0,$D1158-AB1160)),0))","v":0},{"$f":"IF($D1157=LataProjekcji,ROUND($D1158-AC1160,0),ROUND(IF(AND(AC1159=0,AB1161>0),$D1158-AC1160,IF(AC1159=0,0,$D1158-AC1160)),0))","v":0},{"$f":"IF($D1157=LataProjekcji,ROUND($D1158-AD1160,0),ROUND(IF(AND(AD1159=0,AC1161>0),$D1158-AD1160,IF(AD1159=0,0,$D1158-AD1160)),0))","v":0},{"$f":"IF($D1157=LataProjekcji,ROUND($D1158-AE1160,0),ROUND(IF(AND(AE1159=0,AD1161>0),$D1158-AE1160,IF(AE1159=0,0,$D1158-AE1160)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1162,0)","v":0},null,{"$f":"D1156+1","v":39}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1162,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1162,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1164<0,0,ROUND(E1164,0))","v":0},{"$f":"OFFSET($D$96,D1162,0)","v":0},{"$f":"IF(E1164>10,ROUND(($D1165/12)*$F1163,0),$D1164)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1162,0),Założenia!$J$46:$K$53,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1162,0)),0,IF(E1164>10,ROUND(D1164*C1165,0),IF(D1164<0,0,D1164)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1163=LataProjekcji,$F1164,IF($D1163=LataProjekcji,$D1165,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:K1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:K1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:L1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:L1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:M1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:M1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:N1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:N1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:O1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:O1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:P1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:P1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:Q1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:Q1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:R1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:R1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:S1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:S1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:T1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:T1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:U1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:U1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:V1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:V1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:W1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:W1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:X1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:X1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:Y1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:Y1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:Z1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:Z1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:AA1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:AA1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:AB1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:AB1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:AC1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:AC1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1163=LataProjekcji,$F1163>0),AND($D1163=LataProjekcji,$F1163=0,$E1164<=10)),$F1164,IF($D1163<LataProjekcji,IF((SUM($K1165:AD1165)+$D1165)<$D1164,$D1165,$D1164-SUM($K1165:AD1165)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1165,0)","v":0},{"$f":"ROUND(K1166+L1165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1166+Z1165,0)","v":0},{"$f":"ROUND(Z1166+AA1165,0)","v":0},{"$f":"ROUND(AA1166+AB1165,0)","v":0},{"$f":"ROUND(AB1166+AC1165,0)","v":0},{"$f":"ROUND(AC1166+AD1165,0)","v":0},{"$f":"ROUND(AD1166+AE1165,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1162,0)","v":0},{"$f":"IF($D1163=LataProjekcji,ROUND($D1164-K1166,0),ROUND(IF(K1165=0,0,$D1164-K1166),0))","v":0},{"$f":"IF($D1163=LataProjekcji,ROUND($D1164-L1166,0),ROUND(IF(AND(L1165=0,K1167>0),$D1164-L1166,IF(L1165=0,0,$D1164-L1166)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1163=LataProjekcji,ROUND($D1164-X1166,0),ROUND(IF(AND(X1165=0,W1167>0),$D1164-X1166,IF(X1165=0,0,$D1164-X1166)),0))","v":0},0,0,0,{"$f":"IF($D1163=LataProjekcji,ROUND($D1164-AB1166,0),ROUND(IF(AND(AB1165=0,AA1167>0),$D1164-AB1166,IF(AB1165=0,0,$D1164-AB1166)),0))","v":0},{"$f":"IF($D1163=LataProjekcji,ROUND($D1164-AC1166,0),ROUND(IF(AND(AC1165=0,AB1167>0),$D1164-AC1166,IF(AC1165=0,0,$D1164-AC1166)),0))","v":0},{"$f":"IF($D1163=LataProjekcji,ROUND($D1164-AD1166,0),ROUND(IF(AND(AD1165=0,AC1167>0),$D1164-AD1166,IF(AD1165=0,0,$D1164-AD1166)),0))","v":0},{"$f":"IF($D1163=LataProjekcji,ROUND($D1164-AE1166,0),ROUND(IF(AND(AE1165=0,AD1167>0),$D1164-AE1166,IF(AE1165=0,0,$D1164-AE1166)),0))","v":0}]
[]
[]
[]
[]
[]
[null,"KOSZTY ZAKOŃCZONYCH PRAC ROZWOJOWYCH"]
[null,{"$f":"OFFSET($B$195,D1174,0)","v":"koszty zakończonych prac rozwojowych"},null,0,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$195,D1174,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$195,D1174,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0},null,{"$f":"D217-G1175","v":0},{"$f":"D217-G1175-H1175","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1176<0,0,ROUND(E1176,0))","v":0},{"$f":"OFFSET($D$195,D1174,0)","v":0},{"$f":"IF(E1176>10,ROUND(($D1177/12)*$F1175,0),$D1176)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1174,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1174,0)),0,IF(E1176>10,ROUND(D1176*C1177,0),IF(D1176<0,0,D1176)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1175+1)=K$192,$D1177,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:K1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:K1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:L1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:L1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:M1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:M1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:N1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:N1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:O1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:O1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:P1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:P1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:Q1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:Q1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:R1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:R1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:S1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:S1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:T1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:T1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:U1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:U1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:V1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:V1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:W1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:W1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:X1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:X1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:Y1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:Y1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:Z1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:Z1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:AA1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:AA1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:AB1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:AB1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:AC1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:AC1177)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1175=LataProjekcji,$F1175>0),AND($D1175=LataProjekcji,$F1175=0,$E1176<=10)),$F1176,IF($D1175<LataProjekcji,IF((SUM($K1177:AD1177)+$D1177)<$D1176,$D1177,$D1176-SUM($K1177:AD1177)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1177,0)","v":0},{"$f":"ROUND(K1178+L1177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1178+X1177,0)","v":0},{"$f":"ROUND(X1178+Y1177,0)","v":0},{"$f":"ROUND(Y1178+Z1177,0)","v":0},0,{"$f":"ROUND(AA1178+AB1177,0)","v":0},{"$f":"ROUND(AB1178+AC1177,0)","v":0},{"$f":"ROUND(AC1178+AD1177,0)","v":0},{"$f":"ROUND(AD1178+AE1177,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1175=LataProjekcji,ROUND($D1176-K1178,0),ROUND(IF(K1177=0,0,$D1176-K1178),0))","v":0},{"$f":"IF($D1175=LataProjekcji,ROUND($D1176-L1178,0),ROUND(IF(AND(L1177=0,K1179>0),$D1176-L1178,IF(L1177=0,0,$D1176-L1178)),0))","v":0},0,{"$f":"IF($D1175=LataProjekcji,ROUND($D1176-N1178,0),ROUND(IF(AND(N1177=0,M1179>0),$D1176-N1178,IF(N1177=0,0,$D1176-N1178)),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1175=LataProjekcji,ROUND($D1176-X1178,0),ROUND(IF(AND(X1177=0,W1179>0),$D1176-X1178,IF(X1177=0,0,$D1176-X1178)),0))","v":0},0,0,0,{"$f":"IF($D1175=LataProjekcji,ROUND($D1176-AB1178,0),ROUND(IF(AND(AB1177=0,AA1179>0),$D1176-AB1178,IF(AB1177=0,0,$D1176-AB1178)),0))","v":0},{"$f":"IF($D1175=LataProjekcji,ROUND($D1176-AC1178,0),ROUND(IF(AND(AC1177=0,AB1179>0),$D1176-AC1178,IF(AC1177=0,0,$D1176-AC1178)),0))","v":0},{"$f":"IF($D1175=LataProjekcji,ROUND($D1176-AD1178,0),ROUND(IF(AND(AD1177=0,AC1179>0),$D1176-AD1178,IF(AD1177=0,0,$D1176-AD1178)),0))","v":0},{"$f":"IF($D1175=LataProjekcji,ROUND($D1176-AE1178,0),ROUND(IF(AND(AE1177=0,AD1179>0),$D1176-AE1178,IF(AE1177=0,0,$D1176-AE1178)),0))","v":0}]
[]
[null,{"$f":"OFFSET($B$195,D1181,0)","v":"koszty zakończonych prac rozwojowych"},null,{"$f":"D1174+1","v":1}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$195,D1181,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$195,D1181,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1183<0,0,ROUND(E1183,0))","v":0},{"$f":"OFFSET($D$195,D1181,0)","v":0},{"$f":"IF(E1183>10,ROUND(($D1184/12)*$F1182,0),$D1183)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1181,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1181,0)),0,IF(E1183>10,ROUND(D1183*C1184,0),IF(D1183<0,0,D1183)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1182+1)=K$192,$D1184,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:K1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:K1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:L1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:L1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:M1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:M1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:N1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:N1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:O1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:O1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:P1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:P1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:Q1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:Q1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:R1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:R1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:S1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:S1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:T1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:T1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:U1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:U1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:V1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:V1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:W1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:W1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:X1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:X1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:Y1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:Y1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:Z1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:Z1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:AA1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:AA1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:AB1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:AB1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:AC1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:AC1184)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1182=LataProjekcji,$F1182>0),AND($D1182=LataProjekcji,$F1182=0,$E1183<=10)),$F1183,IF($D1182<LataProjekcji,IF((SUM($K1184:AD1184)+$D1184)<$D1183,$D1184,$D1183-SUM($K1184:AD1184)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1184,0)","v":0},{"$f":"ROUND(K1185+L1184,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1185+X1184,0)","v":0},{"$f":"ROUND(X1185+Y1184,0)","v":0},{"$f":"ROUND(Y1185+Z1184,0)","v":0},0,{"$f":"ROUND(AA1185+AB1184,0)","v":0},{"$f":"ROUND(AB1185+AC1184,0)","v":0},{"$f":"ROUND(AC1185+AD1184,0)","v":0},{"$f":"ROUND(AD1185+AE1184,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1182=LataProjekcji,ROUND($D1183-K1185,0),ROUND(IF(K1184=0,0,$D1183-K1185),0))","v":0},{"$f":"IF($D1182=LataProjekcji,ROUND($D1183-L1185,0),ROUND(IF(AND(L1184=0,K1186>0),$D1183-L1185,IF(L1184=0,0,$D1183-L1185)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1182=LataProjekcji,ROUND($D1183-X1185,0),ROUND(IF(AND(X1184=0,W1186>0),$D1183-X1185,IF(X1184=0,0,$D1183-X1185)),0))","v":0},0,0,0,{"$f":"IF($D1182=LataProjekcji,ROUND($D1183-AB1185,0),ROUND(IF(AND(AB1184=0,AA1186>0),$D1183-AB1185,IF(AB1184=0,0,$D1183-AB1185)),0))","v":0},{"$f":"IF($D1182=LataProjekcji,ROUND($D1183-AC1185,0),ROUND(IF(AND(AC1184=0,AB1186>0),$D1183-AC1185,IF(AC1184=0,0,$D1183-AC1185)),0))","v":0},{"$f":"IF($D1182=LataProjekcji,ROUND($D1183-AD1185,0),ROUND(IF(AND(AD1184=0,AC1186>0),$D1183-AD1185,IF(AD1184=0,0,$D1183-AD1185)),0))","v":0},{"$f":"IF($D1182=LataProjekcji,ROUND($D1183-AE1185,0),ROUND(IF(AND(AE1184=0,AD1186>0),$D1183-AE1185,IF(AE1184=0,0,$D1183-AE1185)),0))","v":0}]
[]
[null,{"$f":"OFFSET($B$195,D1188,0)","v":0},null,{"$f":"D1181+1","v":2}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1188,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1188,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1190<0,0,ROUND(E1190,0))","v":0},{"$f":"OFFSET($D$195,D1188,0)","v":0},{"$f":"IF(E1190>10,ROUND(($D1191/12)*$F1189,0),$D1190)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1188,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1188,0)),0,IF(E1190>10,ROUND(D1190*C1191,0),IF(D1190<0,0,D1190)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1189+1)=K$192,$D1191,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:K1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:K1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:L1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:L1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:M1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:M1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:N1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:N1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:O1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:O1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:P1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:P1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:Q1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:Q1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:R1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:R1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:S1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:S1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:T1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:T1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:U1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:U1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:V1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:V1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:W1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:W1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:X1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:X1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:Y1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:Y1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:Z1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:Z1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:AA1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:AA1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:AB1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:AB1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:AC1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:AC1191)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1189=LataProjekcji,$F1189>0),AND($D1189=LataProjekcji,$F1189=0,$E1190<=10)),$F1190,IF($D1189<LataProjekcji,IF((SUM($K1191:AD1191)+$D1191)<$D1190,$D1191,$D1190-SUM($K1191:AD1191)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1191,0)","v":0},{"$f":"ROUND(K1192+L1191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1192+X1191,0)","v":0},{"$f":"ROUND(X1192+Y1191,0)","v":0},{"$f":"ROUND(Y1192+Z1191,0)","v":0},0,{"$f":"ROUND(AA1192+AB1191,0)","v":0},{"$f":"ROUND(AB1192+AC1191,0)","v":0},{"$f":"ROUND(AC1192+AD1191,0)","v":0},{"$f":"ROUND(AD1192+AE1191,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1189=LataProjekcji,ROUND($D1190-K1192,0),ROUND(IF(K1191=0,0,$D1190-K1192),0))","v":0},{"$f":"IF($D1189=LataProjekcji,ROUND($D1190-L1192,0),ROUND(IF(AND(L1191=0,K1193>0),$D1190-L1192,IF(L1191=0,0,$D1190-L1192)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1189=LataProjekcji,ROUND($D1190-X1192,0),ROUND(IF(AND(X1191=0,W1193>0),$D1190-X1192,IF(X1191=0,0,$D1190-X1192)),0))","v":0},0,0,0,{"$f":"IF($D1189=LataProjekcji,ROUND($D1190-AB1192,0),ROUND(IF(AND(AB1191=0,AA1193>0),$D1190-AB1192,IF(AB1191=0,0,$D1190-AB1192)),0))","v":0},{"$f":"IF($D1189=LataProjekcji,ROUND($D1190-AC1192,0),ROUND(IF(AND(AC1191=0,AB1193>0),$D1190-AC1192,IF(AC1191=0,0,$D1190-AC1192)),0))","v":0},{"$f":"IF($D1189=LataProjekcji,ROUND($D1190-AD1192,0),ROUND(IF(AND(AD1191=0,AC1193>0),$D1190-AD1192,IF(AD1191=0,0,$D1190-AD1192)),0))","v":0},{"$f":"IF($D1189=LataProjekcji,ROUND($D1190-AE1192,0),ROUND(IF(AND(AE1191=0,AD1193>0),$D1190-AE1192,IF(AE1191=0,0,$D1190-AE1192)),0))","v":0}]
[null,null,null,null,null,null,null,0,null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1188,0)=\"tak\",OFFSET($G$195,$D1188,0)=\"tak\",OFFSET($J$195,$D1188,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1191*OFFSET($K$223,$H1194,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1188,0)=\"tak\",OFFSET($G$195,$D1188,0)=\"tak\",OFFSET($J$195,$D1188,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1191*OFFSET($K$223,$H1194,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1188,0)=\"tak\",OFFSET($G$195,$D1188,0)=\"tak\",OFFSET($J$195,$D1188,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1191*OFFSET($K$223,$H1194,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1195,0)","v":0},null,{"$f":"D1188+1","v":3}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1195,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1195,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1197<0,0,ROUND(E1197,0))","v":0},{"$f":"OFFSET($D$195,D1195,0)","v":0},{"$f":"IF(E1197>10,ROUND(($D1198/12)*$F1196,0),$D1197)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1195,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1195,0)),0,IF(E1197>10,ROUND(D1197*C1198,0),IF(D1197<0,0,D1197)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1196+1)=K$192,$D1198,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:K1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:K1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:L1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:L1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:M1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:M1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:N1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:N1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:O1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:O1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:P1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:P1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:Q1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:Q1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:R1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:R1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:S1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:S1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:T1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:T1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:U1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:U1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:V1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:V1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:W1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:W1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:X1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:X1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:Y1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:Y1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:Z1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:Z1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:AA1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:AA1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:AB1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:AB1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:AC1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:AC1198)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1196=LataProjekcji,$F1196>0),AND($D1196=LataProjekcji,$F1196=0,$E1197<=10)),$F1197,IF($D1196<LataProjekcji,IF((SUM($K1198:AD1198)+$D1198)<$D1197,$D1198,$D1197-SUM($K1198:AD1198)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1198,0)","v":0},{"$f":"ROUND(K1199+L1198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1199+X1198,0)","v":0},{"$f":"ROUND(X1199+Y1198,0)","v":0},{"$f":"ROUND(Y1199+Z1198,0)","v":0},0,{"$f":"ROUND(AA1199+AB1198,0)","v":0},{"$f":"ROUND(AB1199+AC1198,0)","v":0},{"$f":"ROUND(AC1199+AD1198,0)","v":0},{"$f":"ROUND(AD1199+AE1198,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1196=LataProjekcji,ROUND($D1197-K1199,0),ROUND(IF(K1198=0,0,$D1197-K1199),0))","v":0},{"$f":"IF($D1196=LataProjekcji,ROUND($D1197-L1199,0),ROUND(IF(AND(L1198=0,K1200>0),$D1197-L1199,IF(L1198=0,0,$D1197-L1199)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1196=LataProjekcji,ROUND($D1197-X1199,0),ROUND(IF(AND(X1198=0,W1200>0),$D1197-X1199,IF(X1198=0,0,$D1197-X1199)),0))","v":0},0,0,0,{"$f":"IF($D1196=LataProjekcji,ROUND($D1197-AB1199,0),ROUND(IF(AND(AB1198=0,AA1200>0),$D1197-AB1199,IF(AB1198=0,0,$D1197-AB1199)),0))","v":0},{"$f":"IF($D1196=LataProjekcji,ROUND($D1197-AC1199,0),ROUND(IF(AND(AC1198=0,AB1200>0),$D1197-AC1199,IF(AC1198=0,0,$D1197-AC1199)),0))","v":0},{"$f":"IF($D1196=LataProjekcji,ROUND($D1197-AD1199,0),ROUND(IF(AND(AD1198=0,AC1200>0),$D1197-AD1199,IF(AD1198=0,0,$D1197-AD1199)),0))","v":0},{"$f":"IF($D1196=LataProjekcji,ROUND($D1197-AE1199,0),ROUND(IF(AND(AE1198=0,AD1200>0),$D1197-AE1199,IF(AE1198=0,0,$D1197-AE1199)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1194+1","v":1},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1195,0)=\"tak\",OFFSET($G$195,$D1195,0)=\"tak\",OFFSET($J$195,$D1195,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1198*OFFSET($K$223,$H1201,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1195,0)=\"tak\",OFFSET($G$195,$D1195,0)=\"tak\",OFFSET($J$195,$D1195,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1198*OFFSET($K$223,$H1201,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1195,0)=\"tak\",OFFSET($G$195,$D1195,0)=\"tak\",OFFSET($J$195,$D1195,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1198*OFFSET($K$223,$H1201,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1202,0)","v":0},null,{"$f":"D1195+1","v":4}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1202,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1202,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1204<0,0,ROUND(E1204,0))","v":0},{"$f":"OFFSET($D$195,D1202,0)","v":0},{"$f":"IF(E1204>10,ROUND(($D1205/12)*$F1203,0),$D1204)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1202,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1202,0)),0,IF(E1204>10,ROUND(D1204*C1205,0),IF(D1204<0,0,D1204)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1203+1)=K$192,$D1205,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:K1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:K1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:L1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:L1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:M1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:M1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:N1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:N1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:O1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:O1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:P1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:P1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:Q1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:Q1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:R1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:R1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:S1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:S1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:T1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:T1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:U1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:U1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:V1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:V1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:W1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:W1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:X1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:X1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:Y1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:Y1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:Z1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:Z1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:AA1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:AA1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:AB1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:AB1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:AC1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:AC1205)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1203=LataProjekcji,$F1203>0),AND($D1203=LataProjekcji,$F1203=0,$E1204<=10)),$F1204,IF($D1203<LataProjekcji,IF((SUM($K1205:AD1205)+$D1205)<$D1204,$D1205,$D1204-SUM($K1205:AD1205)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1205,0)","v":0},{"$f":"ROUND(K1206+L1205,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1206+Z1205,0)","v":0},{"$f":"ROUND(Z1206+AA1205,0)","v":0},{"$f":"ROUND(AA1206+AB1205,0)","v":0},{"$f":"ROUND(AB1206+AC1205,0)","v":0},{"$f":"ROUND(AC1206+AD1205,0)","v":0},{"$f":"ROUND(AD1206+AE1205,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1203=LataProjekcji,ROUND($D1204-K1206,0),ROUND(IF(K1205=0,0,$D1204-K1206),0))","v":0},{"$f":"IF($D1203=LataProjekcji,ROUND($D1204-L1206,0),ROUND(IF(AND(L1205=0,K1207>0),$D1204-L1206,IF(L1205=0,0,$D1204-L1206)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1203=LataProjekcji,ROUND($D1204-X1206,0),ROUND(IF(AND(X1205=0,W1207>0),$D1204-X1206,IF(X1205=0,0,$D1204-X1206)),0))","v":0},0,0,0,{"$f":"IF($D1203=LataProjekcji,ROUND($D1204-AB1206,0),ROUND(IF(AND(AB1205=0,AA1207>0),$D1204-AB1206,IF(AB1205=0,0,$D1204-AB1206)),0))","v":0},{"$f":"IF($D1203=LataProjekcji,ROUND($D1204-AC1206,0),ROUND(IF(AND(AC1205=0,AB1207>0),$D1204-AC1206,IF(AC1205=0,0,$D1204-AC1206)),0))","v":0},{"$f":"IF($D1203=LataProjekcji,ROUND($D1204-AD1206,0),ROUND(IF(AND(AD1205=0,AC1207>0),$D1204-AD1206,IF(AD1205=0,0,$D1204-AD1206)),0))","v":0},{"$f":"IF($D1203=LataProjekcji,ROUND($D1204-AE1206,0),ROUND(IF(AND(AE1205=0,AD1207>0),$D1204-AE1206,IF(AE1205=0,0,$D1204-AE1206)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1201+1","v":2},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1202,0)=\"tak\",OFFSET($G$195,$D1202,0)=\"tak\",OFFSET($J$195,$D1202,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1205*OFFSET($K$223,$H1208,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1202,0)=\"tak\",OFFSET($G$195,$D1202,0)=\"tak\",OFFSET($J$195,$D1202,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1205*OFFSET($K$223,$H1208,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1202,0)=\"tak\",OFFSET($G$195,$D1202,0)=\"tak\",OFFSET($J$195,$D1202,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1205*OFFSET($K$223,$H1208,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1209,0)","v":0},null,{"$f":"D1202+1","v":5}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1209,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1209,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1211<0,0,ROUND(E1211,0))","v":0},{"$f":"OFFSET($D$195,D1209,0)","v":0},{"$f":"IF(E1211>10,ROUND(($D1212/12)*$F1210,0),$D1211)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1209,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1209,0)),0,IF(E1211>10,ROUND(D1211*C1212,0),IF(D1211<0,0,D1211)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1210+1)=K$192,$D1212,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:K1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:K1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:L1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:L1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:M1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:M1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:N1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:N1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:O1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:O1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:P1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:P1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:Q1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:Q1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:R1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:R1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:S1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:S1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:T1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:T1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:U1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:U1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:V1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:V1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:W1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:W1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:X1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:X1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:Y1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:Y1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:Z1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:Z1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:AA1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:AA1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:AB1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:AB1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:AC1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:AC1212)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1210=LataProjekcji,$F1210>0),AND($D1210=LataProjekcji,$F1210=0,$E1211<=10)),$F1211,IF($D1210<LataProjekcji,IF((SUM($K1212:AD1212)+$D1212)<$D1211,$D1212,$D1211-SUM($K1212:AD1212)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1212,0)","v":0},{"$f":"ROUND(K1213+L1212,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1213+Z1212,0)","v":0},{"$f":"ROUND(Z1213+AA1212,0)","v":0},{"$f":"ROUND(AA1213+AB1212,0)","v":0},{"$f":"ROUND(AB1213+AC1212,0)","v":0},{"$f":"ROUND(AC1213+AD1212,0)","v":0},{"$f":"ROUND(AD1213+AE1212,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1210=LataProjekcji,ROUND($D1211-K1213,0),ROUND(IF(K1212=0,0,$D1211-K1213),0))","v":0},{"$f":"IF($D1210=LataProjekcji,ROUND($D1211-L1213,0),ROUND(IF(AND(L1212=0,K1214>0),$D1211-L1213,IF(L1212=0,0,$D1211-L1213)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1210=LataProjekcji,ROUND($D1211-X1213,0),ROUND(IF(AND(X1212=0,W1214>0),$D1211-X1213,IF(X1212=0,0,$D1211-X1213)),0))","v":0},0,0,0,{"$f":"IF($D1210=LataProjekcji,ROUND($D1211-AB1213,0),ROUND(IF(AND(AB1212=0,AA1214>0),$D1211-AB1213,IF(AB1212=0,0,$D1211-AB1213)),0))","v":0},{"$f":"IF($D1210=LataProjekcji,ROUND($D1211-AC1213,0),ROUND(IF(AND(AC1212=0,AB1214>0),$D1211-AC1213,IF(AC1212=0,0,$D1211-AC1213)),0))","v":0},{"$f":"IF($D1210=LataProjekcji,ROUND($D1211-AD1213,0),ROUND(IF(AND(AD1212=0,AC1214>0),$D1211-AD1213,IF(AD1212=0,0,$D1211-AD1213)),0))","v":0},{"$f":"IF($D1210=LataProjekcji,ROUND($D1211-AE1213,0),ROUND(IF(AND(AE1212=0,AD1214>0),$D1211-AE1213,IF(AE1212=0,0,$D1211-AE1213)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1208+1","v":3},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1209,0)=\"tak\",OFFSET($G$195,$D1209,0)=\"tak\",OFFSET($J$195,$D1209,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1212*OFFSET($K$223,$H1215,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1209,0)=\"tak\",OFFSET($G$195,$D1209,0)=\"tak\",OFFSET($J$195,$D1209,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1212*OFFSET($K$223,$H1215,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1209,0)=\"tak\",OFFSET($G$195,$D1209,0)=\"tak\",OFFSET($J$195,$D1209,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1212*OFFSET($K$223,$H1215,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1216,0)","v":0},null,{"$f":"D1209+1","v":6}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1216,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1216,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1218<0,0,ROUND(E1218,0))","v":0},{"$f":"OFFSET($D$195,D1216,0)","v":0},{"$f":"IF(E1218>10,ROUND(($D1219/12)*$F1217,0),$D1218)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1216,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1216,0)),0,IF(E1218>10,ROUND(D1218*C1219,0),IF(D1218<0,0,D1218)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1217+1)=K$192,$D1219,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:K1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:K1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:L1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:L1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:M1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:M1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:N1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:N1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:O1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:O1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:P1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:P1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:Q1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:Q1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:R1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:R1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:S1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:S1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:T1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:T1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:U1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:U1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:V1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:V1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:W1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:W1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:X1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:X1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:Y1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:Y1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:Z1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:Z1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:AA1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:AA1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:AB1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:AB1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:AC1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:AC1219)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1217=LataProjekcji,$F1217>0),AND($D1217=LataProjekcji,$F1217=0,$E1218<=10)),$F1218,IF($D1217<LataProjekcji,IF((SUM($K1219:AD1219)+$D1219)<$D1218,$D1219,$D1218-SUM($K1219:AD1219)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1219,0)","v":0},{"$f":"ROUND(K1220+L1219,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1220+Z1219,0)","v":0},{"$f":"ROUND(Z1220+AA1219,0)","v":0},{"$f":"ROUND(AA1220+AB1219,0)","v":0},{"$f":"ROUND(AB1220+AC1219,0)","v":0},{"$f":"ROUND(AC1220+AD1219,0)","v":0},{"$f":"ROUND(AD1220+AE1219,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1217=LataProjekcji,ROUND($D1218-K1220,0),ROUND(IF(K1219=0,0,$D1218-K1220),0))","v":0},{"$f":"IF($D1217=LataProjekcji,ROUND($D1218-L1220,0),ROUND(IF(AND(L1219=0,K1221>0),$D1218-L1220,IF(L1219=0,0,$D1218-L1220)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1217=LataProjekcji,ROUND($D1218-X1220,0),ROUND(IF(AND(X1219=0,W1221>0),$D1218-X1220,IF(X1219=0,0,$D1218-X1220)),0))","v":0},0,0,0,{"$f":"IF($D1217=LataProjekcji,ROUND($D1218-AB1220,0),ROUND(IF(AND(AB1219=0,AA1221>0),$D1218-AB1220,IF(AB1219=0,0,$D1218-AB1220)),0))","v":0},{"$f":"IF($D1217=LataProjekcji,ROUND($D1218-AC1220,0),ROUND(IF(AND(AC1219=0,AB1221>0),$D1218-AC1220,IF(AC1219=0,0,$D1218-AC1220)),0))","v":0},{"$f":"IF($D1217=LataProjekcji,ROUND($D1218-AD1220,0),ROUND(IF(AND(AD1219=0,AC1221>0),$D1218-AD1220,IF(AD1219=0,0,$D1218-AD1220)),0))","v":0},{"$f":"IF($D1217=LataProjekcji,ROUND($D1218-AE1220,0),ROUND(IF(AND(AE1219=0,AD1221>0),$D1218-AE1220,IF(AE1219=0,0,$D1218-AE1220)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1215+1","v":4},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1216,0)=\"tak\",OFFSET($G$195,$D1216,0)=\"tak\",OFFSET($J$195,$D1216,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1219*OFFSET($K$223,$H1222,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1216,0)=\"tak\",OFFSET($G$195,$D1216,0)=\"tak\",OFFSET($J$195,$D1216,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1219*OFFSET($K$223,$H1222,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1216,0)=\"tak\",OFFSET($G$195,$D1216,0)=\"tak\",OFFSET($J$195,$D1216,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1219*OFFSET($K$223,$H1222,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1223,0)","v":0},null,{"$f":"D1216+1","v":7}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1223,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1223,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1225<0,0,ROUND(E1225,0))","v":0},{"$f":"OFFSET($D$195,D1223,0)","v":0},{"$f":"IF(E1225>10,ROUND(($D1226/12)*$F1224,0),$D1225)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1223,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1223,0)),0,IF(E1225>10,ROUND(D1225*C1226,0),IF(D1225<0,0,D1225)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1224+1)=K$192,$D1226,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:K1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:K1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:L1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:L1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:M1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:M1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:N1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:N1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:O1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:O1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:P1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:P1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:Q1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:Q1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:R1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:R1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:S1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:S1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:T1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:T1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:U1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:U1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:V1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:V1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:W1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:W1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:X1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:X1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:Y1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:Y1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:Z1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:Z1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:AA1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:AA1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:AB1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:AB1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:AC1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:AC1226)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1224=LataProjekcji,$F1224>0),AND($D1224=LataProjekcji,$F1224=0,$E1225<=10)),$F1225,IF($D1224<LataProjekcji,IF((SUM($K1226:AD1226)+$D1226)<$D1225,$D1226,$D1225-SUM($K1226:AD1226)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1226,0)","v":0},{"$f":"ROUND(K1227+L1226,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1227+Z1226,0)","v":0},{"$f":"ROUND(Z1227+AA1226,0)","v":0},{"$f":"ROUND(AA1227+AB1226,0)","v":0},{"$f":"ROUND(AB1227+AC1226,0)","v":0},{"$f":"ROUND(AC1227+AD1226,0)","v":0},{"$f":"ROUND(AD1227+AE1226,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1224=LataProjekcji,ROUND($D1225-K1227,0),ROUND(IF(K1226=0,0,$D1225-K1227),0))","v":0},{"$f":"IF($D1224=LataProjekcji,ROUND($D1225-L1227,0),ROUND(IF(AND(L1226=0,K1228>0),$D1225-L1227,IF(L1226=0,0,$D1225-L1227)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1224=LataProjekcji,ROUND($D1225-X1227,0),ROUND(IF(AND(X1226=0,W1228>0),$D1225-X1227,IF(X1226=0,0,$D1225-X1227)),0))","v":0},0,0,0,{"$f":"IF($D1224=LataProjekcji,ROUND($D1225-AB1227,0),ROUND(IF(AND(AB1226=0,AA1228>0),$D1225-AB1227,IF(AB1226=0,0,$D1225-AB1227)),0))","v":0},{"$f":"IF($D1224=LataProjekcji,ROUND($D1225-AC1227,0),ROUND(IF(AND(AC1226=0,AB1228>0),$D1225-AC1227,IF(AC1226=0,0,$D1225-AC1227)),0))","v":0},{"$f":"IF($D1224=LataProjekcji,ROUND($D1225-AD1227,0),ROUND(IF(AND(AD1226=0,AC1228>0),$D1225-AD1227,IF(AD1226=0,0,$D1225-AD1227)),0))","v":0},{"$f":"IF($D1224=LataProjekcji,ROUND($D1225-AE1227,0),ROUND(IF(AND(AE1226=0,AD1228>0),$D1225-AE1227,IF(AE1226=0,0,$D1225-AE1227)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1222+1","v":5},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1223,0)=\"tak\",OFFSET($G$195,$D1223,0)=\"tak\",OFFSET($J$195,$D1223,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1226*OFFSET($K$223,$H1229,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1223,0)=\"tak\",OFFSET($G$195,$D1223,0)=\"tak\",OFFSET($J$195,$D1223,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1226*OFFSET($K$223,$H1229,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1223,0)=\"tak\",OFFSET($G$195,$D1223,0)=\"tak\",OFFSET($J$195,$D1223,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1226*OFFSET($K$223,$H1229,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1230,0)","v":0},null,{"$f":"D1223+1","v":8}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1230,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1230,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1232<0,0,ROUND(E1232,0))","v":0},{"$f":"OFFSET($D$195,D1230,0)","v":0},{"$f":"IF(E1232>10,ROUND(($D1233/12)*$F1231,0),$D1232)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1230,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1230,0)),0,IF(E1232>10,ROUND(D1232*C1233,0),IF(D1232<0,0,D1232)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1231+1)=K$192,$D1233,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:K1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:K1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:L1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:L1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:M1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:M1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:N1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:N1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:O1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:O1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:P1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:P1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:Q1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:Q1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:R1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:R1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:S1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:S1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:T1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:T1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:U1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:U1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:V1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:V1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:W1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:W1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:X1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:X1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:Y1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:Y1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:Z1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:Z1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:AA1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:AA1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:AB1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:AB1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:AC1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:AC1233)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1231=LataProjekcji,$F1231>0),AND($D1231=LataProjekcji,$F1231=0,$E1232<=10)),$F1232,IF($D1231<LataProjekcji,IF((SUM($K1233:AD1233)+$D1233)<$D1232,$D1233,$D1232-SUM($K1233:AD1233)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1233,0)","v":0},{"$f":"ROUND(K1234+L1233,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1234+Z1233,0)","v":0},{"$f":"ROUND(Z1234+AA1233,0)","v":0},{"$f":"ROUND(AA1234+AB1233,0)","v":0},{"$f":"ROUND(AB1234+AC1233,0)","v":0},{"$f":"ROUND(AC1234+AD1233,0)","v":0},{"$f":"ROUND(AD1234+AE1233,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1231=LataProjekcji,ROUND($D1232-K1234,0),ROUND(IF(K1233=0,0,$D1232-K1234),0))","v":0},{"$f":"IF($D1231=LataProjekcji,ROUND($D1232-L1234,0),ROUND(IF(AND(L1233=0,K1235>0),$D1232-L1234,IF(L1233=0,0,$D1232-L1234)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1231=LataProjekcji,ROUND($D1232-X1234,0),ROUND(IF(AND(X1233=0,W1235>0),$D1232-X1234,IF(X1233=0,0,$D1232-X1234)),0))","v":0},0,0,0,{"$f":"IF($D1231=LataProjekcji,ROUND($D1232-AB1234,0),ROUND(IF(AND(AB1233=0,AA1235>0),$D1232-AB1234,IF(AB1233=0,0,$D1232-AB1234)),0))","v":0},{"$f":"IF($D1231=LataProjekcji,ROUND($D1232-AC1234,0),ROUND(IF(AND(AC1233=0,AB1235>0),$D1232-AC1234,IF(AC1233=0,0,$D1232-AC1234)),0))","v":0},{"$f":"IF($D1231=LataProjekcji,ROUND($D1232-AD1234,0),ROUND(IF(AND(AD1233=0,AC1235>0),$D1232-AD1234,IF(AD1233=0,0,$D1232-AD1234)),0))","v":0},{"$f":"IF($D1231=LataProjekcji,ROUND($D1232-AE1234,0),ROUND(IF(AND(AE1233=0,AD1235>0),$D1232-AE1234,IF(AE1233=0,0,$D1232-AE1234)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1229+1","v":6},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1230,0)=\"tak\",OFFSET($G$195,$D1230,0)=\"tak\",OFFSET($J$195,$D1230,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1233*OFFSET($K$223,$H1236,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1230,0)=\"tak\",OFFSET($G$195,$D1230,0)=\"tak\",OFFSET($J$195,$D1230,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1233*OFFSET($K$223,$H1236,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1230,0)=\"tak\",OFFSET($G$195,$D1230,0)=\"tak\",OFFSET($J$195,$D1230,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1233*OFFSET($K$223,$H1236,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1237,0)","v":0},null,{"$f":"D1230+1","v":9}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1237,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1237,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1239<0,0,ROUND(E1239,0))","v":0},{"$f":"OFFSET($D$195,D1237,0)","v":0},{"$f":"IF(E1239>10,ROUND(($D1240/12)*$F1238,0),$D1239)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1237,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1237,0)),0,IF(E1239>10,ROUND(D1239*C1240,0),IF(D1239<0,0,D1239)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1238+1)=K$192,$D1240,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:K1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:K1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:L1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:L1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:M1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:M1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:N1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:N1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:O1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:O1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:P1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:P1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:Q1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:Q1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:R1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:R1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:S1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:S1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:T1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:T1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:U1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:U1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:V1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:V1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:W1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:W1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:X1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:X1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:Y1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:Y1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:Z1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:Z1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:AA1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:AA1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:AB1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:AB1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:AC1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:AC1240)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1238=LataProjekcji,$F1238>0),AND($D1238=LataProjekcji,$F1238=0,$E1239<=10)),$F1239,IF($D1238<LataProjekcji,IF((SUM($K1240:AD1240)+$D1240)<$D1239,$D1240,$D1239-SUM($K1240:AD1240)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1240,0)","v":0},{"$f":"ROUND(K1241+L1240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1241+Z1240,0)","v":0},{"$f":"ROUND(Z1241+AA1240,0)","v":0},{"$f":"ROUND(AA1241+AB1240,0)","v":0},{"$f":"ROUND(AB1241+AC1240,0)","v":0},{"$f":"ROUND(AC1241+AD1240,0)","v":0},{"$f":"ROUND(AD1241+AE1240,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1238=LataProjekcji,ROUND($D1239-K1241,0),ROUND(IF(K1240=0,0,$D1239-K1241),0))","v":0},{"$f":"IF($D1238=LataProjekcji,ROUND($D1239-L1241,0),ROUND(IF(AND(L1240=0,K1242>0),$D1239-L1241,IF(L1240=0,0,$D1239-L1241)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1238=LataProjekcji,ROUND($D1239-X1241,0),ROUND(IF(AND(X1240=0,W1242>0),$D1239-X1241,IF(X1240=0,0,$D1239-X1241)),0))","v":0},0,0,0,{"$f":"IF($D1238=LataProjekcji,ROUND($D1239-AB1241,0),ROUND(IF(AND(AB1240=0,AA1242>0),$D1239-AB1241,IF(AB1240=0,0,$D1239-AB1241)),0))","v":0},{"$f":"IF($D1238=LataProjekcji,ROUND($D1239-AC1241,0),ROUND(IF(AND(AC1240=0,AB1242>0),$D1239-AC1241,IF(AC1240=0,0,$D1239-AC1241)),0))","v":0},{"$f":"IF($D1238=LataProjekcji,ROUND($D1239-AD1241,0),ROUND(IF(AND(AD1240=0,AC1242>0),$D1239-AD1241,IF(AD1240=0,0,$D1239-AD1241)),0))","v":0},{"$f":"IF($D1238=LataProjekcji,ROUND($D1239-AE1241,0),ROUND(IF(AND(AE1240=0,AD1242>0),$D1239-AE1241,IF(AE1240=0,0,$D1239-AE1241)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1236+1","v":7},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1237,0)=\"tak\",OFFSET($G$195,$D1237,0)=\"tak\",OFFSET($J$195,$D1237,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1240*OFFSET($K$223,$H1243,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1237,0)=\"tak\",OFFSET($G$195,$D1237,0)=\"tak\",OFFSET($J$195,$D1237,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1240*OFFSET($K$223,$H1243,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1237,0)=\"tak\",OFFSET($G$195,$D1237,0)=\"tak\",OFFSET($J$195,$D1237,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1240*OFFSET($K$223,$H1243,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1244,0)","v":0},null,{"$f":"D1237+1","v":10}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1244,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1244,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1246<0,0,ROUND(E1246,0))","v":0},{"$f":"OFFSET($D$195,D1244,0)","v":0},{"$f":"IF(E1246>10,ROUND(($D1247/12)*$F1245,0),$D1246)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1244,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1244,0)),0,IF(E1246>10,ROUND(D1246*C1247,0),IF(D1246<0,0,D1246)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1245+1)=K$192,$D1247,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:K1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:K1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:L1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:L1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:M1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:M1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:N1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:N1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:O1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:O1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:P1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:P1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:Q1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:Q1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:R1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:R1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:S1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:S1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:T1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:T1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:U1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:U1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:V1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:V1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:W1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:W1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:X1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:X1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:Y1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:Y1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:Z1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:Z1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:AA1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:AA1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:AB1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:AB1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:AC1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:AC1247)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1245=LataProjekcji,$F1245>0),AND($D1245=LataProjekcji,$F1245=0,$E1246<=10)),$F1246,IF($D1245<LataProjekcji,IF((SUM($K1247:AD1247)+$D1247)<$D1246,$D1247,$D1246-SUM($K1247:AD1247)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1247,0)","v":0},{"$f":"ROUND(K1248+L1247,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1248+Z1247,0)","v":0},{"$f":"ROUND(Z1248+AA1247,0)","v":0},{"$f":"ROUND(AA1248+AB1247,0)","v":0},{"$f":"ROUND(AB1248+AC1247,0)","v":0},{"$f":"ROUND(AC1248+AD1247,0)","v":0},{"$f":"ROUND(AD1248+AE1247,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1245=LataProjekcji,ROUND($D1246-K1248,0),ROUND(IF(K1247=0,0,$D1246-K1248),0))","v":0},{"$f":"IF($D1245=LataProjekcji,ROUND($D1246-L1248,0),ROUND(IF(AND(L1247=0,K1249>0),$D1246-L1248,IF(L1247=0,0,$D1246-L1248)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1245=LataProjekcji,ROUND($D1246-X1248,0),ROUND(IF(AND(X1247=0,W1249>0),$D1246-X1248,IF(X1247=0,0,$D1246-X1248)),0))","v":0},0,0,0,{"$f":"IF($D1245=LataProjekcji,ROUND($D1246-AB1248,0),ROUND(IF(AND(AB1247=0,AA1249>0),$D1246-AB1248,IF(AB1247=0,0,$D1246-AB1248)),0))","v":0},{"$f":"IF($D1245=LataProjekcji,ROUND($D1246-AC1248,0),ROUND(IF(AND(AC1247=0,AB1249>0),$D1246-AC1248,IF(AC1247=0,0,$D1246-AC1248)),0))","v":0},{"$f":"IF($D1245=LataProjekcji,ROUND($D1246-AD1248,0),ROUND(IF(AND(AD1247=0,AC1249>0),$D1246-AD1248,IF(AD1247=0,0,$D1246-AD1248)),0))","v":0},{"$f":"IF($D1245=LataProjekcji,ROUND($D1246-AE1248,0),ROUND(IF(AND(AE1247=0,AD1249>0),$D1246-AE1248,IF(AE1247=0,0,$D1246-AE1248)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1243+1","v":8},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1244,0)=\"tak\",OFFSET($G$195,$D1244,0)=\"tak\",OFFSET($J$195,$D1244,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1247*OFFSET($K$223,$H1250,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1244,0)=\"tak\",OFFSET($G$195,$D1244,0)=\"tak\",OFFSET($J$195,$D1244,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1247*OFFSET($K$223,$H1250,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1244,0)=\"tak\",OFFSET($G$195,$D1244,0)=\"tak\",OFFSET($J$195,$D1244,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1247*OFFSET($K$223,$H1250,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1251,0)","v":0},null,{"$f":"D1244+1","v":11}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1251,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1251,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1253<0,0,ROUND(E1253,0))","v":0},{"$f":"OFFSET($D$195,D1251,0)","v":0},{"$f":"IF(E1253>10,ROUND(($D1254/12)*$F1252,0),$D1253)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1251,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1251,0)),0,IF(E1253>10,ROUND(D1253*C1254,0),IF(D1253<0,0,D1253)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1252+1)=K$192,$D1254,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:K1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:K1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:L1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:L1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:M1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:M1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:N1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:N1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:O1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:O1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:P1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:P1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:Q1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:Q1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:R1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:R1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:S1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:S1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:T1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:T1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:U1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:U1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:V1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:V1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:W1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:W1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:X1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:X1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:Y1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:Y1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:Z1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:Z1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:AA1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:AA1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:AB1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:AB1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:AC1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:AC1254)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1252=LataProjekcji,$F1252>0),AND($D1252=LataProjekcji,$F1252=0,$E1253<=10)),$F1253,IF($D1252<LataProjekcji,IF((SUM($K1254:AD1254)+$D1254)<$D1253,$D1254,$D1253-SUM($K1254:AD1254)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1254,0)","v":0},{"$f":"ROUND(K1255+L1254,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1255+Z1254,0)","v":0},{"$f":"ROUND(Z1255+AA1254,0)","v":0},{"$f":"ROUND(AA1255+AB1254,0)","v":0},{"$f":"ROUND(AB1255+AC1254,0)","v":0},{"$f":"ROUND(AC1255+AD1254,0)","v":0},{"$f":"ROUND(AD1255+AE1254,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1252=LataProjekcji,ROUND($D1253-K1255,0),ROUND(IF(K1254=0,0,$D1253-K1255),0))","v":0},{"$f":"IF($D1252=LataProjekcji,ROUND($D1253-L1255,0),ROUND(IF(AND(L1254=0,K1256>0),$D1253-L1255,IF(L1254=0,0,$D1253-L1255)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1252=LataProjekcji,ROUND($D1253-X1255,0),ROUND(IF(AND(X1254=0,W1256>0),$D1253-X1255,IF(X1254=0,0,$D1253-X1255)),0))","v":0},0,0,0,{"$f":"IF($D1252=LataProjekcji,ROUND($D1253-AB1255,0),ROUND(IF(AND(AB1254=0,AA1256>0),$D1253-AB1255,IF(AB1254=0,0,$D1253-AB1255)),0))","v":0},{"$f":"IF($D1252=LataProjekcji,ROUND($D1253-AC1255,0),ROUND(IF(AND(AC1254=0,AB1256>0),$D1253-AC1255,IF(AC1254=0,0,$D1253-AC1255)),0))","v":0},{"$f":"IF($D1252=LataProjekcji,ROUND($D1253-AD1255,0),ROUND(IF(AND(AD1254=0,AC1256>0),$D1253-AD1255,IF(AD1254=0,0,$D1253-AD1255)),0))","v":0},{"$f":"IF($D1252=LataProjekcji,ROUND($D1253-AE1255,0),ROUND(IF(AND(AE1254=0,AD1256>0),$D1253-AE1255,IF(AE1254=0,0,$D1253-AE1255)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1250+1","v":9},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1251,0)=\"tak\",OFFSET($G$195,$D1251,0)=\"tak\",OFFSET($J$195,$D1251,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1254*OFFSET($K$223,$H1257,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1251,0)=\"tak\",OFFSET($G$195,$D1251,0)=\"tak\",OFFSET($J$195,$D1251,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1254*OFFSET($K$223,$H1257,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1251,0)=\"tak\",OFFSET($G$195,$D1251,0)=\"tak\",OFFSET($J$195,$D1251,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1254*OFFSET($K$223,$H1257,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1258,0)","v":0},null,{"$f":"D1251+1","v":12}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1258,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1258,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1260<0,0,ROUND(E1260,0))","v":0},{"$f":"OFFSET($D$195,D1258,0)","v":0},{"$f":"IF(E1260>10,ROUND(($D1261/12)*$F1259,0),$D1260)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1258,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1258,0)),0,IF(E1260>10,ROUND(D1260*C1261,0),IF(D1260<0,0,D1260)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1259+1)=K$192,$D1261,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:K1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:K1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:L1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:L1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:M1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:M1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:N1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:N1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:O1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:O1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:P1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:P1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:Q1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:Q1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:R1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:R1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:S1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:S1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:T1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:T1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:U1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:U1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:V1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:V1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:W1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:W1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:X1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:X1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:Y1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:Y1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:Z1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:Z1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:AA1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:AA1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:AB1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:AB1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:AC1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:AC1261)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1259=LataProjekcji,$F1259>0),AND($D1259=LataProjekcji,$F1259=0,$E1260<=10)),$F1260,IF($D1259<LataProjekcji,IF((SUM($K1261:AD1261)+$D1261)<$D1260,$D1261,$D1260-SUM($K1261:AD1261)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1261,0)","v":0},{"$f":"ROUND(K1262+L1261,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1262+Z1261,0)","v":0},{"$f":"ROUND(Z1262+AA1261,0)","v":0},{"$f":"ROUND(AA1262+AB1261,0)","v":0},{"$f":"ROUND(AB1262+AC1261,0)","v":0},{"$f":"ROUND(AC1262+AD1261,0)","v":0},{"$f":"ROUND(AD1262+AE1261,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1259=LataProjekcji,ROUND($D1260-K1262,0),ROUND(IF(K1261=0,0,$D1260-K1262),0))","v":0},{"$f":"IF($D1259=LataProjekcji,ROUND($D1260-L1262,0),ROUND(IF(AND(L1261=0,K1263>0),$D1260-L1262,IF(L1261=0,0,$D1260-L1262)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1259=LataProjekcji,ROUND($D1260-X1262,0),ROUND(IF(AND(X1261=0,W1263>0),$D1260-X1262,IF(X1261=0,0,$D1260-X1262)),0))","v":0},0,0,0,{"$f":"IF($D1259=LataProjekcji,ROUND($D1260-AB1262,0),ROUND(IF(AND(AB1261=0,AA1263>0),$D1260-AB1262,IF(AB1261=0,0,$D1260-AB1262)),0))","v":0},{"$f":"IF($D1259=LataProjekcji,ROUND($D1260-AC1262,0),ROUND(IF(AND(AC1261=0,AB1263>0),$D1260-AC1262,IF(AC1261=0,0,$D1260-AC1262)),0))","v":0},{"$f":"IF($D1259=LataProjekcji,ROUND($D1260-AD1262,0),ROUND(IF(AND(AD1261=0,AC1263>0),$D1260-AD1262,IF(AD1261=0,0,$D1260-AD1262)),0))","v":0},{"$f":"IF($D1259=LataProjekcji,ROUND($D1260-AE1262,0),ROUND(IF(AND(AE1261=0,AD1263>0),$D1260-AE1262,IF(AE1261=0,0,$D1260-AE1262)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1257+1","v":10},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1258,0)=\"tak\",OFFSET($G$195,$D1258,0)=\"tak\",OFFSET($J$195,$D1258,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1261*OFFSET($K$223,$H1264,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1258,0)=\"tak\",OFFSET($G$195,$D1258,0)=\"tak\",OFFSET($J$195,$D1258,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1261*OFFSET($K$223,$H1264,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1258,0)=\"tak\",OFFSET($G$195,$D1258,0)=\"tak\",OFFSET($J$195,$D1258,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1261*OFFSET($K$223,$H1264,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1265,0)","v":0},null,{"$f":"D1258+1","v":13}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1265,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1265,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1267<0,0,ROUND(E1267,0))","v":0},{"$f":"OFFSET($D$195,D1265,0)","v":0},{"$f":"IF(E1267>10,ROUND(($D1268/12)*$F1266,0),$D1267)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1265,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1265,0)),0,IF(E1267>10,ROUND(D1267*C1268,0),IF(D1267<0,0,D1267)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1266+1)=K$192,$D1268,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:K1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:K1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:L1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:L1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:M1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:M1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:N1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:N1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:O1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:O1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:P1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:P1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:Q1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:Q1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:R1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:R1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:S1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:S1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:T1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:T1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:U1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:U1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:V1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:V1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:W1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:W1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:X1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:X1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:Y1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:Y1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:Z1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:Z1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:AA1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:AA1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:AB1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:AB1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:AC1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:AC1268)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1266=LataProjekcji,$F1266>0),AND($D1266=LataProjekcji,$F1266=0,$E1267<=10)),$F1267,IF($D1266<LataProjekcji,IF((SUM($K1268:AD1268)+$D1268)<$D1267,$D1268,$D1267-SUM($K1268:AD1268)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1268,0)","v":0},{"$f":"ROUND(K1269+L1268,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1269+Z1268,0)","v":0},{"$f":"ROUND(Z1269+AA1268,0)","v":0},{"$f":"ROUND(AA1269+AB1268,0)","v":0},{"$f":"ROUND(AB1269+AC1268,0)","v":0},{"$f":"ROUND(AC1269+AD1268,0)","v":0},{"$f":"ROUND(AD1269+AE1268,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1266=LataProjekcji,ROUND($D1267-K1269,0),ROUND(IF(K1268=0,0,$D1267-K1269),0))","v":0},{"$f":"IF($D1266=LataProjekcji,ROUND($D1267-L1269,0),ROUND(IF(AND(L1268=0,K1270>0),$D1267-L1269,IF(L1268=0,0,$D1267-L1269)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1266=LataProjekcji,ROUND($D1267-X1269,0),ROUND(IF(AND(X1268=0,W1270>0),$D1267-X1269,IF(X1268=0,0,$D1267-X1269)),0))","v":0},0,0,0,{"$f":"IF($D1266=LataProjekcji,ROUND($D1267-AB1269,0),ROUND(IF(AND(AB1268=0,AA1270>0),$D1267-AB1269,IF(AB1268=0,0,$D1267-AB1269)),0))","v":0},{"$f":"IF($D1266=LataProjekcji,ROUND($D1267-AC1269,0),ROUND(IF(AND(AC1268=0,AB1270>0),$D1267-AC1269,IF(AC1268=0,0,$D1267-AC1269)),0))","v":0},{"$f":"IF($D1266=LataProjekcji,ROUND($D1267-AD1269,0),ROUND(IF(AND(AD1268=0,AC1270>0),$D1267-AD1269,IF(AD1268=0,0,$D1267-AD1269)),0))","v":0},{"$f":"IF($D1266=LataProjekcji,ROUND($D1267-AE1269,0),ROUND(IF(AND(AE1268=0,AD1270>0),$D1267-AE1269,IF(AE1268=0,0,$D1267-AE1269)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1264+1","v":11},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1265,0)=\"tak\",OFFSET($G$195,$D1265,0)=\"tak\",OFFSET($J$195,$D1265,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1268*OFFSET($K$223,$H1271,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1265,0)=\"tak\",OFFSET($G$195,$D1265,0)=\"tak\",OFFSET($J$195,$D1265,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1268*OFFSET($K$223,$H1271,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1265,0)=\"tak\",OFFSET($G$195,$D1265,0)=\"tak\",OFFSET($J$195,$D1265,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1268*OFFSET($K$223,$H1271,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1272,0)","v":0},null,{"$f":"D1265+1","v":14}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1272,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1272,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1274<0,0,ROUND(E1274,0))","v":0},{"$f":"OFFSET($D$195,D1272,0)","v":0},{"$f":"IF(E1274>10,ROUND(($D1275/12)*$F1273,0),$D1274)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1272,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1272,0)),0,IF(E1274>10,ROUND(D1274*C1275,0),IF(D1274<0,0,D1274)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1273+1)=K$192,$D1275,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:K1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:K1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:L1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:L1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:M1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:M1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:N1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:N1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:O1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:O1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:P1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:P1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:Q1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:Q1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:R1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:R1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:S1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:S1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:T1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:T1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:U1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:U1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:V1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:V1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:W1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:W1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:X1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:X1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:Y1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:Y1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:Z1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:Z1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:AA1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:AA1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:AB1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:AB1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:AC1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:AC1275)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1273=LataProjekcji,$F1273>0),AND($D1273=LataProjekcji,$F1273=0,$E1274<=10)),$F1274,IF($D1273<LataProjekcji,IF((SUM($K1275:AD1275)+$D1275)<$D1274,$D1275,$D1274-SUM($K1275:AD1275)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1275,0)","v":0},{"$f":"ROUND(K1276+L1275,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1276+Z1275,0)","v":0},{"$f":"ROUND(Z1276+AA1275,0)","v":0},{"$f":"ROUND(AA1276+AB1275,0)","v":0},{"$f":"ROUND(AB1276+AC1275,0)","v":0},{"$f":"ROUND(AC1276+AD1275,0)","v":0},{"$f":"ROUND(AD1276+AE1275,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1273=LataProjekcji,ROUND($D1274-K1276,0),ROUND(IF(K1275=0,0,$D1274-K1276),0))","v":0},{"$f":"IF($D1273=LataProjekcji,ROUND($D1274-L1276,0),ROUND(IF(AND(L1275=0,K1277>0),$D1274-L1276,IF(L1275=0,0,$D1274-L1276)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1273=LataProjekcji,ROUND($D1274-X1276,0),ROUND(IF(AND(X1275=0,W1277>0),$D1274-X1276,IF(X1275=0,0,$D1274-X1276)),0))","v":0},0,0,0,{"$f":"IF($D1273=LataProjekcji,ROUND($D1274-AB1276,0),ROUND(IF(AND(AB1275=0,AA1277>0),$D1274-AB1276,IF(AB1275=0,0,$D1274-AB1276)),0))","v":0},{"$f":"IF($D1273=LataProjekcji,ROUND($D1274-AC1276,0),ROUND(IF(AND(AC1275=0,AB1277>0),$D1274-AC1276,IF(AC1275=0,0,$D1274-AC1276)),0))","v":0},{"$f":"IF($D1273=LataProjekcji,ROUND($D1274-AD1276,0),ROUND(IF(AND(AD1275=0,AC1277>0),$D1274-AD1276,IF(AD1275=0,0,$D1274-AD1276)),0))","v":0},{"$f":"IF($D1273=LataProjekcji,ROUND($D1274-AE1276,0),ROUND(IF(AND(AE1275=0,AD1277>0),$D1274-AE1276,IF(AE1275=0,0,$D1274-AE1276)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1271+1","v":12},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1272,0)=\"tak\",OFFSET($G$195,$D1272,0)=\"tak\",OFFSET($J$195,$D1272,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1275*OFFSET($K$223,$H1278,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1272,0)=\"tak\",OFFSET($G$195,$D1272,0)=\"tak\",OFFSET($J$195,$D1272,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1275*OFFSET($K$223,$H1278,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1272,0)=\"tak\",OFFSET($G$195,$D1272,0)=\"tak\",OFFSET($J$195,$D1272,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1275*OFFSET($K$223,$H1278,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1279,0)","v":0},null,{"$f":"D1272+1","v":15}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1279,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1279,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1281<0,0,ROUND(E1281,0))","v":0},{"$f":"OFFSET($D$195,D1279,0)","v":0},{"$f":"IF(E1281>10,ROUND(($D1282/12)*$F1280,0),$D1281)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1279,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1279,0)),0,IF(E1281>10,ROUND(D1281*C1282,0),IF(D1281<0,0,D1281)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1280+1)=K$192,$D1282,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:K1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:K1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:L1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:L1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:M1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:M1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:N1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:N1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:O1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:O1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:P1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:P1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:Q1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:Q1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:R1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:R1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:S1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:S1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:T1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:T1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:U1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:U1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:V1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:V1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:W1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:W1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:X1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:X1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:Y1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:Y1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:Z1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:Z1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:AA1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:AA1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:AB1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:AB1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:AC1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:AC1282)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1280=LataProjekcji,$F1280>0),AND($D1280=LataProjekcji,$F1280=0,$E1281<=10)),$F1281,IF($D1280<LataProjekcji,IF((SUM($K1282:AD1282)+$D1282)<$D1281,$D1282,$D1281-SUM($K1282:AD1282)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1282,0)","v":0},{"$f":"ROUND(K1283+L1282,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1283+Z1282,0)","v":0},{"$f":"ROUND(Z1283+AA1282,0)","v":0},{"$f":"ROUND(AA1283+AB1282,0)","v":0},{"$f":"ROUND(AB1283+AC1282,0)","v":0},{"$f":"ROUND(AC1283+AD1282,0)","v":0},{"$f":"ROUND(AD1283+AE1282,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1280=LataProjekcji,ROUND($D1281-K1283,0),ROUND(IF(K1282=0,0,$D1281-K1283),0))","v":0},{"$f":"IF($D1280=LataProjekcji,ROUND($D1281-L1283,0),ROUND(IF(AND(L1282=0,K1284>0),$D1281-L1283,IF(L1282=0,0,$D1281-L1283)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1280=LataProjekcji,ROUND($D1281-X1283,0),ROUND(IF(AND(X1282=0,W1284>0),$D1281-X1283,IF(X1282=0,0,$D1281-X1283)),0))","v":0},0,0,0,{"$f":"IF($D1280=LataProjekcji,ROUND($D1281-AB1283,0),ROUND(IF(AND(AB1282=0,AA1284>0),$D1281-AB1283,IF(AB1282=0,0,$D1281-AB1283)),0))","v":0},{"$f":"IF($D1280=LataProjekcji,ROUND($D1281-AC1283,0),ROUND(IF(AND(AC1282=0,AB1284>0),$D1281-AC1283,IF(AC1282=0,0,$D1281-AC1283)),0))","v":0},{"$f":"IF($D1280=LataProjekcji,ROUND($D1281-AD1283,0),ROUND(IF(AND(AD1282=0,AC1284>0),$D1281-AD1283,IF(AD1282=0,0,$D1281-AD1283)),0))","v":0},{"$f":"IF($D1280=LataProjekcji,ROUND($D1281-AE1283,0),ROUND(IF(AND(AE1282=0,AD1284>0),$D1281-AE1283,IF(AE1282=0,0,$D1281-AE1283)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1278+1","v":13},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1279,0)=\"tak\",OFFSET($G$195,$D1279,0)=\"tak\",OFFSET($J$195,$D1279,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1282*OFFSET($K$223,$H1285,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1279,0)=\"tak\",OFFSET($G$195,$D1279,0)=\"tak\",OFFSET($J$195,$D1279,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1282*OFFSET($K$223,$H1285,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1279,0)=\"tak\",OFFSET($G$195,$D1279,0)=\"tak\",OFFSET($J$195,$D1279,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1282*OFFSET($K$223,$H1285,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1286,0)","v":0},null,{"$f":"D1279+1","v":16}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1286,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1286,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1288<0,0,ROUND(E1288,0))","v":0},{"$f":"OFFSET($D$195,D1286,0)","v":0},{"$f":"IF(E1288>10,ROUND(($D1289/12)*$F1287,0),$D1288)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1286,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1286,0)),0,IF(E1288>10,ROUND(D1288*C1289,0),IF(D1288<0,0,D1288)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1287+1)=K$192,$D1289,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:K1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:K1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:L1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:L1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:M1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:M1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:N1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:N1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:O1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:O1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:P1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:P1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:Q1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:Q1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:R1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:R1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:S1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:S1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:T1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:T1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:U1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:U1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:V1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:V1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:W1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:W1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:X1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:X1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:Y1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:Y1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:Z1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:Z1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:AA1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:AA1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:AB1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:AB1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:AC1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:AC1289)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1287=LataProjekcji,$F1287>0),AND($D1287=LataProjekcji,$F1287=0,$E1288<=10)),$F1288,IF($D1287<LataProjekcji,IF((SUM($K1289:AD1289)+$D1289)<$D1288,$D1289,$D1288-SUM($K1289:AD1289)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1289,0)","v":0},{"$f":"ROUND(K1290+L1289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1290+Z1289,0)","v":0},{"$f":"ROUND(Z1290+AA1289,0)","v":0},{"$f":"ROUND(AA1290+AB1289,0)","v":0},{"$f":"ROUND(AB1290+AC1289,0)","v":0},{"$f":"ROUND(AC1290+AD1289,0)","v":0},{"$f":"ROUND(AD1290+AE1289,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1287=LataProjekcji,ROUND($D1288-K1290,0),ROUND(IF(K1289=0,0,$D1288-K1290),0))","v":0},{"$f":"IF($D1287=LataProjekcji,ROUND($D1288-L1290,0),ROUND(IF(AND(L1289=0,K1291>0),$D1288-L1290,IF(L1289=0,0,$D1288-L1290)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1287=LataProjekcji,ROUND($D1288-X1290,0),ROUND(IF(AND(X1289=0,W1291>0),$D1288-X1290,IF(X1289=0,0,$D1288-X1290)),0))","v":0},0,0,0,{"$f":"IF($D1287=LataProjekcji,ROUND($D1288-AB1290,0),ROUND(IF(AND(AB1289=0,AA1291>0),$D1288-AB1290,IF(AB1289=0,0,$D1288-AB1290)),0))","v":0},{"$f":"IF($D1287=LataProjekcji,ROUND($D1288-AC1290,0),ROUND(IF(AND(AC1289=0,AB1291>0),$D1288-AC1290,IF(AC1289=0,0,$D1288-AC1290)),0))","v":0},{"$f":"IF($D1287=LataProjekcji,ROUND($D1288-AD1290,0),ROUND(IF(AND(AD1289=0,AC1291>0),$D1288-AD1290,IF(AD1289=0,0,$D1288-AD1290)),0))","v":0},{"$f":"IF($D1287=LataProjekcji,ROUND($D1288-AE1290,0),ROUND(IF(AND(AE1289=0,AD1291>0),$D1288-AE1290,IF(AE1289=0,0,$D1288-AE1290)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1285+1","v":14},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1286,0)=\"tak\",OFFSET($G$195,$D1286,0)=\"tak\",OFFSET($J$195,$D1286,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1289*OFFSET($K$223,$H1292,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1286,0)=\"tak\",OFFSET($G$195,$D1286,0)=\"tak\",OFFSET($J$195,$D1286,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1289*OFFSET($K$223,$H1292,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1286,0)=\"tak\",OFFSET($G$195,$D1286,0)=\"tak\",OFFSET($J$195,$D1286,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1289*OFFSET($K$223,$H1292,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1293,0)","v":0},null,{"$f":"D1286+1","v":17}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1293,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1293,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1295<0,0,ROUND(E1295,0))","v":0},{"$f":"OFFSET($D$195,D1293,0)","v":0},{"$f":"IF(E1295>10,ROUND(($D1296/12)*$F1294,0),$D1295)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1293,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1293,0)),0,IF(E1295>10,ROUND(D1295*C1296,0),IF(D1295<0,0,D1295)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1294+1)=K$192,$D1296,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:K1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:K1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:L1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:L1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:M1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:M1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:N1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:N1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:O1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:O1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:P1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:P1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:Q1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:Q1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:R1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:R1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:S1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:S1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:T1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:T1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:U1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:U1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:V1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:V1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:W1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:W1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:X1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:X1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:Y1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:Y1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:Z1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:Z1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:AA1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:AA1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:AB1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:AB1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:AC1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:AC1296)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1294=LataProjekcji,$F1294>0),AND($D1294=LataProjekcji,$F1294=0,$E1295<=10)),$F1295,IF($D1294<LataProjekcji,IF((SUM($K1296:AD1296)+$D1296)<$D1295,$D1296,$D1295-SUM($K1296:AD1296)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1296,0)","v":0},{"$f":"ROUND(K1297+L1296,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1297+Z1296,0)","v":0},{"$f":"ROUND(Z1297+AA1296,0)","v":0},{"$f":"ROUND(AA1297+AB1296,0)","v":0},{"$f":"ROUND(AB1297+AC1296,0)","v":0},{"$f":"ROUND(AC1297+AD1296,0)","v":0},{"$f":"ROUND(AD1297+AE1296,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1294=LataProjekcji,ROUND($D1295-K1297,0),ROUND(IF(K1296=0,0,$D1295-K1297),0))","v":0},{"$f":"IF($D1294=LataProjekcji,ROUND($D1295-L1297,0),ROUND(IF(AND(L1296=0,K1298>0),$D1295-L1297,IF(L1296=0,0,$D1295-L1297)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1294=LataProjekcji,ROUND($D1295-X1297,0),ROUND(IF(AND(X1296=0,W1298>0),$D1295-X1297,IF(X1296=0,0,$D1295-X1297)),0))","v":0},0,0,0,{"$f":"IF($D1294=LataProjekcji,ROUND($D1295-AB1297,0),ROUND(IF(AND(AB1296=0,AA1298>0),$D1295-AB1297,IF(AB1296=0,0,$D1295-AB1297)),0))","v":0},{"$f":"IF($D1294=LataProjekcji,ROUND($D1295-AC1297,0),ROUND(IF(AND(AC1296=0,AB1298>0),$D1295-AC1297,IF(AC1296=0,0,$D1295-AC1297)),0))","v":0},{"$f":"IF($D1294=LataProjekcji,ROUND($D1295-AD1297,0),ROUND(IF(AND(AD1296=0,AC1298>0),$D1295-AD1297,IF(AD1296=0,0,$D1295-AD1297)),0))","v":0},{"$f":"IF($D1294=LataProjekcji,ROUND($D1295-AE1297,0),ROUND(IF(AND(AE1296=0,AD1298>0),$D1295-AE1297,IF(AE1296=0,0,$D1295-AE1297)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1292+1","v":15},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1293,0)=\"tak\",OFFSET($G$195,$D1293,0)=\"tak\",OFFSET($J$195,$D1293,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1296*OFFSET($K$223,$H1299,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1293,0)=\"tak\",OFFSET($G$195,$D1293,0)=\"tak\",OFFSET($J$195,$D1293,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1296*OFFSET($K$223,$H1299,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1293,0)=\"tak\",OFFSET($G$195,$D1293,0)=\"tak\",OFFSET($J$195,$D1293,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1296*OFFSET($K$223,$H1299,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1300,0)","v":0},null,{"$f":"D1293+1","v":18}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1300,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1300,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1302<0,0,ROUND(E1302,0))","v":0},{"$f":"OFFSET($D$195,D1300,0)","v":0},{"$f":"IF(E1302>10,ROUND(($D1303/12)*$F1301,0),$D1302)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1300,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1300,0)),0,IF(E1302>10,ROUND(D1302*C1303,0),IF(D1302<0,0,D1302)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1301+1)=K$192,$D1303,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:K1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:K1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:L1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:L1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:M1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:M1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:N1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:N1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:O1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:O1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:P1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:P1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:Q1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:Q1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:R1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:R1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:S1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:S1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:T1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:T1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:U1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:U1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:V1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:V1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:W1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:W1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:X1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:X1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:Y1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:Y1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:Z1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:Z1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:AA1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:AA1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:AB1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:AB1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:AC1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:AC1303)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1301=LataProjekcji,$F1301>0),AND($D1301=LataProjekcji,$F1301=0,$E1302<=10)),$F1302,IF($D1301<LataProjekcji,IF((SUM($K1303:AD1303)+$D1303)<$D1302,$D1303,$D1302-SUM($K1303:AD1303)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1303,0)","v":0},{"$f":"ROUND(K1304+L1303,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1304+Z1303,0)","v":0},{"$f":"ROUND(Z1304+AA1303,0)","v":0},{"$f":"ROUND(AA1304+AB1303,0)","v":0},{"$f":"ROUND(AB1304+AC1303,0)","v":0},{"$f":"ROUND(AC1304+AD1303,0)","v":0},{"$f":"ROUND(AD1304+AE1303,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1301=LataProjekcji,ROUND($D1302-K1304,0),ROUND(IF(K1303=0,0,$D1302-K1304),0))","v":0},{"$f":"IF($D1301=LataProjekcji,ROUND($D1302-L1304,0),ROUND(IF(AND(L1303=0,K1305>0),$D1302-L1304,IF(L1303=0,0,$D1302-L1304)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1301=LataProjekcji,ROUND($D1302-X1304,0),ROUND(IF(AND(X1303=0,W1305>0),$D1302-X1304,IF(X1303=0,0,$D1302-X1304)),0))","v":0},0,0,0,{"$f":"IF($D1301=LataProjekcji,ROUND($D1302-AB1304,0),ROUND(IF(AND(AB1303=0,AA1305>0),$D1302-AB1304,IF(AB1303=0,0,$D1302-AB1304)),0))","v":0},{"$f":"IF($D1301=LataProjekcji,ROUND($D1302-AC1304,0),ROUND(IF(AND(AC1303=0,AB1305>0),$D1302-AC1304,IF(AC1303=0,0,$D1302-AC1304)),0))","v":0},{"$f":"IF($D1301=LataProjekcji,ROUND($D1302-AD1304,0),ROUND(IF(AND(AD1303=0,AC1305>0),$D1302-AD1304,IF(AD1303=0,0,$D1302-AD1304)),0))","v":0},{"$f":"IF($D1301=LataProjekcji,ROUND($D1302-AE1304,0),ROUND(IF(AND(AE1303=0,AD1305>0),$D1302-AE1304,IF(AE1303=0,0,$D1302-AE1304)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1299+1","v":16},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1300,0)=\"tak\",OFFSET($G$195,$D1300,0)=\"tak\",OFFSET($J$195,$D1300,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1303*OFFSET($K$223,$H1306,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1300,0)=\"tak\",OFFSET($G$195,$D1300,0)=\"tak\",OFFSET($J$195,$D1300,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1303*OFFSET($K$223,$H1306,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1300,0)=\"tak\",OFFSET($G$195,$D1300,0)=\"tak\",OFFSET($J$195,$D1300,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1303*OFFSET($K$223,$H1306,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1307,0)","v":0},null,{"$f":"D1300+1","v":19}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1307,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1307,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1309<0,0,ROUND(E1309,0))","v":0},{"$f":"OFFSET($D$195,D1307,0)","v":0},{"$f":"IF(E1309>10,ROUND(($D1310/12)*$F1308,0),$D1309)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1307,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1307,0)),0,IF(E1309>10,ROUND(D1309*C1310,0),IF(D1309<0,0,D1309)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1308+1)=K$192,$D1310,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:K1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:K1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:L1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:L1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:M1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:M1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:N1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:N1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:O1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:O1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:P1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:P1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:Q1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:Q1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:R1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:R1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:S1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:S1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:T1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:T1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:U1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:U1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:V1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:V1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:W1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:W1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:X1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:X1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:Y1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:Y1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:Z1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:Z1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:AA1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:AA1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:AB1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:AB1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:AC1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:AC1310)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1308=LataProjekcji,$F1308>0),AND($D1308=LataProjekcji,$F1308=0,$E1309<=10)),$F1309,IF($D1308<LataProjekcji,IF((SUM($K1310:AD1310)+$D1310)<$D1309,$D1310,$D1309-SUM($K1310:AD1310)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1310,0)","v":0},{"$f":"ROUND(K1311+L1310,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1311+Z1310,0)","v":0},{"$f":"ROUND(Z1311+AA1310,0)","v":0},{"$f":"ROUND(AA1311+AB1310,0)","v":0},{"$f":"ROUND(AB1311+AC1310,0)","v":0},{"$f":"ROUND(AC1311+AD1310,0)","v":0},{"$f":"ROUND(AD1311+AE1310,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1308=LataProjekcji,ROUND($D1309-K1311,0),ROUND(IF(K1310=0,0,$D1309-K1311),0))","v":0},{"$f":"IF($D1308=LataProjekcji,ROUND($D1309-L1311,0),ROUND(IF(AND(L1310=0,K1312>0),$D1309-L1311,IF(L1310=0,0,$D1309-L1311)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1308=LataProjekcji,ROUND($D1309-X1311,0),ROUND(IF(AND(X1310=0,W1312>0),$D1309-X1311,IF(X1310=0,0,$D1309-X1311)),0))","v":0},0,0,0,{"$f":"IF($D1308=LataProjekcji,ROUND($D1309-AB1311,0),ROUND(IF(AND(AB1310=0,AA1312>0),$D1309-AB1311,IF(AB1310=0,0,$D1309-AB1311)),0))","v":0},{"$f":"IF($D1308=LataProjekcji,ROUND($D1309-AC1311,0),ROUND(IF(AND(AC1310=0,AB1312>0),$D1309-AC1311,IF(AC1310=0,0,$D1309-AC1311)),0))","v":0},{"$f":"IF($D1308=LataProjekcji,ROUND($D1309-AD1311,0),ROUND(IF(AND(AD1310=0,AC1312>0),$D1309-AD1311,IF(AD1310=0,0,$D1309-AD1311)),0))","v":0},{"$f":"IF($D1308=LataProjekcji,ROUND($D1309-AE1311,0),ROUND(IF(AND(AE1310=0,AD1312>0),$D1309-AE1311,IF(AE1310=0,0,$D1309-AE1311)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1306+1","v":17},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1307,0)=\"tak\",OFFSET($G$195,$D1307,0)=\"tak\",OFFSET($J$195,$D1307,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1310*OFFSET($K$223,$H1313,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1307,0)=\"tak\",OFFSET($G$195,$D1307,0)=\"tak\",OFFSET($J$195,$D1307,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1310*OFFSET($K$223,$H1313,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1307,0)=\"tak\",OFFSET($G$195,$D1307,0)=\"tak\",OFFSET($J$195,$D1307,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1310*OFFSET($K$223,$H1313,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1314,0)","v":0},null,{"$f":"D1307+1","v":20}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1314,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1314,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1316<0,0,ROUND(E1316,0))","v":0},{"$f":"OFFSET($D$195,D1314,0)","v":0},{"$f":"IF(E1316>10,ROUND(($D1317/12)*$F1315,0),$D1316)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1314,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1314,0)),0,IF(E1316>10,ROUND(D1316*C1317,0),IF(D1316<0,0,D1316)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1315+1)=K$192,$D1317,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:K1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:K1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:L1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:L1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:M1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:M1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:N1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:N1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:O1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:O1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:P1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:P1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:Q1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:Q1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:R1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:R1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:S1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:S1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:T1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:T1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:U1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:U1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:V1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:V1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:W1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:W1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:X1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:X1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:Y1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:Y1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:Z1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:Z1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:AA1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:AA1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:AB1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:AB1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:AC1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:AC1317)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1315=LataProjekcji,$F1315>0),AND($D1315=LataProjekcji,$F1315=0,$E1316<=10)),$F1316,IF($D1315<LataProjekcji,IF((SUM($K1317:AD1317)+$D1317)<$D1316,$D1317,$D1316-SUM($K1317:AD1317)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1317,0)","v":0},{"$f":"ROUND(K1318+L1317,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1318+Z1317,0)","v":0},{"$f":"ROUND(Z1318+AA1317,0)","v":0},{"$f":"ROUND(AA1318+AB1317,0)","v":0},{"$f":"ROUND(AB1318+AC1317,0)","v":0},{"$f":"ROUND(AC1318+AD1317,0)","v":0},{"$f":"ROUND(AD1318+AE1317,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1315=LataProjekcji,ROUND($D1316-K1318,0),ROUND(IF(K1317=0,0,$D1316-K1318),0))","v":0},{"$f":"IF($D1315=LataProjekcji,ROUND($D1316-L1318,0),ROUND(IF(AND(L1317=0,K1319>0),$D1316-L1318,IF(L1317=0,0,$D1316-L1318)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1315=LataProjekcji,ROUND($D1316-X1318,0),ROUND(IF(AND(X1317=0,W1319>0),$D1316-X1318,IF(X1317=0,0,$D1316-X1318)),0))","v":0},0,0,0,{"$f":"IF($D1315=LataProjekcji,ROUND($D1316-AB1318,0),ROUND(IF(AND(AB1317=0,AA1319>0),$D1316-AB1318,IF(AB1317=0,0,$D1316-AB1318)),0))","v":0},{"$f":"IF($D1315=LataProjekcji,ROUND($D1316-AC1318,0),ROUND(IF(AND(AC1317=0,AB1319>0),$D1316-AC1318,IF(AC1317=0,0,$D1316-AC1318)),0))","v":0},{"$f":"IF($D1315=LataProjekcji,ROUND($D1316-AD1318,0),ROUND(IF(AND(AD1317=0,AC1319>0),$D1316-AD1318,IF(AD1317=0,0,$D1316-AD1318)),0))","v":0},{"$f":"IF($D1315=LataProjekcji,ROUND($D1316-AE1318,0),ROUND(IF(AND(AE1317=0,AD1319>0),$D1316-AE1318,IF(AE1317=0,0,$D1316-AE1318)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1313+1","v":18},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1314,0)=\"tak\",OFFSET($G$195,$D1314,0)=\"tak\",OFFSET($J$195,$D1314,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1317*OFFSET($K$223,$H1320,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1314,0)=\"tak\",OFFSET($G$195,$D1314,0)=\"tak\",OFFSET($J$195,$D1314,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1317*OFFSET($K$223,$H1320,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1314,0)=\"tak\",OFFSET($G$195,$D1314,0)=\"tak\",OFFSET($J$195,$D1314,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1317*OFFSET($K$223,$H1320,(COLUMN()-11)),0),0)","v":0},0,0,0]
[null,{"$f":"OFFSET($B$195,D1321,0)","v":0},null,{"$f":"D1314+1","v":21}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1321,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1321,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1323<0,0,ROUND(E1323,0))","v":0},{"$f":"OFFSET($D$195,D1321,0)","v":0},{"$f":"IF(E1323>10,ROUND(($D1324/12)*$F1322,0),$D1323)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$195,D1321,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1321,0)),0,IF(E1323>10,ROUND(D1323*C1324,0),IF(D1323<0,0,D1323)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1322+1)=K$192,$D1324,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:K1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:K1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:L1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:L1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:M1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:M1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:N1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:N1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:O1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:O1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:P1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:P1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:Q1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:Q1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:R1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:R1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:S1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:S1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:T1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:T1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:U1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:U1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:V1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:V1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:W1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:W1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:X1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:X1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:Y1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:Y1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:Z1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:Z1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:AA1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:AA1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:AB1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:AB1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:AC1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:AC1324)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1322=LataProjekcji,$F1322>0),AND($D1322=LataProjekcji,$F1322=0,$E1323<=10)),$F1323,IF($D1322<LataProjekcji,IF((SUM($K1324:AD1324)+$D1324)<$D1323,$D1324,$D1323-SUM($K1324:AD1324)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1324,0)","v":0},{"$f":"ROUND(K1325+L1324,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1325+X1324,0)","v":0},{"$f":"ROUND(X1325+Y1324,0)","v":0},{"$f":"ROUND(Y1325+Z1324,0)","v":0},0,{"$f":"ROUND(AA1325+AB1324,0)","v":0},{"$f":"ROUND(AB1325+AC1324,0)","v":0},{"$f":"ROUND(AC1325+AD1324,0)","v":0},{"$f":"ROUND(AD1325+AE1324,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1322=LataProjekcji,ROUND($D1323-K1325,0),ROUND(IF(K1324=0,0,$D1323-K1325),0))","v":0},{"$f":"IF($D1322=LataProjekcji,ROUND($D1323-L1325,0),ROUND(IF(AND(L1324=0,K1326>0),$D1323-L1325,IF(L1324=0,0,$D1323-L1325)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1322=LataProjekcji,ROUND($D1323-X1325,0),ROUND(IF(AND(X1324=0,W1326>0),$D1323-X1325,IF(X1324=0,0,$D1323-X1325)),0))","v":0},0,0,0,{"$f":"IF($D1322=LataProjekcji,ROUND($D1323-AB1325,0),ROUND(IF(AND(AB1324=0,AA1326>0),$D1323-AB1325,IF(AB1324=0,0,$D1323-AB1325)),0))","v":0},{"$f":"IF($D1322=LataProjekcji,ROUND($D1323-AC1325,0),ROUND(IF(AND(AC1324=0,AB1326>0),$D1323-AC1325,IF(AC1324=0,0,$D1323-AC1325)),0))","v":0},{"$f":"IF($D1322=LataProjekcji,ROUND($D1323-AD1325,0),ROUND(IF(AND(AD1324=0,AC1326>0),$D1323-AD1325,IF(AD1324=0,0,$D1323-AD1325)),0))","v":0},{"$f":"IF($D1322=LataProjekcji,ROUND($D1323-AE1325,0),ROUND(IF(AND(AE1324=0,AD1326>0),$D1323-AE1325,IF(AE1324=0,0,$D1323-AE1325)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1320+1","v":19},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1321,0)=\"tak\",OFFSET($G$195,$D1321,0)=\"tak\",OFFSET($J$195,$D1321,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1324*OFFSET($K$223,$H1327,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1321,0)=\"tak\",OFFSET($G$195,$D1321,0)=\"tak\",OFFSET($J$195,$D1321,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1324*OFFSET($K$223,$H1327,(COLUMN()-11)),0),0)","v":0},0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1321,0)=\"tak\",OFFSET($G$195,$D1321,0)=\"tak\",OFFSET($J$195,$D1321,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AB1324*OFFSET($K$223,$H1327,(COLUMN()-11)),0),0)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"INNE WARTOŚCI NIEMATERIALNE I PRAWNE"]
[null,{"$f":"OFFSET($B$269,D1334,0)","v":0},null,0,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1334,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1334,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D284-G1335","v":0},{"$f":"D284-G1335-H1335","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1336<0,0,ROUND(E1336,0))","v":0},{"$f":"OFFSET($D$269,D1334,0)","v":0},{"$f":"IF(E1336>10,ROUND(($D1337/12)*$F1335,0),$D1336)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1334,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1334,0)),0,IF(E1336>10,ROUND(D1336*C1337,0),IF(D1336<0,0,D1336)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1335=LataProjekcji,$F1336,IF($D1335=LataProjekcji,$D1337,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:K1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:K1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:L1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:L1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:M1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:M1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:N1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:N1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:O1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:O1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:P1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:P1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:Q1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:Q1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:R1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:R1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:S1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:S1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:T1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:T1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:U1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:U1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:V1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:V1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:W1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:W1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:X1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:X1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:Y1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:Y1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:Z1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:Z1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:AA1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:AA1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:AB1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:AB1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:AC1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:AC1337)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1335=LataProjekcji,$F1335>0),AND($D1335=LataProjekcji,$F1335=0,$E1336<=10)),$F1336,IF($D1335<LataProjekcji,IF((SUM($K1337:AD1337)+$D1337)<$D1336,$D1337,$D1336-SUM($K1337:AD1337)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1337,0)","v":0},{"$f":"ROUND(K1338+L1337,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1338+X1337,0)","v":0},{"$f":"ROUND(X1338+Y1337,0)","v":0},{"$f":"ROUND(Y1338+Z1337,0)","v":0},0,{"$f":"ROUND(AA1338+AB1337,0)","v":0},{"$f":"ROUND(AB1338+AC1337,0)","v":0},{"$f":"ROUND(AC1338+AD1337,0)","v":0},{"$f":"ROUND(AD1338+AE1337,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,0,null,null,{"$f":"IF($D1335=LataProjekcji,ROUND($D1336-K1338,0),ROUND(IF(K1337=0,0,$D1336-K1338),0))","v":0},{"$f":"IF($D1335=LataProjekcji,ROUND($D1336-L1338,0),ROUND(IF(AND(L1337=0,K1339>0),$D1336-L1338,IF(L1337=0,0,$D1336-L1338)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1335=LataProjekcji,ROUND($D1336-X1338,0),ROUND(IF(AND(X1337=0,W1339>0),$D1336-X1338,IF(X1337=0,0,$D1336-X1338)),0))","v":0},0,0,0,{"$f":"IF($D1335=LataProjekcji,ROUND($D1336-AB1338,0),ROUND(IF(AND(AB1337=0,AA1339>0),$D1336-AB1338,IF(AB1337=0,0,$D1336-AB1338)),0))","v":0},{"$f":"IF($D1335=LataProjekcji,ROUND($D1336-AC1338,0),ROUND(IF(AND(AC1337=0,AB1339>0),$D1336-AC1338,IF(AC1337=0,0,$D1336-AC1338)),0))","v":0},{"$f":"IF($D1335=LataProjekcji,ROUND($D1336-AD1338,0),ROUND(IF(AND(AD1337=0,AC1339>0),$D1336-AD1338,IF(AD1337=0,0,$D1336-AD1338)),0))","v":0},{"$f":"IF($D1335=LataProjekcji,ROUND($D1336-AE1338,0),ROUND(IF(AND(AE1337=0,AD1339>0),$D1336-AE1338,IF(AE1337=0,0,$D1336-AE1338)),0))","v":0}]
[null,null,null,null,null,null,null,0,null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1334,0)=\"tak\",OFFSET($G$269,$D1334,0)=\"tak\",OFFSET($J$269,$D1334,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1339,(COLUMN()-11))*OFFSET($K$290,$H1340,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1341,0)","v":0},null,{"$f":"D1334+1","v":1}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1341,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1341,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1343<0,0,ROUND(E1343,0))","v":0},{"$f":"OFFSET($D$269,D1341,0)","v":0},{"$f":"IF(E1343>10,ROUND(($D1344/12)*$F1342,0),$D1343)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1341,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1341,0)),0,IF(E1343>10,ROUND(D1343*C1344,0),IF(D1343<0,0,D1343)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1342=LataProjekcji,$F1343,IF($D1342=LataProjekcji,$D1344,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:K1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:K1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:L1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:L1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:M1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:M1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:N1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:N1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:O1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:O1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:P1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:P1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:Q1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:Q1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:R1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:R1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:S1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:S1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:T1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:T1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:U1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:U1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:V1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:V1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:W1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:W1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:X1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:X1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:Y1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:Y1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:Z1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:Z1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:AA1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:AA1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:AB1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:AB1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:AC1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:AC1344)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1342=LataProjekcji,$F1342>0),AND($D1342=LataProjekcji,$F1342=0,$E1343<=10)),$F1343,IF($D1342<LataProjekcji,IF((SUM($K1344:AD1344)+$D1344)<$D1343,$D1344,$D1343-SUM($K1344:AD1344)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1344,0)","v":0},{"$f":"ROUND(K1345+L1344,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1345+X1344,0)","v":0},{"$f":"ROUND(X1345+Y1344,0)","v":0},{"$f":"ROUND(Y1345+Z1344,0)","v":0},0,{"$f":"ROUND(AA1345+AB1344,0)","v":0},{"$f":"ROUND(AB1345+AC1344,0)","v":0},{"$f":"ROUND(AC1345+AD1344,0)","v":0},{"$f":"ROUND(AD1345+AE1344,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1339+7","v":7},null,null,{"$f":"IF($D1342=LataProjekcji,ROUND($D1343-K1345,0),ROUND(IF(K1344=0,0,$D1343-K1345),0))","v":0},{"$f":"IF($D1342=LataProjekcji,ROUND($D1343-L1345,0),ROUND(IF(AND(L1344=0,K1346>0),$D1343-L1345,IF(L1344=0,0,$D1343-L1345)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1342=LataProjekcji,ROUND($D1343-X1345,0),ROUND(IF(AND(X1344=0,W1346>0),$D1343-X1345,IF(X1344=0,0,$D1343-X1345)),0))","v":0},0,0,0,{"$f":"IF($D1342=LataProjekcji,ROUND($D1343-AB1345,0),ROUND(IF(AND(AB1344=0,AA1346>0),$D1343-AB1345,IF(AB1344=0,0,$D1343-AB1345)),0))","v":0},{"$f":"IF($D1342=LataProjekcji,ROUND($D1343-AC1345,0),ROUND(IF(AND(AC1344=0,AB1346>0),$D1343-AC1345,IF(AC1344=0,0,$D1343-AC1345)),0))","v":0},{"$f":"IF($D1342=LataProjekcji,ROUND($D1343-AD1345,0),ROUND(IF(AND(AD1344=0,AC1346>0),$D1343-AD1345,IF(AD1344=0,0,$D1343-AD1345)),0))","v":0},{"$f":"IF($D1342=LataProjekcji,ROUND($D1343-AE1345,0),ROUND(IF(AND(AE1344=0,AD1346>0),$D1343-AE1345,IF(AE1344=0,0,$D1343-AE1345)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1340+1","v":1},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1341,0)=\"tak\",OFFSET($G$269,$D1341,0)=\"tak\",OFFSET($J$269,$D1341,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1346,(COLUMN()-11))*OFFSET($K$290,$H1347,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1348,0)","v":0},null,{"$f":"D1341+1","v":2}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1348,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1348,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1350<0,0,ROUND(E1350,0))","v":0},{"$f":"OFFSET($D$269,D1348,0)","v":0},{"$f":"IF(E1350>10,ROUND(($D1351/12)*$F1349,0),$D1350)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1348,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1348,0)),0,IF(E1350>10,ROUND(D1350*C1351,0),IF(D1350<0,0,D1350)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1349=LataProjekcji,$F1350,IF($D1349=LataProjekcji,$D1351,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:K1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:K1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:L1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:L1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:M1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:M1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:N1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:N1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:O1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:O1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:P1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:P1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:Q1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:Q1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:R1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:R1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:S1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:S1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:T1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:T1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:U1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:U1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:V1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:V1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:W1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:W1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:X1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:X1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:Y1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:Y1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:Z1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:Z1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:AA1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:AA1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:AB1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:AB1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:AC1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:AC1351)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1349=LataProjekcji,$F1349>0),AND($D1349=LataProjekcji,$F1349=0,$E1350<=10)),$F1350,IF($D1349<LataProjekcji,IF((SUM($K1351:AD1351)+$D1351)<$D1350,$D1351,$D1350-SUM($K1351:AD1351)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1351,0)","v":0},{"$f":"ROUND(K1352+L1351,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1352+X1351,0)","v":0},{"$f":"ROUND(X1352+Y1351,0)","v":0},{"$f":"ROUND(Y1352+Z1351,0)","v":0},0,{"$f":"ROUND(AA1352+AB1351,0)","v":0},{"$f":"ROUND(AB1352+AC1351,0)","v":0},{"$f":"ROUND(AC1352+AD1351,0)","v":0},{"$f":"ROUND(AD1352+AE1351,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1346+7","v":14},null,null,{"$f":"IF($D1349=LataProjekcji,ROUND($D1350-K1352,0),ROUND(IF(K1351=0,0,$D1350-K1352),0))","v":0},{"$f":"IF($D1349=LataProjekcji,ROUND($D1350-L1352,0),ROUND(IF(AND(L1351=0,K1353>0),$D1350-L1352,IF(L1351=0,0,$D1350-L1352)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1349=LataProjekcji,ROUND($D1350-X1352,0),ROUND(IF(AND(X1351=0,W1353>0),$D1350-X1352,IF(X1351=0,0,$D1350-X1352)),0))","v":0},0,0,0,{"$f":"IF($D1349=LataProjekcji,ROUND($D1350-AB1352,0),ROUND(IF(AND(AB1351=0,AA1353>0),$D1350-AB1352,IF(AB1351=0,0,$D1350-AB1352)),0))","v":0},{"$f":"IF($D1349=LataProjekcji,ROUND($D1350-AC1352,0),ROUND(IF(AND(AC1351=0,AB1353>0),$D1350-AC1352,IF(AC1351=0,0,$D1350-AC1352)),0))","v":0},{"$f":"IF($D1349=LataProjekcji,ROUND($D1350-AD1352,0),ROUND(IF(AND(AD1351=0,AC1353>0),$D1350-AD1352,IF(AD1351=0,0,$D1350-AD1352)),0))","v":0},{"$f":"IF($D1349=LataProjekcji,ROUND($D1350-AE1352,0),ROUND(IF(AND(AE1351=0,AD1353>0),$D1350-AE1352,IF(AE1351=0,0,$D1350-AE1352)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1347+1","v":2},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1348,0)=\"tak\",OFFSET($G$269,$D1348,0)=\"tak\",OFFSET($J$269,$D1348,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1353,(COLUMN()-11))*OFFSET($K$290,$H1354,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1355,0)","v":0},null,{"$f":"D1348+1","v":3}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1355,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1355,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1357<0,0,ROUND(E1357,0))","v":0},{"$f":"OFFSET($D$269,D1355,0)","v":0},{"$f":"IF(E1357>10,ROUND(($D1358/12)*$F1356,0),$D1357)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1355,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1355,0)),0,IF(E1357>10,ROUND(D1357*C1358,0),IF(D1357<0,0,D1357)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1356=LataProjekcji,$F1357,IF($D1356=LataProjekcji,$D1358,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:K1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:K1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:L1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:L1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:M1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:M1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:N1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:N1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:O1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:O1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:P1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:P1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:Q1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:Q1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:R1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:R1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:S1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:S1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:T1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:T1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:U1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:U1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:V1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:V1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:W1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:W1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:X1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:X1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:Y1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:Y1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:Z1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:Z1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:AA1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:AA1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:AB1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:AB1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:AC1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:AC1358)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1356=LataProjekcji,$F1356>0),AND($D1356=LataProjekcji,$F1356=0,$E1357<=10)),$F1357,IF($D1356<LataProjekcji,IF((SUM($K1358:AD1358)+$D1358)<$D1357,$D1358,$D1357-SUM($K1358:AD1358)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1358,0)","v":0},{"$f":"ROUND(K1359+L1358,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1359+X1358,0)","v":0},{"$f":"ROUND(X1359+Y1358,0)","v":0},{"$f":"ROUND(Y1359+Z1358,0)","v":0},0,{"$f":"ROUND(AA1359+AB1358,0)","v":0},{"$f":"ROUND(AB1359+AC1358,0)","v":0},{"$f":"ROUND(AC1359+AD1358,0)","v":0},{"$f":"ROUND(AD1359+AE1358,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1353+7","v":21},null,null,{"$f":"IF($D1356=LataProjekcji,ROUND($D1357-K1359,0),ROUND(IF(K1358=0,0,$D1357-K1359),0))","v":0},{"$f":"IF($D1356=LataProjekcji,ROUND($D1357-L1359,0),ROUND(IF(AND(L1358=0,K1360>0),$D1357-L1359,IF(L1358=0,0,$D1357-L1359)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1356=LataProjekcji,ROUND($D1357-X1359,0),ROUND(IF(AND(X1358=0,W1360>0),$D1357-X1359,IF(X1358=0,0,$D1357-X1359)),0))","v":0},0,0,0,{"$f":"IF($D1356=LataProjekcji,ROUND($D1357-AB1359,0),ROUND(IF(AND(AB1358=0,AA1360>0),$D1357-AB1359,IF(AB1358=0,0,$D1357-AB1359)),0))","v":0},{"$f":"IF($D1356=LataProjekcji,ROUND($D1357-AC1359,0),ROUND(IF(AND(AC1358=0,AB1360>0),$D1357-AC1359,IF(AC1358=0,0,$D1357-AC1359)),0))","v":0},{"$f":"IF($D1356=LataProjekcji,ROUND($D1357-AD1359,0),ROUND(IF(AND(AD1358=0,AC1360>0),$D1357-AD1359,IF(AD1358=0,0,$D1357-AD1359)),0))","v":0},{"$f":"IF($D1356=LataProjekcji,ROUND($D1357-AE1359,0),ROUND(IF(AND(AE1358=0,AD1360>0),$D1357-AE1359,IF(AE1358=0,0,$D1357-AE1359)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1354+1","v":3},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1355,0)=\"tak\",OFFSET($G$269,$D1355,0)=\"tak\",OFFSET($J$269,$D1355,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1360,(COLUMN()-11))*OFFSET($K$290,$H1361,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1362,0)","v":0},null,{"$f":"D1355+1","v":4}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1362,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1362,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1364<0,0,ROUND(E1364,0))","v":0},{"$f":"OFFSET($D$269,D1362,0)","v":0},{"$f":"IF(E1364>10,ROUND(($D1365/12)*$F1363,0),$D1364)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1362,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1362,0)),0,IF(E1364>10,ROUND(D1364*C1365,0),IF(D1364<0,0,D1364)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1363=LataProjekcji,$F1364,IF($D1363=LataProjekcji,$D1365,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:K1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:K1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:L1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:L1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:M1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:M1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:N1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:N1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:O1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:O1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:P1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:P1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:Q1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:Q1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:R1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:R1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:S1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:S1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:T1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:T1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:U1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:U1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:V1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:V1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:W1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:W1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:X1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:X1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:Y1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:Y1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:Z1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:Z1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:AA1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:AA1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:AB1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:AB1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:AC1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:AC1365)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1363=LataProjekcji,$F1363>0),AND($D1363=LataProjekcji,$F1363=0,$E1364<=10)),$F1364,IF($D1363<LataProjekcji,IF((SUM($K1365:AD1365)+$D1365)<$D1364,$D1365,$D1364-SUM($K1365:AD1365)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1365,0)","v":0},{"$f":"ROUND(K1366+L1365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1366+X1365,0)","v":0},{"$f":"ROUND(X1366+Y1365,0)","v":0},{"$f":"ROUND(Y1366+Z1365,0)","v":0},0,{"$f":"ROUND(AA1366+AB1365,0)","v":0},{"$f":"ROUND(AB1366+AC1365,0)","v":0},{"$f":"ROUND(AC1366+AD1365,0)","v":0},{"$f":"ROUND(AD1366+AE1365,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1360+7","v":28},null,null,{"$f":"IF($D1363=LataProjekcji,ROUND($D1364-K1366,0),ROUND(IF(K1365=0,0,$D1364-K1366),0))","v":0},{"$f":"IF($D1363=LataProjekcji,ROUND($D1364-L1366,0),ROUND(IF(AND(L1365=0,K1367>0),$D1364-L1366,IF(L1365=0,0,$D1364-L1366)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1363=LataProjekcji,ROUND($D1364-X1366,0),ROUND(IF(AND(X1365=0,W1367>0),$D1364-X1366,IF(X1365=0,0,$D1364-X1366)),0))","v":0},0,0,0,{"$f":"IF($D1363=LataProjekcji,ROUND($D1364-AB1366,0),ROUND(IF(AND(AB1365=0,AA1367>0),$D1364-AB1366,IF(AB1365=0,0,$D1364-AB1366)),0))","v":0},{"$f":"IF($D1363=LataProjekcji,ROUND($D1364-AC1366,0),ROUND(IF(AND(AC1365=0,AB1367>0),$D1364-AC1366,IF(AC1365=0,0,$D1364-AC1366)),0))","v":0},{"$f":"IF($D1363=LataProjekcji,ROUND($D1364-AD1366,0),ROUND(IF(AND(AD1365=0,AC1367>0),$D1364-AD1366,IF(AD1365=0,0,$D1364-AD1366)),0))","v":0},{"$f":"IF($D1363=LataProjekcji,ROUND($D1364-AE1366,0),ROUND(IF(AND(AE1365=0,AD1367>0),$D1364-AE1366,IF(AE1365=0,0,$D1364-AE1366)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1361+1","v":4},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1362,0)=\"tak\",OFFSET($G$269,$D1362,0)=\"tak\",OFFSET($J$269,$D1362,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1367,(COLUMN()-11))*OFFSET($K$290,$H1368,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1369,0)","v":0},null,{"$f":"D1362+1","v":5}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1369,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1369,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1371<0,0,ROUND(E1371,0))","v":0},{"$f":"OFFSET($D$269,D1369,0)","v":0},{"$f":"IF(E1371>10,ROUND(($D1372/12)*$F1370,0),$D1371)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1369,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1369,0)),0,IF(E1371>10,ROUND(D1371*C1372,0),IF(D1371<0,0,D1371)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1370=LataProjekcji,$F1371,IF($D1370=LataProjekcji,$D1372,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:K1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:K1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:L1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:L1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:M1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:M1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:N1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:N1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:O1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:O1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:P1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:P1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:Q1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:Q1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:R1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:R1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:S1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:S1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:T1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:T1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:U1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:U1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:V1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:V1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:W1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:W1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:X1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:X1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:Y1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:Y1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:Z1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:Z1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:AA1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:AA1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:AB1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:AB1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:AC1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:AC1372)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1370=LataProjekcji,$F1370>0),AND($D1370=LataProjekcji,$F1370=0,$E1371<=10)),$F1371,IF($D1370<LataProjekcji,IF((SUM($K1372:AD1372)+$D1372)<$D1371,$D1372,$D1371-SUM($K1372:AD1372)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1372,0)","v":0},{"$f":"ROUND(K1373+L1372,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1373+X1372,0)","v":0},{"$f":"ROUND(X1373+Y1372,0)","v":0},{"$f":"ROUND(Y1373+Z1372,0)","v":0},0,{"$f":"ROUND(AA1373+AB1372,0)","v":0},{"$f":"ROUND(AB1373+AC1372,0)","v":0},{"$f":"ROUND(AC1373+AD1372,0)","v":0},{"$f":"ROUND(AD1373+AE1372,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1367+7","v":35},null,null,{"$f":"IF($D1370=LataProjekcji,ROUND($D1371-K1373,0),ROUND(IF(K1372=0,0,$D1371-K1373),0))","v":0},{"$f":"IF($D1370=LataProjekcji,ROUND($D1371-L1373,0),ROUND(IF(AND(L1372=0,K1374>0),$D1371-L1373,IF(L1372=0,0,$D1371-L1373)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1370=LataProjekcji,ROUND($D1371-X1373,0),ROUND(IF(AND(X1372=0,W1374>0),$D1371-X1373,IF(X1372=0,0,$D1371-X1373)),0))","v":0},0,0,0,{"$f":"IF($D1370=LataProjekcji,ROUND($D1371-AB1373,0),ROUND(IF(AND(AB1372=0,AA1374>0),$D1371-AB1373,IF(AB1372=0,0,$D1371-AB1373)),0))","v":0},{"$f":"IF($D1370=LataProjekcji,ROUND($D1371-AC1373,0),ROUND(IF(AND(AC1372=0,AB1374>0),$D1371-AC1373,IF(AC1372=0,0,$D1371-AC1373)),0))","v":0},{"$f":"IF($D1370=LataProjekcji,ROUND($D1371-AD1373,0),ROUND(IF(AND(AD1372=0,AC1374>0),$D1371-AD1373,IF(AD1372=0,0,$D1371-AD1373)),0))","v":0},{"$f":"IF($D1370=LataProjekcji,ROUND($D1371-AE1373,0),ROUND(IF(AND(AE1372=0,AD1374>0),$D1371-AE1373,IF(AE1372=0,0,$D1371-AE1373)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1368+1","v":5},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1369,0)=\"tak\",OFFSET($G$269,$D1369,0)=\"tak\",OFFSET($J$269,$D1369,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1374,(COLUMN()-11))*OFFSET($K$290,$H1375,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1376,0)","v":0},null,{"$f":"D1369+1","v":6}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1376,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1376,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1378<0,0,ROUND(E1378,0))","v":0},{"$f":"OFFSET($D$269,D1376,0)","v":0},{"$f":"IF(E1378>10,ROUND(($D1379/12)*$F1377,0),$D1378)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1376,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1376,0)),0,IF(E1378>10,ROUND(D1378*C1379,0),IF(D1378<0,0,D1378)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1377=LataProjekcji,$F1378,IF($D1377=LataProjekcji,$D1379,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:K1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:K1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:L1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:L1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:M1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:M1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:N1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:N1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:O1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:O1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:P1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:P1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:Q1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:Q1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:R1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:R1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:S1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:S1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:T1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:T1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:U1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:U1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:V1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:V1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:W1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:W1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:X1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:X1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:Y1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:Y1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:Z1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:Z1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:AA1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:AA1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:AB1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:AB1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:AC1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:AC1379)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1377=LataProjekcji,$F1377>0),AND($D1377=LataProjekcji,$F1377=0,$E1378<=10)),$F1378,IF($D1377<LataProjekcji,IF((SUM($K1379:AD1379)+$D1379)<$D1378,$D1379,$D1378-SUM($K1379:AD1379)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1379,0)","v":0},{"$f":"ROUND(K1380+L1379,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1380+X1379,0)","v":0},{"$f":"ROUND(X1380+Y1379,0)","v":0},{"$f":"ROUND(Y1380+Z1379,0)","v":0},0,{"$f":"ROUND(AA1380+AB1379,0)","v":0},{"$f":"ROUND(AB1380+AC1379,0)","v":0},{"$f":"ROUND(AC1380+AD1379,0)","v":0},{"$f":"ROUND(AD1380+AE1379,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1374+7","v":42},null,null,{"$f":"IF($D1377=LataProjekcji,ROUND($D1378-K1380,0),ROUND(IF(K1379=0,0,$D1378-K1380),0))","v":0},{"$f":"IF($D1377=LataProjekcji,ROUND($D1378-L1380,0),ROUND(IF(AND(L1379=0,K1381>0),$D1378-L1380,IF(L1379=0,0,$D1378-L1380)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1377=LataProjekcji,ROUND($D1378-X1380,0),ROUND(IF(AND(X1379=0,W1381>0),$D1378-X1380,IF(X1379=0,0,$D1378-X1380)),0))","v":0},0,0,0,{"$f":"IF($D1377=LataProjekcji,ROUND($D1378-AB1380,0),ROUND(IF(AND(AB1379=0,AA1381>0),$D1378-AB1380,IF(AB1379=0,0,$D1378-AB1380)),0))","v":0},{"$f":"IF($D1377=LataProjekcji,ROUND($D1378-AC1380,0),ROUND(IF(AND(AC1379=0,AB1381>0),$D1378-AC1380,IF(AC1379=0,0,$D1378-AC1380)),0))","v":0},{"$f":"IF($D1377=LataProjekcji,ROUND($D1378-AD1380,0),ROUND(IF(AND(AD1379=0,AC1381>0),$D1378-AD1380,IF(AD1379=0,0,$D1378-AD1380)),0))","v":0},{"$f":"IF($D1377=LataProjekcji,ROUND($D1378-AE1380,0),ROUND(IF(AND(AE1379=0,AD1381>0),$D1378-AE1380,IF(AE1379=0,0,$D1378-AE1380)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1375+1","v":6},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1376,0)=\"tak\",OFFSET($G$269,$D1376,0)=\"tak\",OFFSET($J$269,$D1376,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1381,(COLUMN()-11))*OFFSET($K$290,$H1382,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1383,0)","v":0},null,{"$f":"D1376+1","v":7}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1383,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1383,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1385<0,0,ROUND(E1385,0))","v":0},{"$f":"OFFSET($D$269,D1383,0)","v":0},{"$f":"IF(E1385>10,ROUND(($D1386/12)*$F1384,0),$D1385)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1383,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1383,0)),0,IF(E1385>10,ROUND(D1385*C1386,0),IF(D1385<0,0,D1385)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1384=LataProjekcji,$F1385,IF($D1384=LataProjekcji,$D1386,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:K1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:K1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:L1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:L1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:M1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:M1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:N1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:N1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:O1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:O1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:P1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:P1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:Q1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:Q1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:R1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:R1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:S1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:S1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:T1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:T1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:U1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:U1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:V1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:V1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:W1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:W1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:X1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:X1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:Y1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:Y1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:Z1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:Z1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:AA1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:AA1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:AB1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:AB1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:AC1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:AC1386)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1384=LataProjekcji,$F1384>0),AND($D1384=LataProjekcji,$F1384=0,$E1385<=10)),$F1385,IF($D1384<LataProjekcji,IF((SUM($K1386:AD1386)+$D1386)<$D1385,$D1386,$D1385-SUM($K1386:AD1386)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1386,0)","v":0},{"$f":"ROUND(K1387+L1386,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1387+X1386,0)","v":0},{"$f":"ROUND(X1387+Y1386,0)","v":0},{"$f":"ROUND(Y1387+Z1386,0)","v":0},0,{"$f":"ROUND(AA1387+AB1386,0)","v":0},{"$f":"ROUND(AB1387+AC1386,0)","v":0},{"$f":"ROUND(AC1387+AD1386,0)","v":0},{"$f":"ROUND(AD1387+AE1386,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1381+7","v":49},null,null,{"$f":"IF($D1384=LataProjekcji,ROUND($D1385-K1387,0),ROUND(IF(K1386=0,0,$D1385-K1387),0))","v":0},{"$f":"IF($D1384=LataProjekcji,ROUND($D1385-L1387,0),ROUND(IF(AND(L1386=0,K1388>0),$D1385-L1387,IF(L1386=0,0,$D1385-L1387)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1384=LataProjekcji,ROUND($D1385-X1387,0),ROUND(IF(AND(X1386=0,W1388>0),$D1385-X1387,IF(X1386=0,0,$D1385-X1387)),0))","v":0},0,0,0,{"$f":"IF($D1384=LataProjekcji,ROUND($D1385-AB1387,0),ROUND(IF(AND(AB1386=0,AA1388>0),$D1385-AB1387,IF(AB1386=0,0,$D1385-AB1387)),0))","v":0},{"$f":"IF($D1384=LataProjekcji,ROUND($D1385-AC1387,0),ROUND(IF(AND(AC1386=0,AB1388>0),$D1385-AC1387,IF(AC1386=0,0,$D1385-AC1387)),0))","v":0},{"$f":"IF($D1384=LataProjekcji,ROUND($D1385-AD1387,0),ROUND(IF(AND(AD1386=0,AC1388>0),$D1385-AD1387,IF(AD1386=0,0,$D1385-AD1387)),0))","v":0},{"$f":"IF($D1384=LataProjekcji,ROUND($D1385-AE1387,0),ROUND(IF(AND(AE1386=0,AD1388>0),$D1385-AE1387,IF(AE1386=0,0,$D1385-AE1387)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1382+1","v":7},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1383,0)=\"tak\",OFFSET($G$269,$D1383,0)=\"tak\",OFFSET($J$269,$D1383,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1388,(COLUMN()-11))*OFFSET($K$290,$H1389,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1390,0)","v":0},null,{"$f":"D1383+1","v":8}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1390,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1390,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1392<0,0,ROUND(E1392,0))","v":0},{"$f":"OFFSET($D$269,D1390,0)","v":0},{"$f":"IF(E1392>10,ROUND(($D1393/12)*$F1391,0),$D1392)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1390,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1390,0)),0,IF(E1392>10,ROUND(D1392*C1393,0),IF(D1392<0,0,D1392)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1391=LataProjekcji,$F1392,IF($D1391=LataProjekcji,$D1393,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:K1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:K1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:L1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:L1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:M1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:M1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:N1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:N1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:O1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:O1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:P1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:P1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:Q1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:Q1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:R1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:R1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:S1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:S1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:T1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:T1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:U1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:U1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:V1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:V1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:W1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:W1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:X1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:X1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:Y1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:Y1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:Z1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:Z1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:AA1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:AA1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:AB1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:AB1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:AC1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:AC1393)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1391=LataProjekcji,$F1391>0),AND($D1391=LataProjekcji,$F1391=0,$E1392<=10)),$F1392,IF($D1391<LataProjekcji,IF((SUM($K1393:AD1393)+$D1393)<$D1392,$D1393,$D1392-SUM($K1393:AD1393)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1393,0)","v":0},{"$f":"ROUND(K1394+L1393,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1394+X1393,0)","v":0},{"$f":"ROUND(X1394+Y1393,0)","v":0},{"$f":"ROUND(Y1394+Z1393,0)","v":0},0,{"$f":"ROUND(AA1394+AB1393,0)","v":0},{"$f":"ROUND(AB1394+AC1393,0)","v":0},{"$f":"ROUND(AC1394+AD1393,0)","v":0},{"$f":"ROUND(AD1394+AE1393,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1388+7","v":56},null,null,{"$f":"IF($D1391=LataProjekcji,ROUND($D1392-K1394,0),ROUND(IF(K1393=0,0,$D1392-K1394),0))","v":0},{"$f":"IF($D1391=LataProjekcji,ROUND($D1392-L1394,0),ROUND(IF(AND(L1393=0,K1395>0),$D1392-L1394,IF(L1393=0,0,$D1392-L1394)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1391=LataProjekcji,ROUND($D1392-X1394,0),ROUND(IF(AND(X1393=0,W1395>0),$D1392-X1394,IF(X1393=0,0,$D1392-X1394)),0))","v":0},0,0,0,{"$f":"IF($D1391=LataProjekcji,ROUND($D1392-AB1394,0),ROUND(IF(AND(AB1393=0,AA1395>0),$D1392-AB1394,IF(AB1393=0,0,$D1392-AB1394)),0))","v":0},{"$f":"IF($D1391=LataProjekcji,ROUND($D1392-AC1394,0),ROUND(IF(AND(AC1393=0,AB1395>0),$D1392-AC1394,IF(AC1393=0,0,$D1392-AC1394)),0))","v":0},{"$f":"IF($D1391=LataProjekcji,ROUND($D1392-AD1394,0),ROUND(IF(AND(AD1393=0,AC1395>0),$D1392-AD1394,IF(AD1393=0,0,$D1392-AD1394)),0))","v":0},{"$f":"IF($D1391=LataProjekcji,ROUND($D1392-AE1394,0),ROUND(IF(AND(AE1393=0,AD1395>0),$D1392-AE1394,IF(AE1393=0,0,$D1392-AE1394)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1389+1","v":8},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1390,0)=\"tak\",OFFSET($G$269,$D1390,0)=\"tak\",OFFSET($J$269,$D1390,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1395,(COLUMN()-11))*OFFSET($K$290,$H1396,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1397,0)","v":0},null,{"$f":"D1390+1","v":9}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1397,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1397,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1399<0,0,ROUND(E1399,0))","v":0},{"$f":"OFFSET($D$269,D1397,0)","v":0},{"$f":"IF(E1399>10,ROUND(($D1400/12)*$F1398,0),$D1399)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1397,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1397,0)),0,IF(E1399>10,ROUND(D1399*C1400,0),IF(D1399<0,0,D1399)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1398=LataProjekcji,$F1399,IF($D1398=LataProjekcji,$D1400,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:K1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:K1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:L1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:L1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:M1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:M1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:N1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:N1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:O1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:O1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:P1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:P1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:Q1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:Q1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:R1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:R1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:S1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:S1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:T1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:T1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:U1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:U1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:V1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:V1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:W1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:W1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:X1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:X1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:Y1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:Y1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:Z1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:Z1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:AA1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:AA1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:AB1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:AB1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:AC1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:AC1400)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1398=LataProjekcji,$F1398>0),AND($D1398=LataProjekcji,$F1398=0,$E1399<=10)),$F1399,IF($D1398<LataProjekcji,IF((SUM($K1400:AD1400)+$D1400)<$D1399,$D1400,$D1399-SUM($K1400:AD1400)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1400,0)","v":0},{"$f":"ROUND(K1401+L1400,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1401+X1400,0)","v":0},{"$f":"ROUND(X1401+Y1400,0)","v":0},{"$f":"ROUND(Y1401+Z1400,0)","v":0},0,{"$f":"ROUND(AA1401+AB1400,0)","v":0},{"$f":"ROUND(AB1401+AC1400,0)","v":0},{"$f":"ROUND(AC1401+AD1400,0)","v":0},{"$f":"ROUND(AD1401+AE1400,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1395+7","v":63},null,null,{"$f":"IF($D1398=LataProjekcji,ROUND($D1399-K1401,0),ROUND(IF(K1400=0,0,$D1399-K1401),0))","v":0},{"$f":"IF($D1398=LataProjekcji,ROUND($D1399-L1401,0),ROUND(IF(AND(L1400=0,K1402>0),$D1399-L1401,IF(L1400=0,0,$D1399-L1401)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1398=LataProjekcji,ROUND($D1399-X1401,0),ROUND(IF(AND(X1400=0,W1402>0),$D1399-X1401,IF(X1400=0,0,$D1399-X1401)),0))","v":0},0,0,0,{"$f":"IF($D1398=LataProjekcji,ROUND($D1399-AB1401,0),ROUND(IF(AND(AB1400=0,AA1402>0),$D1399-AB1401,IF(AB1400=0,0,$D1399-AB1401)),0))","v":0},{"$f":"IF($D1398=LataProjekcji,ROUND($D1399-AC1401,0),ROUND(IF(AND(AC1400=0,AB1402>0),$D1399-AC1401,IF(AC1400=0,0,$D1399-AC1401)),0))","v":0},{"$f":"IF($D1398=LataProjekcji,ROUND($D1399-AD1401,0),ROUND(IF(AND(AD1400=0,AC1402>0),$D1399-AD1401,IF(AD1400=0,0,$D1399-AD1401)),0))","v":0},{"$f":"IF($D1398=LataProjekcji,ROUND($D1399-AE1401,0),ROUND(IF(AND(AE1400=0,AD1402>0),$D1399-AE1401,IF(AE1400=0,0,$D1399-AE1401)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1396+1","v":9},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1397,0)=\"tak\",OFFSET($G$269,$D1397,0)=\"tak\",OFFSET($J$269,$D1397,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1402,(COLUMN()-11))*OFFSET($K$290,$H1403,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1404,0)","v":0},null,{"$f":"D1397+1","v":10}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1404,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1404,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1406<0,0,ROUND(E1406,0))","v":0},{"$f":"OFFSET($D$269,D1404,0)","v":0},{"$f":"IF(E1406>10,ROUND(($D1407/12)*$F1405,0),$D1406)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1404,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1404,0)),0,IF(E1406>10,ROUND(D1406*C1407,0),IF(D1406<0,0,D1406)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1405=LataProjekcji,$F1406,IF($D1405=LataProjekcji,$D1407,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:K1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:K1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:L1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:L1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:M1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:M1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:N1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:N1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:O1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:O1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:P1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:P1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:Q1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:Q1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:R1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:R1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:S1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:S1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:T1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:T1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:U1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:U1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:V1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:V1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:W1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:W1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:X1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:X1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:Y1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:Y1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:Z1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:Z1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:AA1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:AA1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:AB1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:AB1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:AC1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:AC1407)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1405=LataProjekcji,$F1405>0),AND($D1405=LataProjekcji,$F1405=0,$E1406<=10)),$F1406,IF($D1405<LataProjekcji,IF((SUM($K1407:AD1407)+$D1407)<$D1406,$D1407,$D1406-SUM($K1407:AD1407)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1407,0)","v":0},{"$f":"ROUND(K1408+L1407,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1408+X1407,0)","v":0},{"$f":"ROUND(X1408+Y1407,0)","v":0},{"$f":"ROUND(Y1408+Z1407,0)","v":0},0,{"$f":"ROUND(AA1408+AB1407,0)","v":0},{"$f":"ROUND(AB1408+AC1407,0)","v":0},{"$f":"ROUND(AC1408+AD1407,0)","v":0},{"$f":"ROUND(AD1408+AE1407,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1402+7","v":70},null,null,{"$f":"IF($D1405=LataProjekcji,ROUND($D1406-K1408,0),ROUND(IF(K1407=0,0,$D1406-K1408),0))","v":0},{"$f":"IF($D1405=LataProjekcji,ROUND($D1406-L1408,0),ROUND(IF(AND(L1407=0,K1409>0),$D1406-L1408,IF(L1407=0,0,$D1406-L1408)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1405=LataProjekcji,ROUND($D1406-X1408,0),ROUND(IF(AND(X1407=0,W1409>0),$D1406-X1408,IF(X1407=0,0,$D1406-X1408)),0))","v":0},0,0,0,{"$f":"IF($D1405=LataProjekcji,ROUND($D1406-AB1408,0),ROUND(IF(AND(AB1407=0,AA1409>0),$D1406-AB1408,IF(AB1407=0,0,$D1406-AB1408)),0))","v":0},{"$f":"IF($D1405=LataProjekcji,ROUND($D1406-AC1408,0),ROUND(IF(AND(AC1407=0,AB1409>0),$D1406-AC1408,IF(AC1407=0,0,$D1406-AC1408)),0))","v":0},{"$f":"IF($D1405=LataProjekcji,ROUND($D1406-AD1408,0),ROUND(IF(AND(AD1407=0,AC1409>0),$D1406-AD1408,IF(AD1407=0,0,$D1406-AD1408)),0))","v":0},{"$f":"IF($D1405=LataProjekcji,ROUND($D1406-AE1408,0),ROUND(IF(AND(AE1407=0,AD1409>0),$D1406-AE1408,IF(AE1407=0,0,$D1406-AE1408)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1403+1","v":10},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1404,0)=\"tak\",OFFSET($G$269,$D1404,0)=\"tak\",OFFSET($J$269,$D1404,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1409,(COLUMN()-11))*OFFSET($K$290,$H1410,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1411,0)","v":0},null,{"$f":"D1404+1","v":11}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1411,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1411,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1413<0,0,ROUND(E1413,0))","v":0},{"$f":"OFFSET($D$269,D1411,0)","v":0},{"$f":"IF(E1413>10,ROUND(($D1414/12)*$F1412,0),$D1413)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1411,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1411,0)),0,IF(E1413>10,ROUND(D1413*C1414,0),IF(D1413<0,0,D1413)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1412=LataProjekcji,$F1413,IF($D1412=LataProjekcji,$D1414,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:K1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:K1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:L1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:L1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:M1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:M1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:N1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:N1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:O1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:O1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:P1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:P1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:Q1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:Q1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:R1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:R1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:S1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:S1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:T1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:T1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:U1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:U1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:V1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:V1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:W1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:W1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:X1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:X1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:Y1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:Y1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:Z1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:Z1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:AA1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:AA1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:AB1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:AB1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:AC1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:AC1414)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1412=LataProjekcji,$F1412>0),AND($D1412=LataProjekcji,$F1412=0,$E1413<=10)),$F1413,IF($D1412<LataProjekcji,IF((SUM($K1414:AD1414)+$D1414)<$D1413,$D1414,$D1413-SUM($K1414:AD1414)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1414,0)","v":0},{"$f":"ROUND(K1415+L1414,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1415+X1414,0)","v":0},{"$f":"ROUND(X1415+Y1414,0)","v":0},{"$f":"ROUND(Y1415+Z1414,0)","v":0},0,{"$f":"ROUND(AA1415+AB1414,0)","v":0},{"$f":"ROUND(AB1415+AC1414,0)","v":0},{"$f":"ROUND(AC1415+AD1414,0)","v":0},{"$f":"ROUND(AD1415+AE1414,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1409+7","v":77},null,null,{"$f":"IF($D1412=LataProjekcji,ROUND($D1413-K1415,0),ROUND(IF(K1414=0,0,$D1413-K1415),0))","v":0},{"$f":"IF($D1412=LataProjekcji,ROUND($D1413-L1415,0),ROUND(IF(AND(L1414=0,K1416>0),$D1413-L1415,IF(L1414=0,0,$D1413-L1415)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1412=LataProjekcji,ROUND($D1413-X1415,0),ROUND(IF(AND(X1414=0,W1416>0),$D1413-X1415,IF(X1414=0,0,$D1413-X1415)),0))","v":0},0,0,0,{"$f":"IF($D1412=LataProjekcji,ROUND($D1413-AB1415,0),ROUND(IF(AND(AB1414=0,AA1416>0),$D1413-AB1415,IF(AB1414=0,0,$D1413-AB1415)),0))","v":0},{"$f":"IF($D1412=LataProjekcji,ROUND($D1413-AC1415,0),ROUND(IF(AND(AC1414=0,AB1416>0),$D1413-AC1415,IF(AC1414=0,0,$D1413-AC1415)),0))","v":0},{"$f":"IF($D1412=LataProjekcji,ROUND($D1413-AD1415,0),ROUND(IF(AND(AD1414=0,AC1416>0),$D1413-AD1415,IF(AD1414=0,0,$D1413-AD1415)),0))","v":0},{"$f":"IF($D1412=LataProjekcji,ROUND($D1413-AE1415,0),ROUND(IF(AND(AE1414=0,AD1416>0),$D1413-AE1415,IF(AE1414=0,0,$D1413-AE1415)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1410+1","v":11},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1411,0)=\"tak\",OFFSET($G$269,$D1411,0)=\"tak\",OFFSET($J$269,$D1411,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1416,(COLUMN()-11))*OFFSET($K$290,$H1417,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1418,0)","v":0},null,{"$f":"D1411+1","v":12}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1418,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1418,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1420<0,0,ROUND(E1420,0))","v":0},{"$f":"OFFSET($D$269,D1418,0)","v":0},{"$f":"IF(E1420>10,ROUND(($D1421/12)*$F1419,0),$D1420)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1418,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1418,0)),0,IF(E1420>10,ROUND(D1420*C1421,0),IF(D1420<0,0,D1420)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1419=LataProjekcji,$F1420,IF($D1419=LataProjekcji,$D1421,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:K1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:K1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:L1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:L1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:M1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:M1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:N1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:N1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:O1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:O1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:P1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:P1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:Q1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:Q1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:R1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:R1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:S1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:S1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:T1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:T1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:U1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:U1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:V1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:V1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:W1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:W1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:X1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:X1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:Y1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:Y1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:Z1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:Z1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:AA1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:AA1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:AB1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:AB1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:AC1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:AC1421)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1419=LataProjekcji,$F1419>0),AND($D1419=LataProjekcji,$F1419=0,$E1420<=10)),$F1420,IF($D1419<LataProjekcji,IF((SUM($K1421:AD1421)+$D1421)<$D1420,$D1421,$D1420-SUM($K1421:AD1421)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1421,0)","v":0},{"$f":"ROUND(K1422+L1421,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1422+X1421,0)","v":0},{"$f":"ROUND(X1422+Y1421,0)","v":0},{"$f":"ROUND(Y1422+Z1421,0)","v":0},0,{"$f":"ROUND(AA1422+AB1421,0)","v":0},{"$f":"ROUND(AB1422+AC1421,0)","v":0},{"$f":"ROUND(AC1422+AD1421,0)","v":0},{"$f":"ROUND(AD1422+AE1421,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1416+7","v":84},null,null,{"$f":"IF($D1419=LataProjekcji,ROUND($D1420-K1422,0),ROUND(IF(K1421=0,0,$D1420-K1422),0))","v":0},{"$f":"IF($D1419=LataProjekcji,ROUND($D1420-L1422,0),ROUND(IF(AND(L1421=0,K1423>0),$D1420-L1422,IF(L1421=0,0,$D1420-L1422)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1419=LataProjekcji,ROUND($D1420-X1422,0),ROUND(IF(AND(X1421=0,W1423>0),$D1420-X1422,IF(X1421=0,0,$D1420-X1422)),0))","v":0},0,0,0,{"$f":"IF($D1419=LataProjekcji,ROUND($D1420-AB1422,0),ROUND(IF(AND(AB1421=0,AA1423>0),$D1420-AB1422,IF(AB1421=0,0,$D1420-AB1422)),0))","v":0},{"$f":"IF($D1419=LataProjekcji,ROUND($D1420-AC1422,0),ROUND(IF(AND(AC1421=0,AB1423>0),$D1420-AC1422,IF(AC1421=0,0,$D1420-AC1422)),0))","v":0},{"$f":"IF($D1419=LataProjekcji,ROUND($D1420-AD1422,0),ROUND(IF(AND(AD1421=0,AC1423>0),$D1420-AD1422,IF(AD1421=0,0,$D1420-AD1422)),0))","v":0},{"$f":"IF($D1419=LataProjekcji,ROUND($D1420-AE1422,0),ROUND(IF(AND(AE1421=0,AD1423>0),$D1420-AE1422,IF(AE1421=0,0,$D1420-AE1422)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1417+1","v":12},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1418,0)=\"tak\",OFFSET($G$269,$D1418,0)=\"tak\",OFFSET($J$269,$D1418,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1423,(COLUMN()-11))*OFFSET($K$290,$H1424,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1425,0)","v":0},null,{"$f":"D1418+1","v":13}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1425,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1425,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1427<0,0,ROUND(E1427,0))","v":0},{"$f":"OFFSET($D$269,D1425,0)","v":0},{"$f":"IF(E1427>10,ROUND(($D1428/12)*$F1426,0),$D1427)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1425,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1425,0)),0,IF(E1427>10,ROUND(D1427*C1428,0),IF(D1427<0,0,D1427)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1426=LataProjekcji,$F1427,IF($D1426=LataProjekcji,$D1428,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:K1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:K1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:L1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:L1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:M1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:M1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:N1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:N1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:O1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:O1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:P1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:P1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:Q1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:Q1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:R1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:R1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:S1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:S1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:T1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:T1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:U1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:U1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:V1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:V1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:W1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:W1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:X1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:X1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:Y1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:Y1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:Z1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:Z1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:AA1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:AA1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:AB1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:AB1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:AC1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:AC1428)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1426=LataProjekcji,$F1426>0),AND($D1426=LataProjekcji,$F1426=0,$E1427<=10)),$F1427,IF($D1426<LataProjekcji,IF((SUM($K1428:AD1428)+$D1428)<$D1427,$D1428,$D1427-SUM($K1428:AD1428)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1428,0)","v":0},{"$f":"ROUND(K1429+L1428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1429+X1428,0)","v":0},{"$f":"ROUND(X1429+Y1428,0)","v":0},{"$f":"ROUND(Y1429+Z1428,0)","v":0},0,{"$f":"ROUND(AA1429+AB1428,0)","v":0},{"$f":"ROUND(AB1429+AC1428,0)","v":0},{"$f":"ROUND(AC1429+AD1428,0)","v":0},{"$f":"ROUND(AD1429+AE1428,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1423+7","v":91},null,null,{"$f":"IF($D1426=LataProjekcji,ROUND($D1427-K1429,0),ROUND(IF(K1428=0,0,$D1427-K1429),0))","v":0},{"$f":"IF($D1426=LataProjekcji,ROUND($D1427-L1429,0),ROUND(IF(AND(L1428=0,K1430>0),$D1427-L1429,IF(L1428=0,0,$D1427-L1429)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1426=LataProjekcji,ROUND($D1427-X1429,0),ROUND(IF(AND(X1428=0,W1430>0),$D1427-X1429,IF(X1428=0,0,$D1427-X1429)),0))","v":0},0,0,0,{"$f":"IF($D1426=LataProjekcji,ROUND($D1427-AB1429,0),ROUND(IF(AND(AB1428=0,AA1430>0),$D1427-AB1429,IF(AB1428=0,0,$D1427-AB1429)),0))","v":0},{"$f":"IF($D1426=LataProjekcji,ROUND($D1427-AC1429,0),ROUND(IF(AND(AC1428=0,AB1430>0),$D1427-AC1429,IF(AC1428=0,0,$D1427-AC1429)),0))","v":0},{"$f":"IF($D1426=LataProjekcji,ROUND($D1427-AD1429,0),ROUND(IF(AND(AD1428=0,AC1430>0),$D1427-AD1429,IF(AD1428=0,0,$D1427-AD1429)),0))","v":0},{"$f":"IF($D1426=LataProjekcji,ROUND($D1427-AE1429,0),ROUND(IF(AND(AE1428=0,AD1430>0),$D1427-AE1429,IF(AE1428=0,0,$D1427-AE1429)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1424+1","v":13},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1425,0)=\"tak\",OFFSET($G$269,$D1425,0)=\"tak\",OFFSET($J$269,$D1425,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1430,(COLUMN()-11))*OFFSET($K$290,$H1431,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1432,0)","v":0},null,{"$f":"D1425+1","v":14}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1432,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1432,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1434<0,0,ROUND(E1434,0))","v":0},{"$f":"OFFSET($D$269,D1432,0)","v":0},{"$f":"IF(E1434>10,ROUND(($D1435/12)*$F1433,0),$D1434)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1432,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$195,D1432,0)),0,IF(E1434>10,ROUND(D1434*C1435,0),IF(D1434<0,0,D1434)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1433=LataProjekcji,$F1434,IF($D1433=LataProjekcji,$D1435,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:K1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:K1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:L1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:L1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:M1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:M1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:N1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:N1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:O1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:O1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:P1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:P1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:Q1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:Q1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:R1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:R1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:S1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:S1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:T1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:T1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:U1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:U1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:V1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:V1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:W1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:W1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:X1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:X1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:Y1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:Y1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:Z1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:Z1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:AA1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:AA1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:AB1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:AB1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:AC1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:AC1435)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1433=LataProjekcji,$F1433>0),AND($D1433=LataProjekcji,$F1433=0,$E1434<=10)),$F1434,IF($D1433<LataProjekcji,IF((SUM($K1435:AD1435)+$D1435)<$D1434,$D1435,$D1434-SUM($K1435:AD1435)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1435,0)","v":0},{"$f":"ROUND(K1436+L1435,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1436+X1435,0)","v":0},{"$f":"ROUND(X1436+Y1435,0)","v":0},{"$f":"ROUND(Y1436+Z1435,0)","v":0},0,{"$f":"ROUND(AA1436+AB1435,0)","v":0},{"$f":"ROUND(AB1436+AC1435,0)","v":0},{"$f":"ROUND(AC1436+AD1435,0)","v":0},{"$f":"ROUND(AD1436+AE1435,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1430+7","v":98},null,null,{"$f":"IF($D1433=LataProjekcji,ROUND($D1434-K1436,0),ROUND(IF(K1435=0,0,$D1434-K1436),0))","v":0},{"$f":"IF($D1433=LataProjekcji,ROUND($D1434-L1436,0),ROUND(IF(AND(L1435=0,K1437>0),$D1434-L1436,IF(L1435=0,0,$D1434-L1436)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1433=LataProjekcji,ROUND($D1434-X1436,0),ROUND(IF(AND(X1435=0,W1437>0),$D1434-X1436,IF(X1435=0,0,$D1434-X1436)),0))","v":0},0,0,0,{"$f":"IF($D1433=LataProjekcji,ROUND($D1434-AB1436,0),ROUND(IF(AND(AB1435=0,AA1437>0),$D1434-AB1436,IF(AB1435=0,0,$D1434-AB1436)),0))","v":0},{"$f":"IF($D1433=LataProjekcji,ROUND($D1434-AC1436,0),ROUND(IF(AND(AC1435=0,AB1437>0),$D1434-AC1436,IF(AC1435=0,0,$D1434-AC1436)),0))","v":0},{"$f":"IF($D1433=LataProjekcji,ROUND($D1434-AD1436,0),ROUND(IF(AND(AD1435=0,AC1437>0),$D1434-AD1436,IF(AD1435=0,0,$D1434-AD1436)),0))","v":0},{"$f":"IF($D1433=LataProjekcji,ROUND($D1434-AE1436,0),ROUND(IF(AND(AE1435=0,AD1437>0),$D1434-AE1436,IF(AE1435=0,0,$D1434-AE1436)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1431+1","v":14},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1432,0)=\"tak\",OFFSET($G$269,$D1432,0)=\"tak\",OFFSET($J$269,$D1432,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1437,(COLUMN()-11))*OFFSET($K$290,$H1438,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"GRUNTY",null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":11}]
[null,{"$f":"OFFSET($B$269,D1445,0)","v":0},null,57,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1445,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1445,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D331-G1446","v":0},{"$f":"D331-G1446-H1446","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1447<0,0,ROUND(E1447,0))","v":0},{"$f":"OFFSET($D$269,D1445,0)","v":0},{"$f":"IF(E1447>10,ROUND(($D1448/12)*$F1446,0),$D1447)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1445,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1445,0)),0,IF(E1447>10,ROUND(D1447*C1448,0),IF(D1447<0,0,D1447)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1446=LataProjekcji,$F1447,IF($D1446=LataProjekcji,$D1448,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:K1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:K1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:L1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:L1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:M1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:M1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:N1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:N1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:O1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:O1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:P1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:P1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:Q1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:Q1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:R1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:R1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:S1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:S1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:T1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:T1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:U1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:U1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:V1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:V1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:W1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:W1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:X1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:X1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:Y1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:Y1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:Z1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:Z1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:AA1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:AA1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:AB1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:AB1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:AC1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:AC1448)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1446=LataProjekcji,$F1446>0),AND($D1446=LataProjekcji,$F1446=0,$E1447<=10)),$F1447,IF($D1446<LataProjekcji,IF((SUM($K1448:AD1448)+$D1448)<$D1447,$D1448,$D1447-SUM($K1448:AD1448)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1448,0)","v":0},{"$f":"ROUND(K1449+L1448,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1449+X1448,0)","v":0},{"$f":"ROUND(X1449+Y1448,0)","v":0},{"$f":"ROUND(Y1449+Z1448,0)","v":0},0,{"$f":"ROUND(AA1449+AB1448,0)","v":0},{"$f":"ROUND(AB1449+AC1448,0)","v":0},{"$f":"ROUND(AC1449+AD1448,0)","v":0},{"$f":"ROUND(AD1449+AE1448,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1437+9","v":107},null,null,{"$f":"IF($D1446=LataProjekcji,ROUND($D1447-K1449,0),ROUND(IF(K1448=0,0,$D1447-K1449),0))","v":0},{"$f":"IF($D1446=LataProjekcji,ROUND($D1447-L1449,0),ROUND(IF(AND(L1448=0,K1450>0),$D1447-L1449,IF(L1448=0,0,$D1447-L1449)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1446=LataProjekcji,ROUND($D1447-X1449,0),ROUND(IF(AND(X1448=0,W1450>0),$D1447-X1449,IF(X1448=0,0,$D1447-X1449)),0))","v":0},0,0,0,{"$f":"IF($D1446=LataProjekcji,ROUND($D1447-AB1449,0),ROUND(IF(AND(AB1448=0,AA1450>0),$D1447-AB1449,IF(AB1448=0,0,$D1447-AB1449)),0))","v":0},{"$f":"IF($D1446=LataProjekcji,ROUND($D1447-AC1449,0),ROUND(IF(AND(AC1448=0,AB1450>0),$D1447-AC1449,IF(AC1448=0,0,$D1447-AC1449)),0))","v":0},{"$f":"IF($D1446=LataProjekcji,ROUND($D1447-AD1449,0),ROUND(IF(AND(AD1448=0,AC1450>0),$D1447-AD1449,IF(AD1448=0,0,$D1447-AD1449)),0))","v":0},{"$f":"IF($D1446=LataProjekcji,ROUND($D1447-AE1449,0),ROUND(IF(AND(AE1448=0,AD1450>0),$D1447-AE1449,IF(AE1448=0,0,$D1447-AE1449)),0))","v":0}]
[null,null,null,null,null,null,null,0,null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1445,0)=\"tak\",OFFSET($G$269,$D1445,0)=\"tak\",OFFSET($J$269,$D1445,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1450,(COLUMN()-11))*OFFSET($K$337,$H1451,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1452,0)","v":0},null,{"$f":"D1445+1","v":58}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1452,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1452,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1454<0,0,ROUND(E1454,0))","v":0},{"$f":"OFFSET($D$269,D1452,0)","v":0},{"$f":"IF(E1454>10,ROUND(($D1455/12)*$F1453,0),$D1454)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1452,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1452,0)),0,IF(E1454>10,ROUND(D1454*C1455,0),IF(D1454<0,0,D1454)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1453=LataProjekcji,$F1454,IF($D1453=LataProjekcji,$D1455,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:K1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:K1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:L1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:L1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:M1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:M1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:N1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:N1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:O1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:O1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:P1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:P1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:Q1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:Q1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:R1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:R1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:S1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:S1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:T1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:T1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:U1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:U1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:V1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:V1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:W1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:W1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:X1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:X1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:Y1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:Y1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:Z1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:Z1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:AA1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:AA1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:AB1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:AB1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:AC1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:AC1455)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1453=LataProjekcji,$F1453>0),AND($D1453=LataProjekcji,$F1453=0,$E1454<=10)),$F1454,IF($D1453<LataProjekcji,IF((SUM($K1455:AD1455)+$D1455)<$D1454,$D1455,$D1454-SUM($K1455:AD1455)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1455,0)","v":0},{"$f":"ROUND(K1456+L1455,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1456+X1455,0)","v":0},{"$f":"ROUND(X1456+Y1455,0)","v":0},{"$f":"ROUND(Y1456+Z1455,0)","v":0},0,{"$f":"ROUND(AA1456+AB1455,0)","v":0},{"$f":"ROUND(AB1456+AC1455,0)","v":0},{"$f":"ROUND(AC1456+AD1455,0)","v":0},{"$f":"ROUND(AD1456+AE1455,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1450+7","v":114},null,null,{"$f":"IF($D1453=LataProjekcji,ROUND($D1454-K1456,0),ROUND(IF(K1455=0,0,$D1454-K1456),0))","v":0},{"$f":"IF($D1453=LataProjekcji,ROUND($D1454-L1456,0),ROUND(IF(AND(L1455=0,K1457>0),$D1454-L1456,IF(L1455=0,0,$D1454-L1456)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1453=LataProjekcji,ROUND($D1454-X1456,0),ROUND(IF(AND(X1455=0,W1457>0),$D1454-X1456,IF(X1455=0,0,$D1454-X1456)),0))","v":0},0,0,0,{"$f":"IF($D1453=LataProjekcji,ROUND($D1454-AB1456,0),ROUND(IF(AND(AB1455=0,AA1457>0),$D1454-AB1456,IF(AB1455=0,0,$D1454-AB1456)),0))","v":0},{"$f":"IF($D1453=LataProjekcji,ROUND($D1454-AC1456,0),ROUND(IF(AND(AC1455=0,AB1457>0),$D1454-AC1456,IF(AC1455=0,0,$D1454-AC1456)),0))","v":0},{"$f":"IF($D1453=LataProjekcji,ROUND($D1454-AD1456,0),ROUND(IF(AND(AD1455=0,AC1457>0),$D1454-AD1456,IF(AD1455=0,0,$D1454-AD1456)),0))","v":0},{"$f":"IF($D1453=LataProjekcji,ROUND($D1454-AE1456,0),ROUND(IF(AND(AE1455=0,AD1457>0),$D1454-AE1456,IF(AE1455=0,0,$D1454-AE1456)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1451+1","v":1},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1452,0)=\"tak\",OFFSET($G$269,$D1452,0)=\"tak\",OFFSET($J$269,$D1452,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1457,(COLUMN()-11))*OFFSET($K$337,$H1458,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1459,0)","v":0},null,{"$f":"D1452+1","v":59}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1459,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1459,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1461<0,0,ROUND(E1461,0))","v":0},{"$f":"OFFSET($D$269,D1459,0)","v":0},{"$f":"IF(E1461>10,ROUND(($D1462/12)*$F1460,0),$D1461)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1459,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1459,0)),0,IF(E1461>10,ROUND(D1461*C1462,0),IF(D1461<0,0,D1461)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1460=LataProjekcji,$F1461,IF($D1460=LataProjekcji,$D1462,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:K1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:K1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:L1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:L1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:M1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:M1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:N1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:N1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:O1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:O1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:P1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:P1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:Q1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:Q1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:R1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:R1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:S1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:S1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:T1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:T1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:U1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:U1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:V1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:V1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:W1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:W1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:X1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:X1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:Y1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:Y1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:Z1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:Z1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:AA1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:AA1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:AB1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:AB1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:AC1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:AC1462)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1460=LataProjekcji,$F1460>0),AND($D1460=LataProjekcji,$F1460=0,$E1461<=10)),$F1461,IF($D1460<LataProjekcji,IF((SUM($K1462:AD1462)+$D1462)<$D1461,$D1462,$D1461-SUM($K1462:AD1462)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1462,0)","v":0},{"$f":"ROUND(K1463+L1462,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1463+X1462,0)","v":0},{"$f":"ROUND(X1463+Y1462,0)","v":0},{"$f":"ROUND(Y1463+Z1462,0)","v":0},0,{"$f":"ROUND(AA1463+AB1462,0)","v":0},{"$f":"ROUND(AB1463+AC1462,0)","v":0},{"$f":"ROUND(AC1463+AD1462,0)","v":0},{"$f":"ROUND(AD1463+AE1462,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1457+7","v":121},null,null,{"$f":"IF($D1460=LataProjekcji,ROUND($D1461-K1463,0),ROUND(IF(K1462=0,0,$D1461-K1463),0))","v":0},{"$f":"IF($D1460=LataProjekcji,ROUND($D1461-L1463,0),ROUND(IF(AND(L1462=0,K1464>0),$D1461-L1463,IF(L1462=0,0,$D1461-L1463)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1460=LataProjekcji,ROUND($D1461-X1463,0),ROUND(IF(AND(X1462=0,W1464>0),$D1461-X1463,IF(X1462=0,0,$D1461-X1463)),0))","v":0},0,0,0,{"$f":"IF($D1460=LataProjekcji,ROUND($D1461-AB1463,0),ROUND(IF(AND(AB1462=0,AA1464>0),$D1461-AB1463,IF(AB1462=0,0,$D1461-AB1463)),0))","v":0},{"$f":"IF($D1460=LataProjekcji,ROUND($D1461-AC1463,0),ROUND(IF(AND(AC1462=0,AB1464>0),$D1461-AC1463,IF(AC1462=0,0,$D1461-AC1463)),0))","v":0},{"$f":"IF($D1460=LataProjekcji,ROUND($D1461-AD1463,0),ROUND(IF(AND(AD1462=0,AC1464>0),$D1461-AD1463,IF(AD1462=0,0,$D1461-AD1463)),0))","v":0},{"$f":"IF($D1460=LataProjekcji,ROUND($D1461-AE1463,0),ROUND(IF(AND(AE1462=0,AD1464>0),$D1461-AE1463,IF(AE1462=0,0,$D1461-AE1463)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1458+1","v":2},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1459,0)=\"tak\",OFFSET($G$269,$D1459,0)=\"tak\",OFFSET($J$269,$D1459,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1464,(COLUMN()-11))*OFFSET($K$337,$H1465,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1466,0)","v":0},null,{"$f":"D1459+1","v":60}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1466,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1466,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1468<0,0,ROUND(E1468,0))","v":0},{"$f":"OFFSET($D$269,D1466,0)","v":0},{"$f":"IF(E1468>10,ROUND(($D1469/12)*$F1467,0),$D1468)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1466,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1466,0)),0,IF(E1468>10,ROUND(D1468*C1469,0),IF(D1468<0,0,D1468)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1467=LataProjekcji,$F1468,IF($D1467=LataProjekcji,$D1469,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:K1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:K1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:L1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:L1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:M1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:M1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:N1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:N1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:O1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:O1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:P1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:P1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:Q1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:Q1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:R1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:R1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:S1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:S1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:T1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:T1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:U1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:U1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:V1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:V1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:W1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:W1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:X1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:X1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:Y1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:Y1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:Z1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:Z1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:AA1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:AA1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:AB1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:AB1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:AC1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:AC1469)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1467=LataProjekcji,$F1467>0),AND($D1467=LataProjekcji,$F1467=0,$E1468<=10)),$F1468,IF($D1467<LataProjekcji,IF((SUM($K1469:AD1469)+$D1469)<$D1468,$D1469,$D1468-SUM($K1469:AD1469)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1469,0)","v":0},{"$f":"ROUND(K1470+L1469,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1470+X1469,0)","v":0},{"$f":"ROUND(X1470+Y1469,0)","v":0},{"$f":"ROUND(Y1470+Z1469,0)","v":0},0,{"$f":"ROUND(AA1470+AB1469,0)","v":0},{"$f":"ROUND(AB1470+AC1469,0)","v":0},{"$f":"ROUND(AC1470+AD1469,0)","v":0},{"$f":"ROUND(AD1470+AE1469,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1464+7","v":128},null,null,{"$f":"IF($D1467=LataProjekcji,ROUND($D1468-K1470,0),ROUND(IF(K1469=0,0,$D1468-K1470),0))","v":0},{"$f":"IF($D1467=LataProjekcji,ROUND($D1468-L1470,0),ROUND(IF(AND(L1469=0,K1471>0),$D1468-L1470,IF(L1469=0,0,$D1468-L1470)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1467=LataProjekcji,ROUND($D1468-X1470,0),ROUND(IF(AND(X1469=0,W1471>0),$D1468-X1470,IF(X1469=0,0,$D1468-X1470)),0))","v":0},0,0,0,{"$f":"IF($D1467=LataProjekcji,ROUND($D1468-AB1470,0),ROUND(IF(AND(AB1469=0,AA1471>0),$D1468-AB1470,IF(AB1469=0,0,$D1468-AB1470)),0))","v":0},{"$f":"IF($D1467=LataProjekcji,ROUND($D1468-AC1470,0),ROUND(IF(AND(AC1469=0,AB1471>0),$D1468-AC1470,IF(AC1469=0,0,$D1468-AC1470)),0))","v":0},{"$f":"IF($D1467=LataProjekcji,ROUND($D1468-AD1470,0),ROUND(IF(AND(AD1469=0,AC1471>0),$D1468-AD1470,IF(AD1469=0,0,$D1468-AD1470)),0))","v":0},{"$f":"IF($D1467=LataProjekcji,ROUND($D1468-AE1470,0),ROUND(IF(AND(AE1469=0,AD1471>0),$D1468-AE1470,IF(AE1469=0,0,$D1468-AE1470)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1465+1","v":3},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1466,0)=\"tak\",OFFSET($G$269,$D1466,0)=\"tak\",OFFSET($J$269,$D1466,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1471,(COLUMN()-11))*OFFSET($K$337,$H1472,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1473,0)","v":0},null,{"$f":"D1466+1","v":61}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1473,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1473,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1475<0,0,ROUND(E1475,0))","v":0},{"$f":"OFFSET($D$269,D1473,0)","v":0},{"$f":"IF(E1475>10,ROUND(($D1476/12)*$F1474,0),$D1475)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1473,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1473,0)),0,IF(E1475>10,ROUND(D1475*C1476,0),IF(D1475<0,0,D1475)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1474=LataProjekcji,$F1475,IF($D1474=LataProjekcji,$D1476,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:K1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:K1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:L1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:L1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:M1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:M1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:N1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:N1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:O1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:O1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:P1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:P1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:Q1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:Q1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:R1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:R1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:S1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:S1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:T1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:T1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:U1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:U1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:V1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:V1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:W1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:W1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:X1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:X1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:Y1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:Y1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:Z1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:Z1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:AA1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:AA1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:AB1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:AB1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:AC1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:AC1476)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1474=LataProjekcji,$F1474>0),AND($D1474=LataProjekcji,$F1474=0,$E1475<=10)),$F1475,IF($D1474<LataProjekcji,IF((SUM($K1476:AD1476)+$D1476)<$D1475,$D1476,$D1475-SUM($K1476:AD1476)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1476,0)","v":0},{"$f":"ROUND(K1477+L1476,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1477+X1476,0)","v":0},{"$f":"ROUND(X1477+Y1476,0)","v":0},{"$f":"ROUND(Y1477+Z1476,0)","v":0},0,{"$f":"ROUND(AA1477+AB1476,0)","v":0},{"$f":"ROUND(AB1477+AC1476,0)","v":0},{"$f":"ROUND(AC1477+AD1476,0)","v":0},{"$f":"ROUND(AD1477+AE1476,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1471+7","v":135},null,null,{"$f":"IF($D1474=LataProjekcji,ROUND($D1475-K1477,0),ROUND(IF(K1476=0,0,$D1475-K1477),0))","v":0},{"$f":"IF($D1474=LataProjekcji,ROUND($D1475-L1477,0),ROUND(IF(AND(L1476=0,K1478>0),$D1475-L1477,IF(L1476=0,0,$D1475-L1477)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1474=LataProjekcji,ROUND($D1475-X1477,0),ROUND(IF(AND(X1476=0,W1478>0),$D1475-X1477,IF(X1476=0,0,$D1475-X1477)),0))","v":0},0,0,0,{"$f":"IF($D1474=LataProjekcji,ROUND($D1475-AB1477,0),ROUND(IF(AND(AB1476=0,AA1478>0),$D1475-AB1477,IF(AB1476=0,0,$D1475-AB1477)),0))","v":0},{"$f":"IF($D1474=LataProjekcji,ROUND($D1475-AC1477,0),ROUND(IF(AND(AC1476=0,AB1478>0),$D1475-AC1477,IF(AC1476=0,0,$D1475-AC1477)),0))","v":0},{"$f":"IF($D1474=LataProjekcji,ROUND($D1475-AD1477,0),ROUND(IF(AND(AD1476=0,AC1478>0),$D1475-AD1477,IF(AD1476=0,0,$D1475-AD1477)),0))","v":0},{"$f":"IF($D1474=LataProjekcji,ROUND($D1475-AE1477,0),ROUND(IF(AND(AE1476=0,AD1478>0),$D1475-AE1477,IF(AE1476=0,0,$D1475-AE1477)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1472+1","v":4},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1473,0)=\"tak\",OFFSET($G$269,$D1473,0)=\"tak\",OFFSET($J$269,$D1473,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1478,(COLUMN()-11))*OFFSET($K$337,$H1479,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"BUDYNKI I BUDOWLE (+ ŚRODKI TRWAŁE W BUDOWIE)"]
[null,{"$f":"OFFSET($B$269,D1485,0)","v":0},null,84,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1485,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1485,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D412-G1486","v":0},{"$f":"D412-G1486-H1486","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1487<0,0,ROUND(E1487,0))","v":0},{"$f":"OFFSET($D$269,D1485,0)","v":0},{"$f":"IF(E1487>10,ROUND(($D1488/12)*$F1486,0),$D1487)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1485,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1485,0)),0,IF(E1487>10,ROUND(D1487*C1488,0),IF(D1487<0,0,D1487)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1486=LataProjekcji,$F1487,IF($D1486=LataProjekcji,$D1488,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:K1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:K1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:L1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:L1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:M1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:M1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:N1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:N1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:O1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:O1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:P1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:P1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:Q1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:Q1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:R1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:R1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:S1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:S1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:T1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:T1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:U1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:U1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:V1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:V1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:W1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:W1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:X1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:X1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:Y1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:Y1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:Z1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:Z1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:AA1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:AA1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:AB1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:AB1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:AC1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:AC1488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1486=LataProjekcji,$F1486>0),AND($D1486=LataProjekcji,$F1486=0,$E1487<=10)),$F1487,IF($D1486<LataProjekcji,IF((SUM($K1488:AD1488)+$D1488)<$D1487,$D1488,$D1487-SUM($K1488:AD1488)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1488,0)","v":0},{"$f":"ROUND(K1489+L1488,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1489+X1488,0)","v":0},{"$f":"ROUND(X1489+Y1488,0)","v":0},{"$f":"ROUND(Y1489+Z1488,0)","v":0},0,{"$f":"ROUND(AA1489+AB1488,0)","v":0},{"$f":"ROUND(AB1489+AC1488,0)","v":0},{"$f":"ROUND(AC1489+AD1488,0)","v":0},{"$f":"ROUND(AD1489+AE1488,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1478+9","v":144},null,null,{"$f":"IF($D1486=LataProjekcji,ROUND($D1487-K1489,0),ROUND(IF(K1488=0,0,$D1487-K1489),0))","v":0},{"$f":"IF($D1486=LataProjekcji,ROUND($D1487-L1489,0),ROUND(IF(AND(L1488=0,K1490>0),$D1487-L1489,IF(L1488=0,0,$D1487-L1489)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1486=LataProjekcji,ROUND($D1487-X1489,0),ROUND(IF(AND(X1488=0,W1490>0),$D1487-X1489,IF(X1488=0,0,$D1487-X1489)),0))","v":0},0,0,0,{"$f":"IF($D1486=LataProjekcji,ROUND($D1487-AB1489,0),ROUND(IF(AND(AB1488=0,AA1490>0),$D1487-AB1489,IF(AB1488=0,0,$D1487-AB1489)),0))","v":0},{"$f":"IF($D1486=LataProjekcji,ROUND($D1487-AC1489,0),ROUND(IF(AND(AC1488=0,AB1490>0),$D1487-AC1489,IF(AC1488=0,0,$D1487-AC1489)),0))","v":0},{"$f":"IF($D1486=LataProjekcji,ROUND($D1487-AD1489,0),ROUND(IF(AND(AD1488=0,AC1490>0),$D1487-AD1489,IF(AD1488=0,0,$D1487-AD1489)),0))","v":0},{"$f":"IF($D1486=LataProjekcji,ROUND($D1487-AE1489,0),ROUND(IF(AND(AE1488=0,AD1490>0),$D1487-AE1489,IF(AE1488=0,0,$D1487-AE1489)),0))","v":0}]
[null,null,null,null,null,null,null,0,null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1485,0)=\"tak\",OFFSET($G$269,$D1485,0)=\"tak\",OFFSET($J$269,$D1485,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1490,(COLUMN()-11))*OFFSET($K$374,$H1491,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1492,0)","v":0},null,{"$f":"D1485+1","v":85}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1492,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1492,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1494<0,0,ROUND(E1494,0))","v":0},{"$f":"OFFSET($D$269,D1492,0)","v":0},{"$f":"IF(E1494>10,ROUND(($D1495/12)*$F1493,0),$D1494)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1492,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1492,0)),0,IF(E1494>10,ROUND(D1494*C1495,0),IF(D1494<0,0,D1494)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1493=LataProjekcji,$F1494,IF($D1493=LataProjekcji,$D1495,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:K1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:K1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:L1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:L1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:M1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:M1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:N1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:N1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:O1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:O1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:P1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:P1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:Q1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:Q1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:R1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:R1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:S1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:S1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:T1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:T1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:U1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:U1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:V1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:V1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:W1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:W1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:X1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:X1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:Y1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:Y1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:Z1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:Z1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:AA1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:AA1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:AB1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:AB1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:AC1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:AC1495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1493=LataProjekcji,$F1493>0),AND($D1493=LataProjekcji,$F1493=0,$E1494<=10)),$F1494,IF($D1493<LataProjekcji,IF((SUM($K1495:AD1495)+$D1495)<$D1494,$D1495,$D1494-SUM($K1495:AD1495)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1495,0)","v":0},{"$f":"ROUND(K1496+L1495,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1496+X1495,0)","v":0},{"$f":"ROUND(X1496+Y1495,0)","v":0},{"$f":"ROUND(Y1496+Z1495,0)","v":0},0,{"$f":"ROUND(AA1496+AB1495,0)","v":0},{"$f":"ROUND(AB1496+AC1495,0)","v":0},{"$f":"ROUND(AC1496+AD1495,0)","v":0},{"$f":"ROUND(AD1496+AE1495,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1490+7","v":151},null,null,{"$f":"IF($D1493=LataProjekcji,ROUND($D1494-K1496,0),ROUND(IF(K1495=0,0,$D1494-K1496),0))","v":0},{"$f":"IF($D1493=LataProjekcji,ROUND($D1494-L1496,0),ROUND(IF(AND(L1495=0,K1497>0),$D1494-L1496,IF(L1495=0,0,$D1494-L1496)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1493=LataProjekcji,ROUND($D1494-X1496,0),ROUND(IF(AND(X1495=0,W1497>0),$D1494-X1496,IF(X1495=0,0,$D1494-X1496)),0))","v":0},0,0,0,{"$f":"IF($D1493=LataProjekcji,ROUND($D1494-AB1496,0),ROUND(IF(AND(AB1495=0,AA1497>0),$D1494-AB1496,IF(AB1495=0,0,$D1494-AB1496)),0))","v":0},{"$f":"IF($D1493=LataProjekcji,ROUND($D1494-AC1496,0),ROUND(IF(AND(AC1495=0,AB1497>0),$D1494-AC1496,IF(AC1495=0,0,$D1494-AC1496)),0))","v":0},{"$f":"IF($D1493=LataProjekcji,ROUND($D1494-AD1496,0),ROUND(IF(AND(AD1495=0,AC1497>0),$D1494-AD1496,IF(AD1495=0,0,$D1494-AD1496)),0))","v":0},{"$f":"IF($D1493=LataProjekcji,ROUND($D1494-AE1496,0),ROUND(IF(AND(AE1495=0,AD1497>0),$D1494-AE1496,IF(AE1495=0,0,$D1494-AE1496)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1491+1","v":1},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1492,0)=\"tak\",OFFSET($G$269,$D1492,0)=\"tak\",OFFSET($J$269,$D1492,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1497,(COLUMN()-11))*OFFSET($K$374,$H1498,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1499,0)","v":0},null,{"$f":"D1492+1","v":86}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1499,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1499,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1501<0,0,ROUND(E1501,0))","v":0},{"$f":"OFFSET($D$269,D1499,0)","v":0},{"$f":"IF(E1501>10,ROUND(($D1502/12)*$F1500,0),$D1501)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1499,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1499,0)),0,IF(E1501>10,ROUND(D1501*C1502,0),IF(D1501<0,0,D1501)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1500=LataProjekcji,$F1501,IF($D1500=LataProjekcji,$D1502,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:K1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:K1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:L1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:L1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:M1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:M1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:N1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:N1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:O1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:O1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:P1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:P1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:Q1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:Q1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:R1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:R1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:S1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:S1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:T1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:T1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:U1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:U1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:V1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:V1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:W1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:W1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:X1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:X1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:Y1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:Y1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:Z1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:Z1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:AA1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:AA1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:AB1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:AB1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:AC1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:AC1502)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1500=LataProjekcji,$F1500>0),AND($D1500=LataProjekcji,$F1500=0,$E1501<=10)),$F1501,IF($D1500<LataProjekcji,IF((SUM($K1502:AD1502)+$D1502)<$D1501,$D1502,$D1501-SUM($K1502:AD1502)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1502,0)","v":0},{"$f":"ROUND(K1503+L1502,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1503+X1502,0)","v":0},{"$f":"ROUND(X1503+Y1502,0)","v":0},{"$f":"ROUND(Y1503+Z1502,0)","v":0},0,{"$f":"ROUND(AA1503+AB1502,0)","v":0},{"$f":"ROUND(AB1503+AC1502,0)","v":0},{"$f":"ROUND(AC1503+AD1502,0)","v":0},{"$f":"ROUND(AD1503+AE1502,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1497+7","v":158},null,null,{"$f":"IF($D1500=LataProjekcji,ROUND($D1501-K1503,0),ROUND(IF(K1502=0,0,$D1501-K1503),0))","v":0},{"$f":"IF($D1500=LataProjekcji,ROUND($D1501-L1503,0),ROUND(IF(AND(L1502=0,K1504>0),$D1501-L1503,IF(L1502=0,0,$D1501-L1503)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1500=LataProjekcji,ROUND($D1501-X1503,0),ROUND(IF(AND(X1502=0,W1504>0),$D1501-X1503,IF(X1502=0,0,$D1501-X1503)),0))","v":0},0,0,0,{"$f":"IF($D1500=LataProjekcji,ROUND($D1501-AB1503,0),ROUND(IF(AND(AB1502=0,AA1504>0),$D1501-AB1503,IF(AB1502=0,0,$D1501-AB1503)),0))","v":0},{"$f":"IF($D1500=LataProjekcji,ROUND($D1501-AC1503,0),ROUND(IF(AND(AC1502=0,AB1504>0),$D1501-AC1503,IF(AC1502=0,0,$D1501-AC1503)),0))","v":0},{"$f":"IF($D1500=LataProjekcji,ROUND($D1501-AD1503,0),ROUND(IF(AND(AD1502=0,AC1504>0),$D1501-AD1503,IF(AD1502=0,0,$D1501-AD1503)),0))","v":0},{"$f":"IF($D1500=LataProjekcji,ROUND($D1501-AE1503,0),ROUND(IF(AND(AE1502=0,AD1504>0),$D1501-AE1503,IF(AE1502=0,0,$D1501-AE1503)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1498+1","v":2},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1499,0)=\"tak\",OFFSET($G$269,$D1499,0)=\"tak\",OFFSET($J$269,$D1499,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1504,(COLUMN()-11))*OFFSET($K$374,$H1505,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1506,0)","v":0},null,{"$f":"D1499+1","v":87}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1506,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1506,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1508<0,0,ROUND(E1508,0))","v":0},{"$f":"OFFSET($D$269,D1506,0)","v":0},{"$f":"IF(E1508>10,ROUND(($D1509/12)*$F1507,0),$D1508)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1506,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1506,0)),0,IF(E1508>10,ROUND(D1508*C1509,0),IF(D1508<0,0,D1508)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1507=LataProjekcji,$F1508,IF($D1507=LataProjekcji,$D1509,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:K1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:K1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:L1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:L1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:M1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:M1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:N1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:N1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:O1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:O1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:P1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:P1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:Q1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:Q1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:R1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:R1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:S1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:S1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:T1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:T1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:U1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:U1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:V1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:V1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:W1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:W1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:X1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:X1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:Y1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:Y1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:Z1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:Z1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:AA1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:AA1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:AB1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:AB1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:AC1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:AC1509)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1507=LataProjekcji,$F1507>0),AND($D1507=LataProjekcji,$F1507=0,$E1508<=10)),$F1508,IF($D1507<LataProjekcji,IF((SUM($K1509:AD1509)+$D1509)<$D1508,$D1509,$D1508-SUM($K1509:AD1509)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1509,0)","v":0},{"$f":"ROUND(K1510+L1509,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1510+X1509,0)","v":0},{"$f":"ROUND(X1510+Y1509,0)","v":0},{"$f":"ROUND(Y1510+Z1509,0)","v":0},0,{"$f":"ROUND(AA1510+AB1509,0)","v":0},{"$f":"ROUND(AB1510+AC1509,0)","v":0},{"$f":"ROUND(AC1510+AD1509,0)","v":0},{"$f":"ROUND(AD1510+AE1509,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1504+7","v":165},null,null,{"$f":"IF($D1507=LataProjekcji,ROUND($D1508-K1510,0),ROUND(IF(K1509=0,0,$D1508-K1510),0))","v":0},{"$f":"IF($D1507=LataProjekcji,ROUND($D1508-L1510,0),ROUND(IF(AND(L1509=0,K1511>0),$D1508-L1510,IF(L1509=0,0,$D1508-L1510)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1507=LataProjekcji,ROUND($D1508-X1510,0),ROUND(IF(AND(X1509=0,W1511>0),$D1508-X1510,IF(X1509=0,0,$D1508-X1510)),0))","v":0},0,0,0,{"$f":"IF($D1507=LataProjekcji,ROUND($D1508-AB1510,0),ROUND(IF(AND(AB1509=0,AA1511>0),$D1508-AB1510,IF(AB1509=0,0,$D1508-AB1510)),0))","v":0},{"$f":"IF($D1507=LataProjekcji,ROUND($D1508-AC1510,0),ROUND(IF(AND(AC1509=0,AB1511>0),$D1508-AC1510,IF(AC1509=0,0,$D1508-AC1510)),0))","v":0},{"$f":"IF($D1507=LataProjekcji,ROUND($D1508-AD1510,0),ROUND(IF(AND(AD1509=0,AC1511>0),$D1508-AD1510,IF(AD1509=0,0,$D1508-AD1510)),0))","v":0},{"$f":"IF($D1507=LataProjekcji,ROUND($D1508-AE1510,0),ROUND(IF(AND(AE1509=0,AD1511>0),$D1508-AE1510,IF(AE1509=0,0,$D1508-AE1510)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1505+1","v":3},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1506,0)=\"tak\",OFFSET($G$269,$D1506,0)=\"tak\",OFFSET($J$269,$D1506,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1511,(COLUMN()-11))*OFFSET($K$374,$H1512,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1513,0)","v":0},null,{"$f":"D1506+1","v":88}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1513,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1513,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1515<0,0,ROUND(E1515,0))","v":0},{"$f":"OFFSET($D$269,D1513,0)","v":0},{"$f":"IF(E1515>10,ROUND(($D1516/12)*$F1514,0),$D1515)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1513,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1513,0)),0,IF(E1515>10,ROUND(D1515*C1516,0),IF(D1515<0,0,D1515)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1514=LataProjekcji,$F1515,IF($D1514=LataProjekcji,$D1516,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:K1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:K1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:L1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:L1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:M1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:M1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:N1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:N1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:O1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:O1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:P1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:P1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:Q1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:Q1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:R1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:R1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:S1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:S1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:T1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:T1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:U1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:U1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:V1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:V1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:W1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:W1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:X1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:X1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:Y1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:Y1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:Z1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:Z1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:AA1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:AA1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:AB1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:AB1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:AC1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:AC1516)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1514=LataProjekcji,$F1514>0),AND($D1514=LataProjekcji,$F1514=0,$E1515<=10)),$F1515,IF($D1514<LataProjekcji,IF((SUM($K1516:AD1516)+$D1516)<$D1515,$D1516,$D1515-SUM($K1516:AD1516)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1516,0)","v":0},{"$f":"ROUND(K1517+L1516,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1517+X1516,0)","v":0},{"$f":"ROUND(X1517+Y1516,0)","v":0},{"$f":"ROUND(Y1517+Z1516,0)","v":0},0,{"$f":"ROUND(AA1517+AB1516,0)","v":0},{"$f":"ROUND(AB1517+AC1516,0)","v":0},{"$f":"ROUND(AC1517+AD1516,0)","v":0},{"$f":"ROUND(AD1517+AE1516,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1511+7","v":172},null,null,{"$f":"IF($D1514=LataProjekcji,ROUND($D1515-K1517,0),ROUND(IF(K1516=0,0,$D1515-K1517),0))","v":0},{"$f":"IF($D1514=LataProjekcji,ROUND($D1515-L1517,0),ROUND(IF(AND(L1516=0,K1518>0),$D1515-L1517,IF(L1516=0,0,$D1515-L1517)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1514=LataProjekcji,ROUND($D1515-X1517,0),ROUND(IF(AND(X1516=0,W1518>0),$D1515-X1517,IF(X1516=0,0,$D1515-X1517)),0))","v":0},0,0,0,{"$f":"IF($D1514=LataProjekcji,ROUND($D1515-AB1517,0),ROUND(IF(AND(AB1516=0,AA1518>0),$D1515-AB1517,IF(AB1516=0,0,$D1515-AB1517)),0))","v":0},{"$f":"IF($D1514=LataProjekcji,ROUND($D1515-AC1517,0),ROUND(IF(AND(AC1516=0,AB1518>0),$D1515-AC1517,IF(AC1516=0,0,$D1515-AC1517)),0))","v":0},{"$f":"IF($D1514=LataProjekcji,ROUND($D1515-AD1517,0),ROUND(IF(AND(AD1516=0,AC1518>0),$D1515-AD1517,IF(AD1516=0,0,$D1515-AD1517)),0))","v":0},{"$f":"IF($D1514=LataProjekcji,ROUND($D1515-AE1517,0),ROUND(IF(AND(AE1516=0,AD1518>0),$D1515-AE1517,IF(AE1516=0,0,$D1515-AE1517)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1512+1","v":4},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1513,0)=\"tak\",OFFSET($G$269,$D1513,0)=\"tak\",OFFSET($J$269,$D1513,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1518,(COLUMN()-11))*OFFSET($K$374,$H1519,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1520,0)","v":0},null,{"$f":"D1513+1","v":89}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1520,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1520,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1522<0,0,ROUND(E1522,0))","v":0},{"$f":"OFFSET($D$269,D1520,0)","v":0},{"$f":"IF(E1522>10,ROUND(($D1523/12)*$F1521,0),$D1522)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1520,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1520,0)),0,IF(E1522>10,ROUND(D1522*C1523,0),IF(D1522<0,0,D1522)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1521=LataProjekcji,$F1522,IF($D1521=LataProjekcji,$D1523,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:K1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:K1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:L1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:L1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:M1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:M1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:N1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:N1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:O1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:O1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:P1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:P1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:Q1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:Q1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:R1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:R1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:S1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:S1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:T1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:T1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:U1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:U1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:V1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:V1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:W1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:W1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:X1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:X1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:Y1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:Y1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:Z1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:Z1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:AA1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:AA1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:AB1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:AB1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:AC1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:AC1523)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1521=LataProjekcji,$F1521>0),AND($D1521=LataProjekcji,$F1521=0,$E1522<=10)),$F1522,IF($D1521<LataProjekcji,IF((SUM($K1523:AD1523)+$D1523)<$D1522,$D1523,$D1522-SUM($K1523:AD1523)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1523,0)","v":0},{"$f":"ROUND(K1524+L1523,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1524+X1523,0)","v":0},{"$f":"ROUND(X1524+Y1523,0)","v":0},{"$f":"ROUND(Y1524+Z1523,0)","v":0},0,{"$f":"ROUND(AA1524+AB1523,0)","v":0},{"$f":"ROUND(AB1524+AC1523,0)","v":0},{"$f":"ROUND(AC1524+AD1523,0)","v":0},{"$f":"ROUND(AD1524+AE1523,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1518+7","v":179},null,null,{"$f":"IF($D1521=LataProjekcji,ROUND($D1522-K1524,0),ROUND(IF(K1523=0,0,$D1522-K1524),0))","v":0},{"$f":"IF($D1521=LataProjekcji,ROUND($D1522-L1524,0),ROUND(IF(AND(L1523=0,K1525>0),$D1522-L1524,IF(L1523=0,0,$D1522-L1524)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1521=LataProjekcji,ROUND($D1522-X1524,0),ROUND(IF(AND(X1523=0,W1525>0),$D1522-X1524,IF(X1523=0,0,$D1522-X1524)),0))","v":0},0,0,0,{"$f":"IF($D1521=LataProjekcji,ROUND($D1522-AB1524,0),ROUND(IF(AND(AB1523=0,AA1525>0),$D1522-AB1524,IF(AB1523=0,0,$D1522-AB1524)),0))","v":0},{"$f":"IF($D1521=LataProjekcji,ROUND($D1522-AC1524,0),ROUND(IF(AND(AC1523=0,AB1525>0),$D1522-AC1524,IF(AC1523=0,0,$D1522-AC1524)),0))","v":0},{"$f":"IF($D1521=LataProjekcji,ROUND($D1522-AD1524,0),ROUND(IF(AND(AD1523=0,AC1525>0),$D1522-AD1524,IF(AD1523=0,0,$D1522-AD1524)),0))","v":0},{"$f":"IF($D1521=LataProjekcji,ROUND($D1522-AE1524,0),ROUND(IF(AND(AE1523=0,AD1525>0),$D1522-AE1524,IF(AE1523=0,0,$D1522-AE1524)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1519+1","v":5},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1520,0)=\"tak\",OFFSET($G$269,$D1520,0)=\"tak\",OFFSET($J$269,$D1520,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1525,(COLUMN()-11))*OFFSET($K$374,$H1526,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1527,0)","v":0},null,{"$f":"D1520+1","v":90}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1527,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1527,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1529<0,0,ROUND(E1529,0))","v":0},{"$f":"OFFSET($D$269,D1527,0)","v":0},{"$f":"IF(E1529>10,ROUND(($D1530/12)*$F1528,0),$D1529)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1527,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1527,0)),0,IF(E1529>10,ROUND(D1529*C1530,0),IF(D1529<0,0,D1529)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1528=LataProjekcji,$F1529,IF($D1528=LataProjekcji,$D1530,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:K1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:K1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:L1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:L1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:M1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:M1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:N1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:N1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:O1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:O1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:P1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:P1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:Q1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:Q1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:R1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:R1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:S1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:S1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:T1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:T1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:U1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:U1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:V1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:V1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:W1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:W1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:X1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:X1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:Y1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:Y1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:Z1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:Z1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:AA1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:AA1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:AB1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:AB1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:AC1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:AC1530)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1528=LataProjekcji,$F1528>0),AND($D1528=LataProjekcji,$F1528=0,$E1529<=10)),$F1529,IF($D1528<LataProjekcji,IF((SUM($K1530:AD1530)+$D1530)<$D1529,$D1530,$D1529-SUM($K1530:AD1530)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1530,0)","v":0},{"$f":"ROUND(K1531+L1530,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1531+X1530,0)","v":0},{"$f":"ROUND(X1531+Y1530,0)","v":0},{"$f":"ROUND(Y1531+Z1530,0)","v":0},0,{"$f":"ROUND(AA1531+AB1530,0)","v":0},{"$f":"ROUND(AB1531+AC1530,0)","v":0},{"$f":"ROUND(AC1531+AD1530,0)","v":0},{"$f":"ROUND(AD1531+AE1530,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1525+7","v":186},null,null,{"$f":"IF($D1528=LataProjekcji,ROUND($D1529-K1531,0),ROUND(IF(K1530=0,0,$D1529-K1531),0))","v":0},{"$f":"IF($D1528=LataProjekcji,ROUND($D1529-L1531,0),ROUND(IF(AND(L1530=0,K1532>0),$D1529-L1531,IF(L1530=0,0,$D1529-L1531)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1528=LataProjekcji,ROUND($D1529-X1531,0),ROUND(IF(AND(X1530=0,W1532>0),$D1529-X1531,IF(X1530=0,0,$D1529-X1531)),0))","v":0},0,0,0,{"$f":"IF($D1528=LataProjekcji,ROUND($D1529-AB1531,0),ROUND(IF(AND(AB1530=0,AA1532>0),$D1529-AB1531,IF(AB1530=0,0,$D1529-AB1531)),0))","v":0},{"$f":"IF($D1528=LataProjekcji,ROUND($D1529-AC1531,0),ROUND(IF(AND(AC1530=0,AB1532>0),$D1529-AC1531,IF(AC1530=0,0,$D1529-AC1531)),0))","v":0},{"$f":"IF($D1528=LataProjekcji,ROUND($D1529-AD1531,0),ROUND(IF(AND(AD1530=0,AC1532>0),$D1529-AD1531,IF(AD1530=0,0,$D1529-AD1531)),0))","v":0},{"$f":"IF($D1528=LataProjekcji,ROUND($D1529-AE1531,0),ROUND(IF(AND(AE1530=0,AD1532>0),$D1529-AE1531,IF(AE1530=0,0,$D1529-AE1531)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1526+1","v":6},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1527,0)=\"tak\",OFFSET($G$269,$D1527,0)=\"tak\",OFFSET($J$269,$D1527,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1532,(COLUMN()-11))*OFFSET($K$374,$H1533,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1534,0)","v":0},null,{"$f":"D1527+1","v":91}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1534,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1534,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1536<0,0,ROUND(E1536,0))","v":0},{"$f":"OFFSET($D$269,D1534,0)","v":0},{"$f":"IF(E1536>10,ROUND(($D1537/12)*$F1535,0),$D1536)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1534,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1534,0)),0,IF(E1536>10,ROUND(D1536*C1537,0),IF(D1536<0,0,D1536)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1535=LataProjekcji,$F1536,IF($D1535=LataProjekcji,$D1537,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:K1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:K1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:L1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:L1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:M1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:M1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:N1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:N1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:O1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:O1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:P1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:P1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:Q1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:Q1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:R1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:R1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:S1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:S1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:T1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:T1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:U1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:U1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:V1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:V1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:W1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:W1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:X1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:X1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:Y1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:Y1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:Z1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:Z1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:AA1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:AA1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:AB1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:AB1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:AC1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:AC1537)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1535=LataProjekcji,$F1535>0),AND($D1535=LataProjekcji,$F1535=0,$E1536<=10)),$F1536,IF($D1535<LataProjekcji,IF((SUM($K1537:AD1537)+$D1537)<$D1536,$D1537,$D1536-SUM($K1537:AD1537)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1537,0)","v":0},{"$f":"ROUND(K1538+L1537,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1538+X1537,0)","v":0},{"$f":"ROUND(X1538+Y1537,0)","v":0},{"$f":"ROUND(Y1538+Z1537,0)","v":0},0,{"$f":"ROUND(AA1538+AB1537,0)","v":0},{"$f":"ROUND(AB1538+AC1537,0)","v":0},{"$f":"ROUND(AC1538+AD1537,0)","v":0},{"$f":"ROUND(AD1538+AE1537,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1532+7","v":193},null,null,{"$f":"IF($D1535=LataProjekcji,ROUND($D1536-K1538,0),ROUND(IF(K1537=0,0,$D1536-K1538),0))","v":0},{"$f":"IF($D1535=LataProjekcji,ROUND($D1536-L1538,0),ROUND(IF(AND(L1537=0,K1539>0),$D1536-L1538,IF(L1537=0,0,$D1536-L1538)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1535=LataProjekcji,ROUND($D1536-X1538,0),ROUND(IF(AND(X1537=0,W1539>0),$D1536-X1538,IF(X1537=0,0,$D1536-X1538)),0))","v":0},0,0,0,{"$f":"IF($D1535=LataProjekcji,ROUND($D1536-AB1538,0),ROUND(IF(AND(AB1537=0,AA1539>0),$D1536-AB1538,IF(AB1537=0,0,$D1536-AB1538)),0))","v":0},{"$f":"IF($D1535=LataProjekcji,ROUND($D1536-AC1538,0),ROUND(IF(AND(AC1537=0,AB1539>0),$D1536-AC1538,IF(AC1537=0,0,$D1536-AC1538)),0))","v":0},{"$f":"IF($D1535=LataProjekcji,ROUND($D1536-AD1538,0),ROUND(IF(AND(AD1537=0,AC1539>0),$D1536-AD1538,IF(AD1537=0,0,$D1536-AD1538)),0))","v":0},{"$f":"IF($D1535=LataProjekcji,ROUND($D1536-AE1538,0),ROUND(IF(AND(AE1537=0,AD1539>0),$D1536-AE1538,IF(AE1537=0,0,$D1536-AE1538)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1533+1","v":7},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1534,0)=\"tak\",OFFSET($G$269,$D1534,0)=\"tak\",OFFSET($J$269,$D1534,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1539,(COLUMN()-11))*OFFSET($K$374,$H1540,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1541,0)","v":0},null,{"$f":"D1534+1","v":92}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1541,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1541,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1543<0,0,ROUND(E1543,0))","v":0},{"$f":"OFFSET($D$269,D1541,0)","v":0},{"$f":"IF(E1543>10,ROUND(($D1544/12)*$F1542,0),$D1543)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1541,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1541,0)),0,IF(E1543>10,ROUND(D1543*C1544,0),IF(D1543<0,0,D1543)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1542=LataProjekcji,$F1543,IF($D1542=LataProjekcji,$D1544,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:K1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:K1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:L1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:L1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:M1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:M1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:N1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:N1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:O1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:O1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:P1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:P1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:Q1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:Q1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:R1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:R1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:S1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:S1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:T1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:T1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:U1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:U1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:V1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:V1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:W1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:W1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:X1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:X1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:Y1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:Y1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:Z1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:Z1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:AA1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:AA1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:AB1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:AB1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:AC1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:AC1544)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1542=LataProjekcji,$F1542>0),AND($D1542=LataProjekcji,$F1542=0,$E1543<=10)),$F1543,IF($D1542<LataProjekcji,IF((SUM($K1544:AD1544)+$D1544)<$D1543,$D1544,$D1543-SUM($K1544:AD1544)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1544,0)","v":0},{"$f":"ROUND(K1545+L1544,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1545+X1544,0)","v":0},{"$f":"ROUND(X1545+Y1544,0)","v":0},{"$f":"ROUND(Y1545+Z1544,0)","v":0},0,{"$f":"ROUND(AA1545+AB1544,0)","v":0},{"$f":"ROUND(AB1545+AC1544,0)","v":0},{"$f":"ROUND(AC1545+AD1544,0)","v":0},{"$f":"ROUND(AD1545+AE1544,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1539+7","v":200},null,null,{"$f":"IF($D1542=LataProjekcji,ROUND($D1543-K1545,0),ROUND(IF(K1544=0,0,$D1543-K1545),0))","v":0},{"$f":"IF($D1542=LataProjekcji,ROUND($D1543-L1545,0),ROUND(IF(AND(L1544=0,K1546>0),$D1543-L1545,IF(L1544=0,0,$D1543-L1545)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1542=LataProjekcji,ROUND($D1543-X1545,0),ROUND(IF(AND(X1544=0,W1546>0),$D1543-X1545,IF(X1544=0,0,$D1543-X1545)),0))","v":0},0,0,0,{"$f":"IF($D1542=LataProjekcji,ROUND($D1543-AB1545,0),ROUND(IF(AND(AB1544=0,AA1546>0),$D1543-AB1545,IF(AB1544=0,0,$D1543-AB1545)),0))","v":0},{"$f":"IF($D1542=LataProjekcji,ROUND($D1543-AC1545,0),ROUND(IF(AND(AC1544=0,AB1546>0),$D1543-AC1545,IF(AC1544=0,0,$D1543-AC1545)),0))","v":0},{"$f":"IF($D1542=LataProjekcji,ROUND($D1543-AD1545,0),ROUND(IF(AND(AD1544=0,AC1546>0),$D1543-AD1545,IF(AD1544=0,0,$D1543-AD1545)),0))","v":0},{"$f":"IF($D1542=LataProjekcji,ROUND($D1543-AE1545,0),ROUND(IF(AND(AE1544=0,AD1546>0),$D1543-AE1545,IF(AE1544=0,0,$D1543-AE1545)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1540+1","v":8},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1541,0)=\"tak\",OFFSET($G$269,$D1541,0)=\"tak\",OFFSET($J$269,$D1541,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1546,(COLUMN()-11))*OFFSET($K$374,$H1547,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1548,0)","v":0},null,{"$f":"D1541+1","v":93}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1548,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1548,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1550<0,0,ROUND(E1550,0))","v":0},{"$f":"OFFSET($D$269,D1548,0)","v":0},{"$f":"IF(E1550>10,ROUND(($D1551/12)*$F1549,0),$D1550)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1548,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1548,0)),0,IF(E1550>10,ROUND(D1550*C1551,0),IF(D1550<0,0,D1550)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1549=LataProjekcji,$F1550,IF($D1549=LataProjekcji,$D1551,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:K1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:K1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:L1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:L1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:M1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:M1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:N1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:N1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:O1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:O1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:P1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:P1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:Q1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:Q1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:R1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:R1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:S1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:S1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:T1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:T1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:U1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:U1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:V1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:V1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:W1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:W1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:X1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:X1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:Y1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:Y1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:Z1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:Z1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:AA1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:AA1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:AB1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:AB1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:AC1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:AC1551)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1549=LataProjekcji,$F1549>0),AND($D1549=LataProjekcji,$F1549=0,$E1550<=10)),$F1550,IF($D1549<LataProjekcji,IF((SUM($K1551:AD1551)+$D1551)<$D1550,$D1551,$D1550-SUM($K1551:AD1551)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1551,0)","v":0},{"$f":"ROUND(K1552+L1551,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1552+X1551,0)","v":0},{"$f":"ROUND(X1552+Y1551,0)","v":0},{"$f":"ROUND(Y1552+Z1551,0)","v":0},0,{"$f":"ROUND(AA1552+AB1551,0)","v":0},{"$f":"ROUND(AB1552+AC1551,0)","v":0},{"$f":"ROUND(AC1552+AD1551,0)","v":0},{"$f":"ROUND(AD1552+AE1551,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1546+7","v":207},null,null,{"$f":"IF($D1549=LataProjekcji,ROUND($D1550-K1552,0),ROUND(IF(K1551=0,0,$D1550-K1552),0))","v":0},{"$f":"IF($D1549=LataProjekcji,ROUND($D1550-L1552,0),ROUND(IF(AND(L1551=0,K1553>0),$D1550-L1552,IF(L1551=0,0,$D1550-L1552)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1549=LataProjekcji,ROUND($D1550-X1552,0),ROUND(IF(AND(X1551=0,W1553>0),$D1550-X1552,IF(X1551=0,0,$D1550-X1552)),0))","v":0},0,0,0,{"$f":"IF($D1549=LataProjekcji,ROUND($D1550-AB1552,0),ROUND(IF(AND(AB1551=0,AA1553>0),$D1550-AB1552,IF(AB1551=0,0,$D1550-AB1552)),0))","v":0},{"$f":"IF($D1549=LataProjekcji,ROUND($D1550-AC1552,0),ROUND(IF(AND(AC1551=0,AB1553>0),$D1550-AC1552,IF(AC1551=0,0,$D1550-AC1552)),0))","v":0},{"$f":"IF($D1549=LataProjekcji,ROUND($D1550-AD1552,0),ROUND(IF(AND(AD1551=0,AC1553>0),$D1550-AD1552,IF(AD1551=0,0,$D1550-AD1552)),0))","v":0},{"$f":"IF($D1549=LataProjekcji,ROUND($D1550-AE1552,0),ROUND(IF(AND(AE1551=0,AD1553>0),$D1550-AE1552,IF(AE1551=0,0,$D1550-AE1552)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1547+1","v":9},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1548,0)=\"tak\",OFFSET($G$269,$D1548,0)=\"tak\",OFFSET($J$269,$D1548,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1553,(COLUMN()-11))*OFFSET($K$374,$H1554,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OBLICZENIA DOTYCZĄCE ŚRODKÓW TRWAŁYCH W BUDOWIE"]
[null,"środki trwałe w budowie (prace budowlane > 1 rok)",null,"wartość netto","rok i miesiąc zakupu","Kwalifikowalne","Dofinansowanie amortzacji",null,null,"kontrolka"]
[null,{"$f":"IF(ISBLANK(B409),\"\",B409)","v":""},{"$f":"C409","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K409),(MATCH(D409,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K409),(MATCH(YEAR(E409),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E409),\"\",E409)","v":""},{"$f":"F409","v":0},0,null,null,{"$f":"J409","v":"wstaw dane"},{"$f":"IFERROR(ROUND(IF(YEAR($E1557)=LataProjekcji,$D1557,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B410),\"\",B410)","v":""},{"$f":"C410","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K410),(MATCH(D410,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K410),(MATCH(YEAR(E410),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E410),\"\",E410)","v":""},0,0,null,null,{"$f":"J410","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B411),\"\",B411)","v":""},{"$f":"C411","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K411),(MATCH(D411,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K411),(MATCH(YEAR(E411),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E411),\"\",E411)","v":""},0,0,null,null,{"$f":"J411","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B412),\"\",B412)","v":""},{"$f":"C412","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K412),(MATCH(D412,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K412),(MATCH(YEAR(E412),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E412),\"\",E412)","v":""},0,0,null,null,{"$f":"J412","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B413),\"\",B413)","v":""},{"$f":"C413","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K413),(MATCH(D413,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K413),(MATCH(YEAR(E413),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E413),\"\",E413)","v":""},0,0,null,null,{"$f":"J413","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D1557:D1561)","v":0},null,null,{"$f":"SUM(G1557:G1561)","v":0},null,null,null,{"$f":"SUM(K1557:K1561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X1557:X1561)","v":0},{"$f":"SUM(Y1557:Y1561)","v":0},{"$f":"SUM(Z1557:Z1561)","v":0},0,{"$f":"SUM(AB1557:AB1561)","v":0},0,0,0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1570+K1577+K1584+K1591+K1598","v":0},{"$f":"L1570+L1577+L1584+L1591+L1598","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1570+X1577+X1584+X1591+X1598","v":0},0,{"$f":"Z1570+Z1577+Z1584+Z1591+Z1598","v":0},0,{"$f":"AB1570+AB1577+AB1584+AB1591+AB1598","v":0},0,0,0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1571+K1578+K1585+K1592+K1599","v":0},{"$f":"L1571+L1578+L1585+L1592+L1599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1571+Z1578+Z1585+Z1592+Z1599","v":0},0,{"$f":"AB1571+AB1578+AB1585+AB1592+AB1599","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1572+K1579+K1586+K1593+K1600","v":0},{"$f":"L1572+L1579+L1586+L1593+L1600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1572+Z1579+Z1586+Z1593+Z1600","v":0},0,{"$f":"AB1572+AB1579+AB1586+AB1593+AB1600","v":0},0,0,0]
[null,null,null,"↓ Wartość w tej komórce musi wskazać pierwszy wiersz w tabeli Środki trwałe w budowie powyżej"]
[null,{"$f":"OFFSET($B$269,D1567,0)","v":""},null,1288,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1567,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1567,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0},null,{"$f":"D1562-G1568","v":0},{"$f":"D1562-G1568-H1568","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1569<0,0,ROUND(E1569,0))","v":0},{"$f":"OFFSET($D$269,D1567,0)","v":0},{"$f":"IF(E1569>10,ROUND(($D1570/12)*$F1568,0),$D1569)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1567,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1567,0)),0,IF(E1569>10,ROUND(D1569*C1570,0),IF(D1569<0,0,D1569)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1568=LataProjekcji,$F1569,IF($D1568=LataProjekcji,$D1570,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:K1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:K1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:L1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:L1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:M1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:M1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:N1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:N1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:O1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:O1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:P1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:P1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:Q1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:Q1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:R1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:R1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:S1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:S1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:T1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:T1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:U1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:U1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:V1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:V1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:W1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:W1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:X1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:X1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:Y1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:Y1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:Z1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:Z1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:AA1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:AA1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:AB1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:AB1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:AC1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:AC1570)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1568=LataProjekcji,$F1568>0),AND($D1568=LataProjekcji,$F1568=0,$E1569<=10)),$F1569,IF($D1568<LataProjekcji,IF((SUM($K1570:AD1570)+$D1570)<$D1569,$D1570,$D1569-SUM($K1570:AD1570)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1570,0)","v":0},{"$f":"ROUND(K1571+L1570,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1571+X1570,0)","v":0},{"$f":"ROUND(X1571+Y1570,0)","v":0},{"$f":"ROUND(Y1571+Z1570,0)","v":0},0,{"$f":"ROUND(AA1571+AB1570,0)","v":0},{"$f":"ROUND(AB1571+AC1570,0)","v":0},{"$f":"ROUND(AC1571+AD1570,0)","v":0},{"$f":"ROUND(AD1571+AE1570,0)","v":0}]
[null,"wartość netto",null,null,null,null,{"$f":"10*2.5%","v":0.25},{"$f":"H1553+7","v":214},null,null,{"$f":"IF($D1568=LataProjekcji,ROUND($D1569-K1571,0),ROUND(IF(K1570=0,0,$D1569-K1571),0))","v":0},{"$f":"IF($D1568=LataProjekcji,ROUND($D1569-L1571,0),ROUND(IF(AND(L1570=0,K1572>0),$D1569-L1571,IF(L1570=0,0,$D1569-L1571)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1568=LataProjekcji,ROUND($D1569-X1571,0),ROUND(IF(AND(X1570=0,W1572>0),$D1569-X1571,IF(X1570=0,0,$D1569-X1571)),0))","v":0},0,0,0,{"$f":"IF($D1568=LataProjekcji,ROUND($D1569-AB1571,0),ROUND(IF(AND(AB1570=0,AA1572>0),$D1569-AB1571,IF(AB1570=0,0,$D1569-AB1571)),0))","v":0},{"$f":"IF($D1568=LataProjekcji,ROUND($D1569-AC1571,0),ROUND(IF(AND(AC1570=0,AB1572>0),$D1569-AC1571,IF(AC1570=0,0,$D1569-AC1571)),0))","v":0},{"$f":"IF($D1568=LataProjekcji,ROUND($D1569-AD1571,0),ROUND(IF(AND(AD1570=0,AC1572>0),$D1569-AD1571,IF(AD1570=0,0,$D1569-AD1571)),0))","v":0},{"$f":"IF($D1568=LataProjekcji,ROUND($D1569-AE1571,0),ROUND(IF(AND(AE1570=0,AD1572>0),$D1569-AE1571,IF(AE1570=0,0,$D1569-AE1571)),0))","v":0}]
[null,null,null,null,null,null,{"$f":"ROUND(G1572,0)","v":0},{"$f":"H1554+1","v":10},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1567,0)=\"tak\",OFFSET($G$269,$D1567,0)=\"tak\",OFFSET($J$269,$D1567,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1572,(COLUMN()-11))*OFFSET($K$374,$H1573,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1574,0)","v":""},null,{"$f":"D1567+1","v":1289}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1574,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1574,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1576<0,0,ROUND(E1576,0))","v":0},{"$f":"OFFSET($D$269,D1574,0)","v":0},{"$f":"IF(E1576>10,ROUND(($D1577/12)*$F1575,0),$D1576)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1574,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1574,0)),0,IF(E1576>10,ROUND(D1576*C1577,0),IF(D1576<0,0,D1576)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1575=LataProjekcji,$F1576,IF($D1575=LataProjekcji,$D1577,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:K1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:K1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:L1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:L1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:M1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:M1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:N1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:N1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:O1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:O1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:P1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:P1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:Q1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:Q1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:R1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:R1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:S1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:S1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:T1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:T1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:U1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:U1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:V1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:V1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:W1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:W1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:X1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:X1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:Y1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:Y1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:Z1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:Z1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:AA1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:AA1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:AB1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:AB1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:AC1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:AC1577)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1575=LataProjekcji,$F1575>0),AND($D1575=LataProjekcji,$F1575=0,$E1576<=10)),$F1576,IF($D1575<LataProjekcji,IF((SUM($K1577:AD1577)+$D1577)<$D1576,$D1577,$D1576-SUM($K1577:AD1577)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1577,0)","v":0},{"$f":"ROUND(K1578+L1577,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1578+X1577,0)","v":0},{"$f":"ROUND(X1578+Y1577,0)","v":0},{"$f":"ROUND(Y1578+Z1577,0)","v":0},0,{"$f":"ROUND(AA1578+AB1577,0)","v":0},{"$f":"ROUND(AB1578+AC1577,0)","v":0},{"$f":"ROUND(AC1578+AD1577,0)","v":0},{"$f":"ROUND(AD1578+AE1577,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1572+7","v":221},null,null,{"$f":"IF($D1575=LataProjekcji,ROUND($D1576-K1578,0),ROUND(IF(K1577=0,0,$D1576-K1578),0))","v":0},{"$f":"IF($D1575=LataProjekcji,ROUND($D1576-L1578,0),ROUND(IF(AND(L1577=0,K1579>0),$D1576-L1578,IF(L1577=0,0,$D1576-L1578)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1575=LataProjekcji,ROUND($D1576-X1578,0),ROUND(IF(AND(X1577=0,W1579>0),$D1576-X1578,IF(X1577=0,0,$D1576-X1578)),0))","v":0},0,0,0,{"$f":"IF($D1575=LataProjekcji,ROUND($D1576-AB1578,0),ROUND(IF(AND(AB1577=0,AA1579>0),$D1576-AB1578,IF(AB1577=0,0,$D1576-AB1578)),0))","v":0},{"$f":"IF($D1575=LataProjekcji,ROUND($D1576-AC1578,0),ROUND(IF(AND(AC1577=0,AB1579>0),$D1576-AC1578,IF(AC1577=0,0,$D1576-AC1578)),0))","v":0},{"$f":"IF($D1575=LataProjekcji,ROUND($D1576-AD1578,0),ROUND(IF(AND(AD1577=0,AC1579>0),$D1576-AD1578,IF(AD1577=0,0,$D1576-AD1578)),0))","v":0},{"$f":"IF($D1575=LataProjekcji,ROUND($D1576-AE1578,0),ROUND(IF(AND(AE1577=0,AD1579>0),$D1576-AE1578,IF(AE1577=0,0,$D1576-AE1578)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1573+1","v":11},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1574,0)=\"tak\",OFFSET($G$269,$D1574,0)=\"tak\",OFFSET($J$269,$D1574,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1579,(COLUMN()-11))*OFFSET($K$374,$H1580,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1581,0)","v":""},null,{"$f":"D1574+1","v":1290}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1581,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1581,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1583<0,0,ROUND(E1583,0))","v":0},{"$f":"OFFSET($D$269,D1581,0)","v":0},{"$f":"IF(E1583>10,ROUND(($D1584/12)*$F1582,0),$D1583)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1581,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1581,0)),0,IF(E1583>10,ROUND(D1583*C1584,0),IF(D1583<0,0,D1583)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1582=LataProjekcji,$F1583,IF($D1582=LataProjekcji,$D1584,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:K1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:K1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:L1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:L1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:M1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:M1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:N1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:N1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:O1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:O1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:P1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:P1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:Q1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:Q1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:R1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:R1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:S1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:S1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:T1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:T1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:U1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:U1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:V1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:V1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:W1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:W1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:X1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:X1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:Y1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:Y1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:Z1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:Z1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:AA1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:AA1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:AB1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:AB1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:AC1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:AC1584)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1582=LataProjekcji,$F1582>0),AND($D1582=LataProjekcji,$F1582=0,$E1583<=10)),$F1583,IF($D1582<LataProjekcji,IF((SUM($K1584:AD1584)+$D1584)<$D1583,$D1584,$D1583-SUM($K1584:AD1584)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1584,0)","v":0},{"$f":"ROUND(K1585+L1584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1585+X1584,0)","v":0},{"$f":"ROUND(X1585+Y1584,0)","v":0},{"$f":"ROUND(Y1585+Z1584,0)","v":0},0,{"$f":"ROUND(AA1585+AB1584,0)","v":0},{"$f":"ROUND(AB1585+AC1584,0)","v":0},{"$f":"ROUND(AC1585+AD1584,0)","v":0},{"$f":"ROUND(AD1585+AE1584,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1579+7","v":228},null,null,{"$f":"IF($D1582=LataProjekcji,ROUND($D1583-K1585,0),ROUND(IF(K1584=0,0,$D1583-K1585),0))","v":0},{"$f":"IF($D1582=LataProjekcji,ROUND($D1583-L1585,0),ROUND(IF(AND(L1584=0,K1586>0),$D1583-L1585,IF(L1584=0,0,$D1583-L1585)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1582=LataProjekcji,ROUND($D1583-X1585,0),ROUND(IF(AND(X1584=0,W1586>0),$D1583-X1585,IF(X1584=0,0,$D1583-X1585)),0))","v":0},0,0,0,{"$f":"IF($D1582=LataProjekcji,ROUND($D1583-AB1585,0),ROUND(IF(AND(AB1584=0,AA1586>0),$D1583-AB1585,IF(AB1584=0,0,$D1583-AB1585)),0))","v":0},{"$f":"IF($D1582=LataProjekcji,ROUND($D1583-AC1585,0),ROUND(IF(AND(AC1584=0,AB1586>0),$D1583-AC1585,IF(AC1584=0,0,$D1583-AC1585)),0))","v":0},{"$f":"IF($D1582=LataProjekcji,ROUND($D1583-AD1585,0),ROUND(IF(AND(AD1584=0,AC1586>0),$D1583-AD1585,IF(AD1584=0,0,$D1583-AD1585)),0))","v":0},{"$f":"IF($D1582=LataProjekcji,ROUND($D1583-AE1585,0),ROUND(IF(AND(AE1584=0,AD1586>0),$D1583-AE1585,IF(AE1584=0,0,$D1583-AE1585)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1580+1","v":12},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1581,0)=\"tak\",OFFSET($G$269,$D1581,0)=\"tak\",OFFSET($J$269,$D1581,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1586,(COLUMN()-11))*OFFSET($K$374,$H1587,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1588,0)","v":""},null,{"$f":"D1581+1","v":1291}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1588,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1588,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1590<0,0,ROUND(E1590,0))","v":0},{"$f":"OFFSET($D$269,D1588,0)","v":0},{"$f":"IF(E1590>10,ROUND(($D1591/12)*$F1589,0),$D1590)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1588,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1588,0)),0,IF(E1590>10,ROUND(D1590*C1591,0),IF(D1590<0,0,D1590)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1589=LataProjekcji,$F1590,IF($D1589=LataProjekcji,$D1591,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:K1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:K1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:L1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:L1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:M1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:M1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:N1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:N1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:O1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:O1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:P1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:P1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:Q1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:Q1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:R1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:R1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:S1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:S1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:T1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:T1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:U1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:U1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:V1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:V1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:W1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:W1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:X1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:X1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:Y1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:Y1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:Z1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:Z1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:AA1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:AA1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:AB1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:AB1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:AC1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:AC1591)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1589=LataProjekcji,$F1589>0),AND($D1589=LataProjekcji,$F1589=0,$E1590<=10)),$F1590,IF($D1589<LataProjekcji,IF((SUM($K1591:AD1591)+$D1591)<$D1590,$D1591,$D1590-SUM($K1591:AD1591)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1591,0)","v":0},{"$f":"ROUND(K1592+L1591,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1592+X1591,0)","v":0},{"$f":"ROUND(X1592+Y1591,0)","v":0},{"$f":"ROUND(Y1592+Z1591,0)","v":0},0,{"$f":"ROUND(AA1592+AB1591,0)","v":0},{"$f":"ROUND(AB1592+AC1591,0)","v":0},{"$f":"ROUND(AC1592+AD1591,0)","v":0},{"$f":"ROUND(AD1592+AE1591,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1586+7","v":235},null,null,{"$f":"IF($D1589=LataProjekcji,ROUND($D1590-K1592,0),ROUND(IF(K1591=0,0,$D1590-K1592),0))","v":0},{"$f":"IF($D1589=LataProjekcji,ROUND($D1590-L1592,0),ROUND(IF(AND(L1591=0,K1593>0),$D1590-L1592,IF(L1591=0,0,$D1590-L1592)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1589=LataProjekcji,ROUND($D1590-X1592,0),ROUND(IF(AND(X1591=0,W1593>0),$D1590-X1592,IF(X1591=0,0,$D1590-X1592)),0))","v":0},0,0,0,{"$f":"IF($D1589=LataProjekcji,ROUND($D1590-AB1592,0),ROUND(IF(AND(AB1591=0,AA1593>0),$D1590-AB1592,IF(AB1591=0,0,$D1590-AB1592)),0))","v":0},{"$f":"IF($D1589=LataProjekcji,ROUND($D1590-AC1592,0),ROUND(IF(AND(AC1591=0,AB1593>0),$D1590-AC1592,IF(AC1591=0,0,$D1590-AC1592)),0))","v":0},{"$f":"IF($D1589=LataProjekcji,ROUND($D1590-AD1592,0),ROUND(IF(AND(AD1591=0,AC1593>0),$D1590-AD1592,IF(AD1591=0,0,$D1590-AD1592)),0))","v":0},{"$f":"IF($D1589=LataProjekcji,ROUND($D1590-AE1592,0),ROUND(IF(AND(AE1591=0,AD1593>0),$D1590-AE1592,IF(AE1591=0,0,$D1590-AE1592)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1587+1","v":13},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1588,0)=\"tak\",OFFSET($G$269,$D1588,0)=\"tak\",OFFSET($J$269,$D1588,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1593,(COLUMN()-11))*OFFSET($K$374,$H1594,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1595,0)","v":""},null,{"$f":"D1588+1","v":1292}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1595,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1595,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1597<0,0,ROUND(E1597,0))","v":0},{"$f":"OFFSET($D$269,D1595,0)","v":0},{"$f":"IF(E1597>10,ROUND(($D1598/12)*$F1596,0),$D1597)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1595,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1595,0)),0,IF(E1597>10,ROUND(D1597*C1598,0),IF(D1597<0,0,D1597)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1596=LataProjekcji,$F1597,IF($D1596=LataProjekcji,$D1598,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:K1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:K1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:L1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:L1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:M1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:M1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:N1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:N1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:O1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:O1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:P1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:P1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:Q1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:Q1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:R1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:R1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:S1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:S1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:T1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:T1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:U1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:U1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:V1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:V1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:W1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:W1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:X1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:X1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:Y1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:Y1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:Z1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:Z1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:AA1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:AA1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:AB1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:AB1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:AC1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:AC1598)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1596=LataProjekcji,$F1596>0),AND($D1596=LataProjekcji,$F1596=0,$E1597<=10)),$F1597,IF($D1596<LataProjekcji,IF((SUM($K1598:AD1598)+$D1598)<$D1597,$D1598,$D1597-SUM($K1598:AD1598)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1598,0)","v":0},{"$f":"ROUND(K1599+L1598,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1599+X1598,0)","v":0},{"$f":"ROUND(X1599+Y1598,0)","v":0},{"$f":"ROUND(Y1599+Z1598,0)","v":0},0,{"$f":"ROUND(AA1599+AB1598,0)","v":0},{"$f":"ROUND(AB1599+AC1598,0)","v":0},{"$f":"ROUND(AC1599+AD1598,0)","v":0},{"$f":"ROUND(AD1599+AE1598,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1593+7","v":242},null,null,{"$f":"IF($D1596=LataProjekcji,ROUND($D1597-K1599,0),ROUND(IF(K1598=0,0,$D1597-K1599),0))","v":0},{"$f":"IF($D1596=LataProjekcji,ROUND($D1597-L1599,0),ROUND(IF(AND(L1598=0,K1600>0),$D1597-L1599,IF(L1598=0,0,$D1597-L1599)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1596=LataProjekcji,ROUND($D1597-X1599,0),ROUND(IF(AND(X1598=0,W1600>0),$D1597-X1599,IF(X1598=0,0,$D1597-X1599)),0))","v":0},0,0,0,{"$f":"IF($D1596=LataProjekcji,ROUND($D1597-AB1599,0),ROUND(IF(AND(AB1598=0,AA1600>0),$D1597-AB1599,IF(AB1598=0,0,$D1597-AB1599)),0))","v":0},{"$f":"IF($D1596=LataProjekcji,ROUND($D1597-AC1599,0),ROUND(IF(AND(AC1598=0,AB1600>0),$D1597-AC1599,IF(AC1598=0,0,$D1597-AC1599)),0))","v":0},{"$f":"IF($D1596=LataProjekcji,ROUND($D1597-AD1599,0),ROUND(IF(AND(AD1598=0,AC1600>0),$D1597-AD1599,IF(AD1598=0,0,$D1597-AD1599)),0))","v":0},{"$f":"IF($D1596=LataProjekcji,ROUND($D1597-AE1599,0),ROUND(IF(AND(AE1598=0,AD1600>0),$D1597-AE1599,IF(AE1598=0,0,$D1597-AE1599)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1594+1","v":14},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1595,0)=\"tak\",OFFSET($G$269,$D1595,0)=\"tak\",OFFSET($J$269,$D1595,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1600,(COLUMN()-11))*OFFSET($K$374,$H1601,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"URZĄDZENIA TECHNICZNE I MASZYNY (+ ŚRODKI TRWAŁE W BUDOWIE)"]
[null,{"$f":"OFFSET($B$269,D1608,0)","v":0},null,149,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1608,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1608,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D568-G1609","v":0},{"$f":"D568-G1609-H1609","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1610<0,0,ROUND(E1610,0))","v":0},{"$f":"OFFSET($D$269,D1608,0)","v":0},{"$f":"IF(E1610>10,ROUND(($D1611/12)*$F1609,0),$D1610)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1608,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1608,0)),0,IF(E1610>10,ROUND(D1610*C1611,0),IF(D1610<0,0,D1610)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1609=LataProjekcji,$F1610,IF($D1609=LataProjekcji,$D1611,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:K1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:K1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:L1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:L1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:M1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:M1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:N1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:N1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:O1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:O1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:P1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:P1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:Q1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:Q1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:R1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:R1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:S1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:S1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:T1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:T1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:U1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:U1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:V1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:V1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:W1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:W1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:X1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:X1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:Y1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:Y1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:Z1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:Z1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:AA1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:AA1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:AB1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:AB1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:AC1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:AC1611)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1609=LataProjekcji,$F1609>0),AND($D1609=LataProjekcji,$F1609=0,$E1610<=10)),$F1610,IF($D1609<LataProjekcji,IF((SUM($K1611:AD1611)+$D1611)<$D1610,$D1611,$D1610-SUM($K1611:AD1611)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1611,0)","v":0},{"$f":"ROUND(K1612+L1611,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1612+X1611,0)","v":0},{"$f":"ROUND(X1612+Y1611,0)","v":0},{"$f":"ROUND(Y1612+Z1611,0)","v":0},0,{"$f":"ROUND(AA1612+AB1611,0)","v":0},{"$f":"ROUND(AB1612+AC1611,0)","v":0},{"$f":"ROUND(AC1612+AD1611,0)","v":0},{"$f":"ROUND(AD1612+AE1611,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1600+9","v":251},null,null,{"$f":"IF($D1609=LataProjekcji,ROUND($D1610-K1612,0),ROUND(IF(K1611=0,0,$D1610-K1612),0))","v":0},{"$f":"IF($D1609=LataProjekcji,ROUND($D1610-L1612,0),ROUND(IF(AND(L1611=0,K1613>0),$D1610-L1612,IF(L1611=0,0,$D1610-L1612)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1609=LataProjekcji,ROUND($D1610-X1612,0),ROUND(IF(AND(X1611=0,W1613>0),$D1610-X1612,IF(X1611=0,0,$D1610-X1612)),0))","v":0},0,0,0,{"$f":"IF($D1609=LataProjekcji,ROUND($D1610-AB1612,0),ROUND(IF(AND(AB1611=0,AA1613>0),$D1610-AB1612,IF(AB1611=0,0,$D1610-AB1612)),0))","v":0},{"$f":"IF($D1609=LataProjekcji,ROUND($D1610-AC1612,0),ROUND(IF(AND(AC1611=0,AB1613>0),$D1610-AC1612,IF(AC1611=0,0,$D1610-AC1612)),0))","v":0},{"$f":"IF($D1609=LataProjekcji,ROUND($D1610-AD1612,0),ROUND(IF(AND(AD1611=0,AC1613>0),$D1610-AD1612,IF(AD1611=0,0,$D1610-AD1612)),0))","v":0},{"$f":"IF($D1609=LataProjekcji,ROUND($D1610-AE1612,0),ROUND(IF(AND(AE1611=0,AD1613>0),$D1610-AE1612,IF(AE1611=0,0,$D1610-AE1612)),0))","v":0}]
[null,null,null,null,null,null,null,0,null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1608,0)=\"tak\",OFFSET($G$269,$D1608,0)=\"tak\",OFFSET($J$269,$D1608,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1613,(COLUMN()-11))*OFFSET($K$469,$H1614,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1615,0)","v":0},null,{"$f":"D1608+1","v":150}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1615,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1615,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1617<0,0,ROUND(E1617,0))","v":0},{"$f":"OFFSET($D$269,D1615,0)","v":0},{"$f":"IF(E1617>10,ROUND(($D1618/12)*$F1616,0),$D1617)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1615,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1615,0)),0,IF(E1617>10,ROUND(D1617*C1618,0),IF(D1617<0,0,D1617)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1616=LataProjekcji,$F1617,IF($D1616=LataProjekcji,$D1618,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:K1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:K1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:L1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:L1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:M1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:M1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:N1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:N1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:O1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:O1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:P1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:P1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:Q1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:Q1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:R1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:R1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:S1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:S1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:T1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:T1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:U1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:U1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:V1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:V1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:W1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:W1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:X1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:X1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:Y1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:Y1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:Z1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:Z1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:AA1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:AA1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:AB1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:AB1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:AC1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:AC1618)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1616=LataProjekcji,$F1616>0),AND($D1616=LataProjekcji,$F1616=0,$E1617<=10)),$F1617,IF($D1616<LataProjekcji,IF((SUM($K1618:AD1618)+$D1618)<$D1617,$D1618,$D1617-SUM($K1618:AD1618)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1618,0)","v":0},{"$f":"ROUND(K1619+L1618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1619+X1618,0)","v":0},{"$f":"ROUND(X1619+Y1618,0)","v":0},{"$f":"ROUND(Y1619+Z1618,0)","v":0},0,{"$f":"ROUND(AA1619+AB1618,0)","v":0},{"$f":"ROUND(AB1619+AC1618,0)","v":0},{"$f":"ROUND(AC1619+AD1618,0)","v":0},{"$f":"ROUND(AD1619+AE1618,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1613+7","v":258},null,null,{"$f":"IF($D1616=LataProjekcji,ROUND($D1617-K1619,0),ROUND(IF(K1618=0,0,$D1617-K1619),0))","v":0},{"$f":"IF($D1616=LataProjekcji,ROUND($D1617-L1619,0),ROUND(IF(AND(L1618=0,K1620>0),$D1617-L1619,IF(L1618=0,0,$D1617-L1619)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1616=LataProjekcji,ROUND($D1617-X1619,0),ROUND(IF(AND(X1618=0,W1620>0),$D1617-X1619,IF(X1618=0,0,$D1617-X1619)),0))","v":0},0,0,0,{"$f":"IF($D1616=LataProjekcji,ROUND($D1617-AB1619,0),ROUND(IF(AND(AB1618=0,AA1620>0),$D1617-AB1619,IF(AB1618=0,0,$D1617-AB1619)),0))","v":0},{"$f":"IF($D1616=LataProjekcji,ROUND($D1617-AC1619,0),ROUND(IF(AND(AC1618=0,AB1620>0),$D1617-AC1619,IF(AC1618=0,0,$D1617-AC1619)),0))","v":0},{"$f":"IF($D1616=LataProjekcji,ROUND($D1617-AD1619,0),ROUND(IF(AND(AD1618=0,AC1620>0),$D1617-AD1619,IF(AD1618=0,0,$D1617-AD1619)),0))","v":0},{"$f":"IF($D1616=LataProjekcji,ROUND($D1617-AE1619,0),ROUND(IF(AND(AE1618=0,AD1620>0),$D1617-AE1619,IF(AE1618=0,0,$D1617-AE1619)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1614+1","v":1},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1615,0)=\"tak\",OFFSET($G$269,$D1615,0)=\"tak\",OFFSET($J$269,$D1615,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1620,(COLUMN()-11))*OFFSET($K$469,$H1621,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1622,0)","v":0},null,{"$f":"D1615+1","v":151}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1622,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1622,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1624<0,0,ROUND(E1624,0))","v":0},{"$f":"OFFSET($D$269,D1622,0)","v":0},{"$f":"IF(E1624>10,ROUND(($D1625/12)*$F1623,0),$D1624)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1622,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1622,0)),0,IF(E1624>10,ROUND(D1624*C1625,0),IF(D1624<0,0,D1624)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1623=LataProjekcji,$F1624,IF($D1623=LataProjekcji,$D1625,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:K1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:K1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:L1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:L1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:M1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:M1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:N1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:N1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:O1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:O1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:P1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:P1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:Q1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:Q1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:R1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:R1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:S1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:S1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:T1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:T1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:U1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:U1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:V1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:V1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:W1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:W1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:X1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:X1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:Y1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:Y1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:Z1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:Z1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:AA1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:AA1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:AB1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:AB1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:AC1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:AC1625)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1623=LataProjekcji,$F1623>0),AND($D1623=LataProjekcji,$F1623=0,$E1624<=10)),$F1624,IF($D1623<LataProjekcji,IF((SUM($K1625:AD1625)+$D1625)<$D1624,$D1625,$D1624-SUM($K1625:AD1625)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1625,0)","v":0},{"$f":"ROUND(K1626+L1625,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1626+X1625,0)","v":0},{"$f":"ROUND(X1626+Y1625,0)","v":0},{"$f":"ROUND(Y1626+Z1625,0)","v":0},0,{"$f":"ROUND(AA1626+AB1625,0)","v":0},{"$f":"ROUND(AB1626+AC1625,0)","v":0},{"$f":"ROUND(AC1626+AD1625,0)","v":0},{"$f":"ROUND(AD1626+AE1625,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1620+7","v":265},null,null,{"$f":"IF($D1623=LataProjekcji,ROUND($D1624-K1626,0),ROUND(IF(K1625=0,0,$D1624-K1626),0))","v":0},{"$f":"IF($D1623=LataProjekcji,ROUND($D1624-L1626,0),ROUND(IF(AND(L1625=0,K1627>0),$D1624-L1626,IF(L1625=0,0,$D1624-L1626)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1623=LataProjekcji,ROUND($D1624-X1626,0),ROUND(IF(AND(X1625=0,W1627>0),$D1624-X1626,IF(X1625=0,0,$D1624-X1626)),0))","v":0},0,0,0,{"$f":"IF($D1623=LataProjekcji,ROUND($D1624-AB1626,0),ROUND(IF(AND(AB1625=0,AA1627>0),$D1624-AB1626,IF(AB1625=0,0,$D1624-AB1626)),0))","v":0},{"$f":"IF($D1623=LataProjekcji,ROUND($D1624-AC1626,0),ROUND(IF(AND(AC1625=0,AB1627>0),$D1624-AC1626,IF(AC1625=0,0,$D1624-AC1626)),0))","v":0},{"$f":"IF($D1623=LataProjekcji,ROUND($D1624-AD1626,0),ROUND(IF(AND(AD1625=0,AC1627>0),$D1624-AD1626,IF(AD1625=0,0,$D1624-AD1626)),0))","v":0},{"$f":"IF($D1623=LataProjekcji,ROUND($D1624-AE1626,0),ROUND(IF(AND(AE1625=0,AD1627>0),$D1624-AE1626,IF(AE1625=0,0,$D1624-AE1626)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1621+1","v":2},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1622,0)=\"tak\",OFFSET($G$269,$D1622,0)=\"tak\",OFFSET($J$269,$D1622,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1627,(COLUMN()-11))*OFFSET($K$469,$H1628,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1629,0)","v":0},null,{"$f":"D1622+1","v":152}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1629,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1629,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1631<0,0,ROUND(E1631,0))","v":0},{"$f":"OFFSET($D$269,D1629,0)","v":0},{"$f":"IF(E1631>10,ROUND(($D1632/12)*$F1630,0),$D1631)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1629,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1629,0)),0,IF(E1631>10,ROUND(D1631*C1632,0),IF(D1631<0,0,D1631)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1630=LataProjekcji,$F1631,IF($D1630=LataProjekcji,$D1632,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:K1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:K1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:L1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:L1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:M1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:M1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:N1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:N1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:O1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:O1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:P1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:P1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:Q1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:Q1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:R1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:R1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:S1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:S1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:T1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:T1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:U1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:U1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:V1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:V1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:W1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:W1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:X1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:X1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:Y1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:Y1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:Z1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:Z1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:AA1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:AA1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:AB1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:AB1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:AC1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:AC1632)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1630=LataProjekcji,$F1630>0),AND($D1630=LataProjekcji,$F1630=0,$E1631<=10)),$F1631,IF($D1630<LataProjekcji,IF((SUM($K1632:AD1632)+$D1632)<$D1631,$D1632,$D1631-SUM($K1632:AD1632)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1632,0)","v":0},{"$f":"ROUND(K1633+L1632,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1633+X1632,0)","v":0},{"$f":"ROUND(X1633+Y1632,0)","v":0},{"$f":"ROUND(Y1633+Z1632,0)","v":0},0,{"$f":"ROUND(AA1633+AB1632,0)","v":0},{"$f":"ROUND(AB1633+AC1632,0)","v":0},{"$f":"ROUND(AC1633+AD1632,0)","v":0},{"$f":"ROUND(AD1633+AE1632,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1627+7","v":272},null,null,{"$f":"IF($D1630=LataProjekcji,ROUND($D1631-K1633,0),ROUND(IF(K1632=0,0,$D1631-K1633),0))","v":0},{"$f":"IF($D1630=LataProjekcji,ROUND($D1631-L1633,0),ROUND(IF(AND(L1632=0,K1634>0),$D1631-L1633,IF(L1632=0,0,$D1631-L1633)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1630=LataProjekcji,ROUND($D1631-X1633,0),ROUND(IF(AND(X1632=0,W1634>0),$D1631-X1633,IF(X1632=0,0,$D1631-X1633)),0))","v":0},0,0,0,{"$f":"IF($D1630=LataProjekcji,ROUND($D1631-AB1633,0),ROUND(IF(AND(AB1632=0,AA1634>0),$D1631-AB1633,IF(AB1632=0,0,$D1631-AB1633)),0))","v":0},{"$f":"IF($D1630=LataProjekcji,ROUND($D1631-AC1633,0),ROUND(IF(AND(AC1632=0,AB1634>0),$D1631-AC1633,IF(AC1632=0,0,$D1631-AC1633)),0))","v":0},{"$f":"IF($D1630=LataProjekcji,ROUND($D1631-AD1633,0),ROUND(IF(AND(AD1632=0,AC1634>0),$D1631-AD1633,IF(AD1632=0,0,$D1631-AD1633)),0))","v":0},{"$f":"IF($D1630=LataProjekcji,ROUND($D1631-AE1633,0),ROUND(IF(AND(AE1632=0,AD1634>0),$D1631-AE1633,IF(AE1632=0,0,$D1631-AE1633)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1628+1","v":3},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1629,0)=\"tak\",OFFSET($G$269,$D1629,0)=\"tak\",OFFSET($J$269,$D1629,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1634,(COLUMN()-11))*OFFSET($K$469,$H1635,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1636,0)","v":0},null,{"$f":"D1629+1","v":153}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1636,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1636,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1638<0,0,ROUND(E1638,0))","v":0},{"$f":"OFFSET($D$269,D1636,0)","v":0},{"$f":"IF(E1638>10,ROUND(($D1639/12)*$F1637,0),$D1638)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1636,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1636,0)),0,IF(E1638>10,ROUND(D1638*C1639,0),IF(D1638<0,0,D1638)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1637=LataProjekcji,$F1638,IF($D1637=LataProjekcji,$D1639,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:K1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:K1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:L1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:L1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:M1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:M1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:N1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:N1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:O1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:O1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:P1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:P1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:Q1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:Q1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:R1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:R1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:S1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:S1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:T1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:T1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:U1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:U1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:V1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:V1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:W1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:W1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:X1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:X1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:Y1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:Y1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:Z1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:Z1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:AA1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:AA1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:AB1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:AB1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:AC1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:AC1639)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1637=LataProjekcji,$F1637>0),AND($D1637=LataProjekcji,$F1637=0,$E1638<=10)),$F1638,IF($D1637<LataProjekcji,IF((SUM($K1639:AD1639)+$D1639)<$D1638,$D1639,$D1638-SUM($K1639:AD1639)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1639,0)","v":0},{"$f":"ROUND(K1640+L1639,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1640+X1639,0)","v":0},{"$f":"ROUND(X1640+Y1639,0)","v":0},{"$f":"ROUND(Y1640+Z1639,0)","v":0},0,{"$f":"ROUND(AA1640+AB1639,0)","v":0},{"$f":"ROUND(AB1640+AC1639,0)","v":0},{"$f":"ROUND(AC1640+AD1639,0)","v":0},{"$f":"ROUND(AD1640+AE1639,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1634+7","v":279},null,null,{"$f":"IF($D1637=LataProjekcji,ROUND($D1638-K1640,0),ROUND(IF(K1639=0,0,$D1638-K1640),0))","v":0},{"$f":"IF($D1637=LataProjekcji,ROUND($D1638-L1640,0),ROUND(IF(AND(L1639=0,K1641>0),$D1638-L1640,IF(L1639=0,0,$D1638-L1640)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1637=LataProjekcji,ROUND($D1638-X1640,0),ROUND(IF(AND(X1639=0,W1641>0),$D1638-X1640,IF(X1639=0,0,$D1638-X1640)),0))","v":0},0,0,0,{"$f":"IF($D1637=LataProjekcji,ROUND($D1638-AB1640,0),ROUND(IF(AND(AB1639=0,AA1641>0),$D1638-AB1640,IF(AB1639=0,0,$D1638-AB1640)),0))","v":0},{"$f":"IF($D1637=LataProjekcji,ROUND($D1638-AC1640,0),ROUND(IF(AND(AC1639=0,AB1641>0),$D1638-AC1640,IF(AC1639=0,0,$D1638-AC1640)),0))","v":0},{"$f":"IF($D1637=LataProjekcji,ROUND($D1638-AD1640,0),ROUND(IF(AND(AD1639=0,AC1641>0),$D1638-AD1640,IF(AD1639=0,0,$D1638-AD1640)),0))","v":0},{"$f":"IF($D1637=LataProjekcji,ROUND($D1638-AE1640,0),ROUND(IF(AND(AE1639=0,AD1641>0),$D1638-AE1640,IF(AE1639=0,0,$D1638-AE1640)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1635+1","v":4},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1636,0)=\"tak\",OFFSET($G$269,$D1636,0)=\"tak\",OFFSET($J$269,$D1636,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1641,(COLUMN()-11))*OFFSET($K$469,$H1642,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1643,0)","v":0},null,{"$f":"D1636+1","v":154}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1643,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1643,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1645<0,0,ROUND(E1645,0))","v":0},{"$f":"OFFSET($D$269,D1643,0)","v":0},{"$f":"IF(E1645>10,ROUND(($D1646/12)*$F1644,0),$D1645)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1643,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1643,0)),0,IF(E1645>10,ROUND(D1645*C1646,0),IF(D1645<0,0,D1645)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1644=LataProjekcji,$F1645,IF($D1644=LataProjekcji,$D1646,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:K1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:K1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:L1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:L1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:M1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:M1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:N1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:N1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:O1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:O1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:P1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:P1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:Q1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:Q1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:R1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:R1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:S1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:S1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:T1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:T1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:U1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:U1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:V1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:V1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:W1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:W1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:X1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:X1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:Y1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:Y1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:Z1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:Z1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:AA1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:AA1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:AB1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:AB1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:AC1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:AC1646)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1644=LataProjekcji,$F1644>0),AND($D1644=LataProjekcji,$F1644=0,$E1645<=10)),$F1645,IF($D1644<LataProjekcji,IF((SUM($K1646:AD1646)+$D1646)<$D1645,$D1646,$D1645-SUM($K1646:AD1646)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1646,0)","v":0},{"$f":"ROUND(K1647+L1646,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1647+X1646,0)","v":0},{"$f":"ROUND(X1647+Y1646,0)","v":0},{"$f":"ROUND(Y1647+Z1646,0)","v":0},0,{"$f":"ROUND(AA1647+AB1646,0)","v":0},{"$f":"ROUND(AB1647+AC1646,0)","v":0},{"$f":"ROUND(AC1647+AD1646,0)","v":0},{"$f":"ROUND(AD1647+AE1646,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1641+7","v":286},null,null,{"$f":"IF($D1644=LataProjekcji,ROUND($D1645-K1647,0),ROUND(IF(K1646=0,0,$D1645-K1647),0))","v":0},{"$f":"IF($D1644=LataProjekcji,ROUND($D1645-L1647,0),ROUND(IF(AND(L1646=0,K1648>0),$D1645-L1647,IF(L1646=0,0,$D1645-L1647)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1644=LataProjekcji,ROUND($D1645-X1647,0),ROUND(IF(AND(X1646=0,W1648>0),$D1645-X1647,IF(X1646=0,0,$D1645-X1647)),0))","v":0},0,0,0,{"$f":"IF($D1644=LataProjekcji,ROUND($D1645-AB1647,0),ROUND(IF(AND(AB1646=0,AA1648>0),$D1645-AB1647,IF(AB1646=0,0,$D1645-AB1647)),0))","v":0},{"$f":"IF($D1644=LataProjekcji,ROUND($D1645-AC1647,0),ROUND(IF(AND(AC1646=0,AB1648>0),$D1645-AC1647,IF(AC1646=0,0,$D1645-AC1647)),0))","v":0},{"$f":"IF($D1644=LataProjekcji,ROUND($D1645-AD1647,0),ROUND(IF(AND(AD1646=0,AC1648>0),$D1645-AD1647,IF(AD1646=0,0,$D1645-AD1647)),0))","v":0},{"$f":"IF($D1644=LataProjekcji,ROUND($D1645-AE1647,0),ROUND(IF(AND(AE1646=0,AD1648>0),$D1645-AE1647,IF(AE1646=0,0,$D1645-AE1647)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1642+1","v":5},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1643,0)=\"tak\",OFFSET($G$269,$D1643,0)=\"tak\",OFFSET($J$269,$D1643,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1648,(COLUMN()-11))*OFFSET($K$469,$H1649,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1650,0)","v":0},null,{"$f":"D1643+1","v":155}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1650,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1650,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1652<0,0,ROUND(E1652,0))","v":0},{"$f":"OFFSET($D$269,D1650,0)","v":0},{"$f":"IF(E1652>10,ROUND(($D1653/12)*$F1651,0),$D1652)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1650,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1650,0)),0,IF(E1652>10,ROUND(D1652*C1653,0),IF(D1652<0,0,D1652)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1651=LataProjekcji,$F1652,IF($D1651=LataProjekcji,$D1653,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:K1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:K1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:L1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:L1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:M1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:M1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:N1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:N1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:O1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:O1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:P1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:P1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:Q1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:Q1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:R1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:R1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:S1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:S1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:T1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:T1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:U1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:U1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:V1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:V1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:W1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:W1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:X1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:X1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:Y1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:Y1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:Z1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:Z1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:AA1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:AA1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:AB1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:AB1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:AC1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:AC1653)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1651=LataProjekcji,$F1651>0),AND($D1651=LataProjekcji,$F1651=0,$E1652<=10)),$F1652,IF($D1651<LataProjekcji,IF((SUM($K1653:AD1653)+$D1653)<$D1652,$D1653,$D1652-SUM($K1653:AD1653)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1653,0)","v":0},{"$f":"ROUND(K1654+L1653,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1654+X1653,0)","v":0},{"$f":"ROUND(X1654+Y1653,0)","v":0},{"$f":"ROUND(Y1654+Z1653,0)","v":0},0,{"$f":"ROUND(AA1654+AB1653,0)","v":0},{"$f":"ROUND(AB1654+AC1653,0)","v":0},{"$f":"ROUND(AC1654+AD1653,0)","v":0},{"$f":"ROUND(AD1654+AE1653,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1648+7","v":293},null,null,{"$f":"IF($D1651=LataProjekcji,ROUND($D1652-K1654,0),ROUND(IF(K1653=0,0,$D1652-K1654),0))","v":0},{"$f":"IF($D1651=LataProjekcji,ROUND($D1652-L1654,0),ROUND(IF(AND(L1653=0,K1655>0),$D1652-L1654,IF(L1653=0,0,$D1652-L1654)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1651=LataProjekcji,ROUND($D1652-X1654,0),ROUND(IF(AND(X1653=0,W1655>0),$D1652-X1654,IF(X1653=0,0,$D1652-X1654)),0))","v":0},0,0,0,{"$f":"IF($D1651=LataProjekcji,ROUND($D1652-AB1654,0),ROUND(IF(AND(AB1653=0,AA1655>0),$D1652-AB1654,IF(AB1653=0,0,$D1652-AB1654)),0))","v":0},{"$f":"IF($D1651=LataProjekcji,ROUND($D1652-AC1654,0),ROUND(IF(AND(AC1653=0,AB1655>0),$D1652-AC1654,IF(AC1653=0,0,$D1652-AC1654)),0))","v":0},{"$f":"IF($D1651=LataProjekcji,ROUND($D1652-AD1654,0),ROUND(IF(AND(AD1653=0,AC1655>0),$D1652-AD1654,IF(AD1653=0,0,$D1652-AD1654)),0))","v":0},{"$f":"IF($D1651=LataProjekcji,ROUND($D1652-AE1654,0),ROUND(IF(AND(AE1653=0,AD1655>0),$D1652-AE1654,IF(AE1653=0,0,$D1652-AE1654)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1649+1","v":6},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1650,0)=\"tak\",OFFSET($G$269,$D1650,0)=\"tak\",OFFSET($J$269,$D1650,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1655,(COLUMN()-11))*OFFSET($K$469,$H1656,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1657,0)","v":0},null,{"$f":"D1650+1","v":156}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1657,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1657,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1659<0,0,ROUND(E1659,0))","v":0},{"$f":"OFFSET($D$269,D1657,0)","v":0},{"$f":"IF(E1659>10,ROUND(($D1660/12)*$F1658,0),$D1659)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1657,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1657,0)),0,IF(E1659>10,ROUND(D1659*C1660,0),IF(D1659<0,0,D1659)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1658=LataProjekcji,$F1659,IF($D1658=LataProjekcji,$D1660,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:K1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:K1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:L1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:L1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:M1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:M1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:N1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:N1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:O1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:O1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:P1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:P1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:Q1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:Q1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:R1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:R1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:S1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:S1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:T1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:T1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:U1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:U1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:V1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:V1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:W1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:W1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:X1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:X1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:Y1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:Y1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:Z1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:Z1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:AA1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:AA1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:AB1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:AB1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:AC1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:AC1660)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1658=LataProjekcji,$F1658>0),AND($D1658=LataProjekcji,$F1658=0,$E1659<=10)),$F1659,IF($D1658<LataProjekcji,IF((SUM($K1660:AD1660)+$D1660)<$D1659,$D1660,$D1659-SUM($K1660:AD1660)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1660,0)","v":0},{"$f":"ROUND(K1661+L1660,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1661+X1660,0)","v":0},{"$f":"ROUND(X1661+Y1660,0)","v":0},{"$f":"ROUND(Y1661+Z1660,0)","v":0},0,{"$f":"ROUND(AA1661+AB1660,0)","v":0},{"$f":"ROUND(AB1661+AC1660,0)","v":0},{"$f":"ROUND(AC1661+AD1660,0)","v":0},{"$f":"ROUND(AD1661+AE1660,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1655+7","v":300},null,null,{"$f":"IF($D1658=LataProjekcji,ROUND($D1659-K1661,0),ROUND(IF(K1660=0,0,$D1659-K1661),0))","v":0},{"$f":"IF($D1658=LataProjekcji,ROUND($D1659-L1661,0),ROUND(IF(AND(L1660=0,K1662>0),$D1659-L1661,IF(L1660=0,0,$D1659-L1661)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1658=LataProjekcji,ROUND($D1659-X1661,0),ROUND(IF(AND(X1660=0,W1662>0),$D1659-X1661,IF(X1660=0,0,$D1659-X1661)),0))","v":0},0,0,0,{"$f":"IF($D1658=LataProjekcji,ROUND($D1659-AB1661,0),ROUND(IF(AND(AB1660=0,AA1662>0),$D1659-AB1661,IF(AB1660=0,0,$D1659-AB1661)),0))","v":0},{"$f":"IF($D1658=LataProjekcji,ROUND($D1659-AC1661,0),ROUND(IF(AND(AC1660=0,AB1662>0),$D1659-AC1661,IF(AC1660=0,0,$D1659-AC1661)),0))","v":0},{"$f":"IF($D1658=LataProjekcji,ROUND($D1659-AD1661,0),ROUND(IF(AND(AD1660=0,AC1662>0),$D1659-AD1661,IF(AD1660=0,0,$D1659-AD1661)),0))","v":0},{"$f":"IF($D1658=LataProjekcji,ROUND($D1659-AE1661,0),ROUND(IF(AND(AE1660=0,AD1662>0),$D1659-AE1661,IF(AE1660=0,0,$D1659-AE1661)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1656+1","v":7},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1657,0)=\"tak\",OFFSET($G$269,$D1657,0)=\"tak\",OFFSET($J$269,$D1657,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1662,(COLUMN()-11))*OFFSET($K$469,$H1663,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1664,0)","v":0},null,{"$f":"D1657+1","v":157}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1664,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1664,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1666<0,0,ROUND(E1666,0))","v":0},{"$f":"OFFSET($D$269,D1664,0)","v":0},{"$f":"IF(E1666>10,ROUND(($D1667/12)*$F1665,0),$D1666)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1664,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1664,0)),0,IF(E1666>10,ROUND(D1666*C1667,0),IF(D1666<0,0,D1666)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1665=LataProjekcji,$F1666,IF($D1665=LataProjekcji,$D1667,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:K1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:K1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:L1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:L1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:M1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:M1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:N1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:N1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:O1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:O1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:P1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:P1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:Q1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:Q1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:R1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:R1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:S1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:S1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:T1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:T1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:U1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:U1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:V1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:V1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:W1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:W1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:X1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:X1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:Y1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:Y1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:Z1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:Z1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:AA1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:AA1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:AB1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:AB1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:AC1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:AC1667)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1665=LataProjekcji,$F1665>0),AND($D1665=LataProjekcji,$F1665=0,$E1666<=10)),$F1666,IF($D1665<LataProjekcji,IF((SUM($K1667:AD1667)+$D1667)<$D1666,$D1667,$D1666-SUM($K1667:AD1667)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1667,0)","v":0},{"$f":"ROUND(K1668+L1667,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1668+X1667,0)","v":0},{"$f":"ROUND(X1668+Y1667,0)","v":0},{"$f":"ROUND(Y1668+Z1667,0)","v":0},0,{"$f":"ROUND(AA1668+AB1667,0)","v":0},{"$f":"ROUND(AB1668+AC1667,0)","v":0},{"$f":"ROUND(AC1668+AD1667,0)","v":0},{"$f":"ROUND(AD1668+AE1667,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1662+7","v":307},null,null,{"$f":"IF($D1665=LataProjekcji,ROUND($D1666-K1668,0),ROUND(IF(K1667=0,0,$D1666-K1668),0))","v":0},{"$f":"IF($D1665=LataProjekcji,ROUND($D1666-L1668,0),ROUND(IF(AND(L1667=0,K1669>0),$D1666-L1668,IF(L1667=0,0,$D1666-L1668)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1665=LataProjekcji,ROUND($D1666-X1668,0),ROUND(IF(AND(X1667=0,W1669>0),$D1666-X1668,IF(X1667=0,0,$D1666-X1668)),0))","v":0},0,0,0,{"$f":"IF($D1665=LataProjekcji,ROUND($D1666-AB1668,0),ROUND(IF(AND(AB1667=0,AA1669>0),$D1666-AB1668,IF(AB1667=0,0,$D1666-AB1668)),0))","v":0},{"$f":"IF($D1665=LataProjekcji,ROUND($D1666-AC1668,0),ROUND(IF(AND(AC1667=0,AB1669>0),$D1666-AC1668,IF(AC1667=0,0,$D1666-AC1668)),0))","v":0},{"$f":"IF($D1665=LataProjekcji,ROUND($D1666-AD1668,0),ROUND(IF(AND(AD1667=0,AC1669>0),$D1666-AD1668,IF(AD1667=0,0,$D1666-AD1668)),0))","v":0},{"$f":"IF($D1665=LataProjekcji,ROUND($D1666-AE1668,0),ROUND(IF(AND(AE1667=0,AD1669>0),$D1666-AE1668,IF(AE1667=0,0,$D1666-AE1668)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1663+1","v":8},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1664,0)=\"tak\",OFFSET($G$269,$D1664,0)=\"tak\",OFFSET($J$269,$D1664,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1669,(COLUMN()-11))*OFFSET($K$469,$H1670,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1671,0)","v":0},null,{"$f":"D1664+1","v":158}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1671,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1671,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1673<0,0,ROUND(E1673,0))","v":0},{"$f":"OFFSET($D$269,D1671,0)","v":0},{"$f":"IF(E1673>10,ROUND(($D1674/12)*$F1672,0),$D1673)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1671,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1671,0)),0,IF(E1673>10,ROUND(D1673*C1674,0),IF(D1673<0,0,D1673)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1672=LataProjekcji,$F1673,IF($D1672=LataProjekcji,$D1674,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:K1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:K1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:L1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:L1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:M1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:M1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:N1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:N1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:O1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:O1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:P1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:P1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:Q1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:Q1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:R1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:R1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:S1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:S1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:T1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:T1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:U1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:U1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:V1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:V1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:W1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:W1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:X1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:X1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:Y1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:Y1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:Z1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:Z1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:AA1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:AA1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:AB1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:AB1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:AC1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:AC1674)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1672=LataProjekcji,$F1672>0),AND($D1672=LataProjekcji,$F1672=0,$E1673<=10)),$F1673,IF($D1672<LataProjekcji,IF((SUM($K1674:AD1674)+$D1674)<$D1673,$D1674,$D1673-SUM($K1674:AD1674)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1674,0)","v":0},{"$f":"ROUND(K1675+L1674,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1675+X1674,0)","v":0},{"$f":"ROUND(X1675+Y1674,0)","v":0},{"$f":"ROUND(Y1675+Z1674,0)","v":0},0,{"$f":"ROUND(AA1675+AB1674,0)","v":0},{"$f":"ROUND(AB1675+AC1674,0)","v":0},{"$f":"ROUND(AC1675+AD1674,0)","v":0},{"$f":"ROUND(AD1675+AE1674,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1669+7","v":314},null,null,{"$f":"IF($D1672=LataProjekcji,ROUND($D1673-K1675,0),ROUND(IF(K1674=0,0,$D1673-K1675),0))","v":0},{"$f":"IF($D1672=LataProjekcji,ROUND($D1673-L1675,0),ROUND(IF(AND(L1674=0,K1676>0),$D1673-L1675,IF(L1674=0,0,$D1673-L1675)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1672=LataProjekcji,ROUND($D1673-X1675,0),ROUND(IF(AND(X1674=0,W1676>0),$D1673-X1675,IF(X1674=0,0,$D1673-X1675)),0))","v":0},0,0,0,{"$f":"IF($D1672=LataProjekcji,ROUND($D1673-AB1675,0),ROUND(IF(AND(AB1674=0,AA1676>0),$D1673-AB1675,IF(AB1674=0,0,$D1673-AB1675)),0))","v":0},{"$f":"IF($D1672=LataProjekcji,ROUND($D1673-AC1675,0),ROUND(IF(AND(AC1674=0,AB1676>0),$D1673-AC1675,IF(AC1674=0,0,$D1673-AC1675)),0))","v":0},{"$f":"IF($D1672=LataProjekcji,ROUND($D1673-AD1675,0),ROUND(IF(AND(AD1674=0,AC1676>0),$D1673-AD1675,IF(AD1674=0,0,$D1673-AD1675)),0))","v":0},{"$f":"IF($D1672=LataProjekcji,ROUND($D1673-AE1675,0),ROUND(IF(AND(AE1674=0,AD1676>0),$D1673-AE1675,IF(AE1674=0,0,$D1673-AE1675)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1670+1","v":9},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1671,0)=\"tak\",OFFSET($G$269,$D1671,0)=\"tak\",OFFSET($J$269,$D1671,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1676,(COLUMN()-11))*OFFSET($K$469,$H1677,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1678,0)","v":0},null,{"$f":"D1671+1","v":159}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1678,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1678,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1680<0,0,ROUND(E1680,0))","v":0},{"$f":"OFFSET($D$269,D1678,0)","v":0},{"$f":"IF(E1680>10,ROUND(($D1681/12)*$F1679,0),$D1680)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1678,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1678,0)),0,IF(E1680>10,ROUND(D1680*C1681,0),IF(D1680<0,0,D1680)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1679=LataProjekcji,$F1680,IF($D1679=LataProjekcji,$D1681,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:K1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:K1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:L1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:L1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:M1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:M1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:N1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:N1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:O1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:O1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:P1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:P1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:Q1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:Q1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:R1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:R1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:S1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:S1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:T1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:T1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:U1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:U1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:V1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:V1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:W1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:W1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:X1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:X1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:Y1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:Y1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:Z1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:Z1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:AA1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:AA1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:AB1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:AB1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:AC1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:AC1681)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1679=LataProjekcji,$F1679>0),AND($D1679=LataProjekcji,$F1679=0,$E1680<=10)),$F1680,IF($D1679<LataProjekcji,IF((SUM($K1681:AD1681)+$D1681)<$D1680,$D1681,$D1680-SUM($K1681:AD1681)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1681,0)","v":0},{"$f":"ROUND(K1682+L1681,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1682+X1681,0)","v":0},{"$f":"ROUND(X1682+Y1681,0)","v":0},{"$f":"ROUND(Y1682+Z1681,0)","v":0},0,{"$f":"ROUND(AA1682+AB1681,0)","v":0},{"$f":"ROUND(AB1682+AC1681,0)","v":0},{"$f":"ROUND(AC1682+AD1681,0)","v":0},{"$f":"ROUND(AD1682+AE1681,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1676+7","v":321},null,null,{"$f":"IF($D1679=LataProjekcji,ROUND($D1680-K1682,0),ROUND(IF(K1681=0,0,$D1680-K1682),0))","v":0},{"$f":"IF($D1679=LataProjekcji,ROUND($D1680-L1682,0),ROUND(IF(AND(L1681=0,K1683>0),$D1680-L1682,IF(L1681=0,0,$D1680-L1682)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1679=LataProjekcji,ROUND($D1680-X1682,0),ROUND(IF(AND(X1681=0,W1683>0),$D1680-X1682,IF(X1681=0,0,$D1680-X1682)),0))","v":0},0,0,0,{"$f":"IF($D1679=LataProjekcji,ROUND($D1680-AB1682,0),ROUND(IF(AND(AB1681=0,AA1683>0),$D1680-AB1682,IF(AB1681=0,0,$D1680-AB1682)),0))","v":0},{"$f":"IF($D1679=LataProjekcji,ROUND($D1680-AC1682,0),ROUND(IF(AND(AC1681=0,AB1683>0),$D1680-AC1682,IF(AC1681=0,0,$D1680-AC1682)),0))","v":0},{"$f":"IF($D1679=LataProjekcji,ROUND($D1680-AD1682,0),ROUND(IF(AND(AD1681=0,AC1683>0),$D1680-AD1682,IF(AD1681=0,0,$D1680-AD1682)),0))","v":0},{"$f":"IF($D1679=LataProjekcji,ROUND($D1680-AE1682,0),ROUND(IF(AND(AE1681=0,AD1683>0),$D1680-AE1682,IF(AE1681=0,0,$D1680-AE1682)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1677+1","v":10},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1678,0)=\"tak\",OFFSET($G$269,$D1678,0)=\"tak\",OFFSET($J$269,$D1678,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1683,(COLUMN()-11))*OFFSET($K$469,$H1684,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1685,0)","v":0},null,{"$f":"D1678+1","v":160}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1685,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1685,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1687<0,0,ROUND(E1687,0))","v":0},{"$f":"OFFSET($D$269,D1685,0)","v":0},{"$f":"IF(E1687>10,ROUND(($D1688/12)*$F1686,0),$D1687)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1685,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1685,0)),0,IF(E1687>10,ROUND(D1687*C1688,0),IF(D1687<0,0,D1687)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1686=LataProjekcji,$F1687,IF($D1686=LataProjekcji,$D1688,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:K1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:K1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:L1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:L1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:M1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:M1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:N1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:N1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:O1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:O1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:P1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:P1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:Q1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:Q1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:R1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:R1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:S1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:S1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:T1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:T1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:U1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:U1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:V1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:V1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:W1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:W1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:X1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:X1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:Y1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:Y1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:Z1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:Z1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:AA1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:AA1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:AB1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:AB1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:AC1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:AC1688)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1686=LataProjekcji,$F1686>0),AND($D1686=LataProjekcji,$F1686=0,$E1687<=10)),$F1687,IF($D1686<LataProjekcji,IF((SUM($K1688:AD1688)+$D1688)<$D1687,$D1688,$D1687-SUM($K1688:AD1688)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1688,0)","v":0},{"$f":"ROUND(K1689+L1688,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1689+X1688,0)","v":0},{"$f":"ROUND(X1689+Y1688,0)","v":0},{"$f":"ROUND(Y1689+Z1688,0)","v":0},0,{"$f":"ROUND(AA1689+AB1688,0)","v":0},{"$f":"ROUND(AB1689+AC1688,0)","v":0},{"$f":"ROUND(AC1689+AD1688,0)","v":0},{"$f":"ROUND(AD1689+AE1688,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1683+7","v":328},null,null,{"$f":"IF($D1686=LataProjekcji,ROUND($D1687-K1689,0),ROUND(IF(K1688=0,0,$D1687-K1689),0))","v":0},{"$f":"IF($D1686=LataProjekcji,ROUND($D1687-L1689,0),ROUND(IF(AND(L1688=0,K1690>0),$D1687-L1689,IF(L1688=0,0,$D1687-L1689)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1686=LataProjekcji,ROUND($D1687-X1689,0),ROUND(IF(AND(X1688=0,W1690>0),$D1687-X1689,IF(X1688=0,0,$D1687-X1689)),0))","v":0},0,0,0,{"$f":"IF($D1686=LataProjekcji,ROUND($D1687-AB1689,0),ROUND(IF(AND(AB1688=0,AA1690>0),$D1687-AB1689,IF(AB1688=0,0,$D1687-AB1689)),0))","v":0},{"$f":"IF($D1686=LataProjekcji,ROUND($D1687-AC1689,0),ROUND(IF(AND(AC1688=0,AB1690>0),$D1687-AC1689,IF(AC1688=0,0,$D1687-AC1689)),0))","v":0},{"$f":"IF($D1686=LataProjekcji,ROUND($D1687-AD1689,0),ROUND(IF(AND(AD1688=0,AC1690>0),$D1687-AD1689,IF(AD1688=0,0,$D1687-AD1689)),0))","v":0},{"$f":"IF($D1686=LataProjekcji,ROUND($D1687-AE1689,0),ROUND(IF(AND(AE1688=0,AD1690>0),$D1687-AE1689,IF(AE1688=0,0,$D1687-AE1689)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1684+1","v":11},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1685,0)=\"tak\",OFFSET($G$269,$D1685,0)=\"tak\",OFFSET($J$269,$D1685,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1690,(COLUMN()-11))*OFFSET($K$469,$H1691,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1692,0)","v":0},null,{"$f":"D1685+1","v":161}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1692,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1692,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1694<0,0,ROUND(E1694,0))","v":0},{"$f":"OFFSET($D$269,D1692,0)","v":0},{"$f":"IF(E1694>10,ROUND(($D1695/12)*$F1693,0),$D1694)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1692,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1692,0)),0,IF(E1694>10,ROUND(D1694*C1695,0),IF(D1694<0,0,D1694)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1693=LataProjekcji,$F1694,IF($D1693=LataProjekcji,$D1695,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:K1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:K1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:L1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:L1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:M1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:M1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:N1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:N1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:O1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:O1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:P1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:P1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:Q1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:Q1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:R1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:R1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:S1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:S1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:T1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:T1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:U1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:U1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:V1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:V1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:W1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:W1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:X1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:X1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:Y1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:Y1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:Z1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:Z1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:AA1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:AA1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:AB1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:AB1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:AC1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:AC1695)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1693=LataProjekcji,$F1693>0),AND($D1693=LataProjekcji,$F1693=0,$E1694<=10)),$F1694,IF($D1693<LataProjekcji,IF((SUM($K1695:AD1695)+$D1695)<$D1694,$D1695,$D1694-SUM($K1695:AD1695)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1695,0)","v":0},{"$f":"ROUND(K1696+L1695,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1696+X1695,0)","v":0},{"$f":"ROUND(X1696+Y1695,0)","v":0},{"$f":"ROUND(Y1696+Z1695,0)","v":0},0,{"$f":"ROUND(AA1696+AB1695,0)","v":0},{"$f":"ROUND(AB1696+AC1695,0)","v":0},{"$f":"ROUND(AC1696+AD1695,0)","v":0},{"$f":"ROUND(AD1696+AE1695,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1690+7","v":335},null,null,{"$f":"IF($D1693=LataProjekcji,ROUND($D1694-K1696,0),ROUND(IF(K1695=0,0,$D1694-K1696),0))","v":0},{"$f":"IF($D1693=LataProjekcji,ROUND($D1694-L1696,0),ROUND(IF(AND(L1695=0,K1697>0),$D1694-L1696,IF(L1695=0,0,$D1694-L1696)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1693=LataProjekcji,ROUND($D1694-X1696,0),ROUND(IF(AND(X1695=0,W1697>0),$D1694-X1696,IF(X1695=0,0,$D1694-X1696)),0))","v":0},0,0,0,{"$f":"IF($D1693=LataProjekcji,ROUND($D1694-AB1696,0),ROUND(IF(AND(AB1695=0,AA1697>0),$D1694-AB1696,IF(AB1695=0,0,$D1694-AB1696)),0))","v":0},{"$f":"IF($D1693=LataProjekcji,ROUND($D1694-AC1696,0),ROUND(IF(AND(AC1695=0,AB1697>0),$D1694-AC1696,IF(AC1695=0,0,$D1694-AC1696)),0))","v":0},{"$f":"IF($D1693=LataProjekcji,ROUND($D1694-AD1696,0),ROUND(IF(AND(AD1695=0,AC1697>0),$D1694-AD1696,IF(AD1695=0,0,$D1694-AD1696)),0))","v":0},{"$f":"IF($D1693=LataProjekcji,ROUND($D1694-AE1696,0),ROUND(IF(AND(AE1695=0,AD1697>0),$D1694-AE1696,IF(AE1695=0,0,$D1694-AE1696)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1691+1","v":12},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1692,0)=\"tak\",OFFSET($G$269,$D1692,0)=\"tak\",OFFSET($J$269,$D1692,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1697,(COLUMN()-11))*OFFSET($K$469,$H1698,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1699,0)","v":0},null,{"$f":"D1692+1","v":162}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1699,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1699,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1701<0,0,ROUND(E1701,0))","v":0},{"$f":"OFFSET($D$269,D1699,0)","v":0},{"$f":"IF(E1701>10,ROUND(($D1702/12)*$F1700,0),$D1701)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1699,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1699,0)),0,IF(E1701>10,ROUND(D1701*C1702,0),IF(D1701<0,0,D1701)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1700=LataProjekcji,$F1701,IF($D1700=LataProjekcji,$D1702,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:K1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:K1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:L1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:L1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:M1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:M1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:N1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:N1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:O1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:O1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:P1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:P1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:Q1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:Q1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:R1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:R1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:S1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:S1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:T1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:T1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:U1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:U1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:V1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:V1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:W1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:W1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:X1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:X1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:Y1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:Y1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:Z1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:Z1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:AA1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:AA1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:AB1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:AB1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:AC1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:AC1702)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1700=LataProjekcji,$F1700>0),AND($D1700=LataProjekcji,$F1700=0,$E1701<=10)),$F1701,IF($D1700<LataProjekcji,IF((SUM($K1702:AD1702)+$D1702)<$D1701,$D1702,$D1701-SUM($K1702:AD1702)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1702,0)","v":0},{"$f":"ROUND(K1703+L1702,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1703+X1702,0)","v":0},{"$f":"ROUND(X1703+Y1702,0)","v":0},{"$f":"ROUND(Y1703+Z1702,0)","v":0},0,{"$f":"ROUND(AA1703+AB1702,0)","v":0},{"$f":"ROUND(AB1703+AC1702,0)","v":0},{"$f":"ROUND(AC1703+AD1702,0)","v":0},{"$f":"ROUND(AD1703+AE1702,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1697+7","v":342},null,null,{"$f":"IF($D1700=LataProjekcji,ROUND($D1701-K1703,0),ROUND(IF(K1702=0,0,$D1701-K1703),0))","v":0},{"$f":"IF($D1700=LataProjekcji,ROUND($D1701-L1703,0),ROUND(IF(AND(L1702=0,K1704>0),$D1701-L1703,IF(L1702=0,0,$D1701-L1703)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1700=LataProjekcji,ROUND($D1701-X1703,0),ROUND(IF(AND(X1702=0,W1704>0),$D1701-X1703,IF(X1702=0,0,$D1701-X1703)),0))","v":0},0,0,0,{"$f":"IF($D1700=LataProjekcji,ROUND($D1701-AB1703,0),ROUND(IF(AND(AB1702=0,AA1704>0),$D1701-AB1703,IF(AB1702=0,0,$D1701-AB1703)),0))","v":0},{"$f":"IF($D1700=LataProjekcji,ROUND($D1701-AC1703,0),ROUND(IF(AND(AC1702=0,AB1704>0),$D1701-AC1703,IF(AC1702=0,0,$D1701-AC1703)),0))","v":0},{"$f":"IF($D1700=LataProjekcji,ROUND($D1701-AD1703,0),ROUND(IF(AND(AD1702=0,AC1704>0),$D1701-AD1703,IF(AD1702=0,0,$D1701-AD1703)),0))","v":0},{"$f":"IF($D1700=LataProjekcji,ROUND($D1701-AE1703,0),ROUND(IF(AND(AE1702=0,AD1704>0),$D1701-AE1703,IF(AE1702=0,0,$D1701-AE1703)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1698+1","v":13},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1699,0)=\"tak\",OFFSET($G$269,$D1699,0)=\"tak\",OFFSET($J$269,$D1699,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1704,(COLUMN()-11))*OFFSET($K$469,$H1705,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1706,0)","v":0},null,{"$f":"D1699+1","v":163}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1706,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1706,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1708<0,0,ROUND(E1708,0))","v":0},{"$f":"OFFSET($D$269,D1706,0)","v":0},{"$f":"IF(E1708>10,ROUND(($D1709/12)*$F1707,0),$D1708)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1706,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1706,0)),0,IF(E1708>10,ROUND(D1708*C1709,0),IF(D1708<0,0,D1708)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1707=LataProjekcji,$F1708,IF($D1707=LataProjekcji,$D1709,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:K1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:K1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:L1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:L1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:M1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:M1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:N1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:N1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:O1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:O1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:P1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:P1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:Q1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:Q1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:R1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:R1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:S1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:S1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:T1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:T1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:U1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:U1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:V1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:V1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:W1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:W1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:X1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:X1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:Y1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:Y1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:Z1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:Z1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:AA1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:AA1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:AB1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:AB1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:AC1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:AC1709)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1707=LataProjekcji,$F1707>0),AND($D1707=LataProjekcji,$F1707=0,$E1708<=10)),$F1708,IF($D1707<LataProjekcji,IF((SUM($K1709:AD1709)+$D1709)<$D1708,$D1709,$D1708-SUM($K1709:AD1709)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1709,0)","v":0},{"$f":"ROUND(K1710+L1709,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1710+X1709,0)","v":0},{"$f":"ROUND(X1710+Y1709,0)","v":0},{"$f":"ROUND(Y1710+Z1709,0)","v":0},0,{"$f":"ROUND(AA1710+AB1709,0)","v":0},{"$f":"ROUND(AB1710+AC1709,0)","v":0},{"$f":"ROUND(AC1710+AD1709,0)","v":0},{"$f":"ROUND(AD1710+AE1709,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1704+7","v":349},null,null,{"$f":"IF($D1707=LataProjekcji,ROUND($D1708-K1710,0),ROUND(IF(K1709=0,0,$D1708-K1710),0))","v":0},{"$f":"IF($D1707=LataProjekcji,ROUND($D1708-L1710,0),ROUND(IF(AND(L1709=0,K1711>0),$D1708-L1710,IF(L1709=0,0,$D1708-L1710)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1707=LataProjekcji,ROUND($D1708-X1710,0),ROUND(IF(AND(X1709=0,W1711>0),$D1708-X1710,IF(X1709=0,0,$D1708-X1710)),0))","v":0},0,0,0,{"$f":"IF($D1707=LataProjekcji,ROUND($D1708-AB1710,0),ROUND(IF(AND(AB1709=0,AA1711>0),$D1708-AB1710,IF(AB1709=0,0,$D1708-AB1710)),0))","v":0},{"$f":"IF($D1707=LataProjekcji,ROUND($D1708-AC1710,0),ROUND(IF(AND(AC1709=0,AB1711>0),$D1708-AC1710,IF(AC1709=0,0,$D1708-AC1710)),0))","v":0},{"$f":"IF($D1707=LataProjekcji,ROUND($D1708-AD1710,0),ROUND(IF(AND(AD1709=0,AC1711>0),$D1708-AD1710,IF(AD1709=0,0,$D1708-AD1710)),0))","v":0},{"$f":"IF($D1707=LataProjekcji,ROUND($D1708-AE1710,0),ROUND(IF(AND(AE1709=0,AD1711>0),$D1708-AE1710,IF(AE1709=0,0,$D1708-AE1710)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1705+1","v":14},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1706,0)=\"tak\",OFFSET($G$269,$D1706,0)=\"tak\",OFFSET($J$269,$D1706,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1711,(COLUMN()-11))*OFFSET($K$469,$H1712,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1713,0)","v":0},null,{"$f":"D1706+1","v":164}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1713,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1713,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1715<0,0,ROUND(E1715,0))","v":0},{"$f":"OFFSET($D$269,D1713,0)","v":0},{"$f":"IF(E1715>10,ROUND(($D1716/12)*$F1714,0),$D1715)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1713,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1713,0)),0,IF(E1715>10,ROUND(D1715*C1716,0),IF(D1715<0,0,D1715)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1714=LataProjekcji,$F1715,IF($D1714=LataProjekcji,$D1716,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:K1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:K1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:L1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:L1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:M1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:M1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:N1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:N1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:O1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:O1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:P1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:P1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:Q1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:Q1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:R1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:R1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:S1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:S1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:T1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:T1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:U1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:U1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:V1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:V1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:W1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:W1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:X1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:X1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:Y1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:Y1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:Z1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:Z1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:AA1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:AA1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:AB1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:AB1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:AC1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:AC1716)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1714=LataProjekcji,$F1714>0),AND($D1714=LataProjekcji,$F1714=0,$E1715<=10)),$F1715,IF($D1714<LataProjekcji,IF((SUM($K1716:AD1716)+$D1716)<$D1715,$D1716,$D1715-SUM($K1716:AD1716)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1716,0)","v":0},{"$f":"ROUND(K1717+L1716,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1717+X1716,0)","v":0},{"$f":"ROUND(X1717+Y1716,0)","v":0},{"$f":"ROUND(Y1717+Z1716,0)","v":0},0,{"$f":"ROUND(AA1717+AB1716,0)","v":0},{"$f":"ROUND(AB1717+AC1716,0)","v":0},{"$f":"ROUND(AC1717+AD1716,0)","v":0},{"$f":"ROUND(AD1717+AE1716,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1711+7","v":356},null,null,{"$f":"IF($D1714=LataProjekcji,ROUND($D1715-K1717,0),ROUND(IF(K1716=0,0,$D1715-K1717),0))","v":0},{"$f":"IF($D1714=LataProjekcji,ROUND($D1715-L1717,0),ROUND(IF(AND(L1716=0,K1718>0),$D1715-L1717,IF(L1716=0,0,$D1715-L1717)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1714=LataProjekcji,ROUND($D1715-X1717,0),ROUND(IF(AND(X1716=0,W1718>0),$D1715-X1717,IF(X1716=0,0,$D1715-X1717)),0))","v":0},0,0,0,{"$f":"IF($D1714=LataProjekcji,ROUND($D1715-AB1717,0),ROUND(IF(AND(AB1716=0,AA1718>0),$D1715-AB1717,IF(AB1716=0,0,$D1715-AB1717)),0))","v":0},{"$f":"IF($D1714=LataProjekcji,ROUND($D1715-AC1717,0),ROUND(IF(AND(AC1716=0,AB1718>0),$D1715-AC1717,IF(AC1716=0,0,$D1715-AC1717)),0))","v":0},{"$f":"IF($D1714=LataProjekcji,ROUND($D1715-AD1717,0),ROUND(IF(AND(AD1716=0,AC1718>0),$D1715-AD1717,IF(AD1716=0,0,$D1715-AD1717)),0))","v":0},{"$f":"IF($D1714=LataProjekcji,ROUND($D1715-AE1717,0),ROUND(IF(AND(AE1716=0,AD1718>0),$D1715-AE1717,IF(AE1716=0,0,$D1715-AE1717)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1712+1","v":15},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1713,0)=\"tak\",OFFSET($G$269,$D1713,0)=\"tak\",OFFSET($J$269,$D1713,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1718,(COLUMN()-11))*OFFSET($K$469,$H1719,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1720,0)","v":0},null,{"$f":"D1713+1","v":165}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1720,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1720,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1722<0,0,ROUND(E1722,0))","v":0},{"$f":"OFFSET($D$269,D1720,0)","v":0},{"$f":"IF(E1722>10,ROUND(($D1723/12)*$F1721,0),$D1722)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1720,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1720,0)),0,IF(E1722>10,ROUND(D1722*C1723,0),IF(D1722<0,0,D1722)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1721=LataProjekcji,$F1722,IF($D1721=LataProjekcji,$D1723,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:K1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:K1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:L1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:L1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:M1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:M1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:N1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:N1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:O1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:O1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:P1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:P1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:Q1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:Q1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:R1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:R1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:S1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:S1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:T1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:T1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:U1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:U1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:V1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:V1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:W1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:W1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:X1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:X1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:Y1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:Y1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:Z1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:Z1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:AA1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:AA1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:AB1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:AB1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:AC1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:AC1723)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1721=LataProjekcji,$F1721>0),AND($D1721=LataProjekcji,$F1721=0,$E1722<=10)),$F1722,IF($D1721<LataProjekcji,IF((SUM($K1723:AD1723)+$D1723)<$D1722,$D1723,$D1722-SUM($K1723:AD1723)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1723,0)","v":0},{"$f":"ROUND(K1724+L1723,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1724+X1723,0)","v":0},{"$f":"ROUND(X1724+Y1723,0)","v":0},{"$f":"ROUND(Y1724+Z1723,0)","v":0},0,{"$f":"ROUND(AA1724+AB1723,0)","v":0},{"$f":"ROUND(AB1724+AC1723,0)","v":0},{"$f":"ROUND(AC1724+AD1723,0)","v":0},{"$f":"ROUND(AD1724+AE1723,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1718+7","v":363},null,null,{"$f":"IF($D1721=LataProjekcji,ROUND($D1722-K1724,0),ROUND(IF(K1723=0,0,$D1722-K1724),0))","v":0},{"$f":"IF($D1721=LataProjekcji,ROUND($D1722-L1724,0),ROUND(IF(AND(L1723=0,K1725>0),$D1722-L1724,IF(L1723=0,0,$D1722-L1724)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1721=LataProjekcji,ROUND($D1722-X1724,0),ROUND(IF(AND(X1723=0,W1725>0),$D1722-X1724,IF(X1723=0,0,$D1722-X1724)),0))","v":0},0,0,0,{"$f":"IF($D1721=LataProjekcji,ROUND($D1722-AB1724,0),ROUND(IF(AND(AB1723=0,AA1725>0),$D1722-AB1724,IF(AB1723=0,0,$D1722-AB1724)),0))","v":0},{"$f":"IF($D1721=LataProjekcji,ROUND($D1722-AC1724,0),ROUND(IF(AND(AC1723=0,AB1725>0),$D1722-AC1724,IF(AC1723=0,0,$D1722-AC1724)),0))","v":0},{"$f":"IF($D1721=LataProjekcji,ROUND($D1722-AD1724,0),ROUND(IF(AND(AD1723=0,AC1725>0),$D1722-AD1724,IF(AD1723=0,0,$D1722-AD1724)),0))","v":0},{"$f":"IF($D1721=LataProjekcji,ROUND($D1722-AE1724,0),ROUND(IF(AND(AE1723=0,AD1725>0),$D1722-AE1724,IF(AE1723=0,0,$D1722-AE1724)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1719+1","v":16},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1720,0)=\"tak\",OFFSET($G$269,$D1720,0)=\"tak\",OFFSET($J$269,$D1720,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1725,(COLUMN()-11))*OFFSET($K$469,$H1726,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1727,0)","v":0},null,{"$f":"D1720+1","v":166}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1727,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1727,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1729<0,0,ROUND(E1729,0))","v":0},{"$f":"OFFSET($D$269,D1727,0)","v":0},{"$f":"IF(E1729>10,ROUND(($D1730/12)*$F1728,0),$D1729)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1727,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1727,0)),0,IF(E1729>10,ROUND(D1729*C1730,0),IF(D1729<0,0,D1729)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1728=LataProjekcji,$F1729,IF($D1728=LataProjekcji,$D1730,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:K1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:K1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:L1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:L1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:M1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:M1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:N1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:N1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:O1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:O1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:P1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:P1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:Q1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:Q1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:R1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:R1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:S1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:S1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:T1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:T1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:U1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:U1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:V1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:V1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:W1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:W1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:X1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:X1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:Y1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:Y1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:Z1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:Z1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:AA1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:AA1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:AB1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:AB1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:AC1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:AC1730)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1728=LataProjekcji,$F1728>0),AND($D1728=LataProjekcji,$F1728=0,$E1729<=10)),$F1729,IF($D1728<LataProjekcji,IF((SUM($K1730:AD1730)+$D1730)<$D1729,$D1730,$D1729-SUM($K1730:AD1730)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1730,0)","v":0},{"$f":"ROUND(K1731+L1730,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1731+X1730,0)","v":0},{"$f":"ROUND(X1731+Y1730,0)","v":0},{"$f":"ROUND(Y1731+Z1730,0)","v":0},0,{"$f":"ROUND(AA1731+AB1730,0)","v":0},{"$f":"ROUND(AB1731+AC1730,0)","v":0},{"$f":"ROUND(AC1731+AD1730,0)","v":0},{"$f":"ROUND(AD1731+AE1730,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1725+7","v":370},null,null,{"$f":"IF($D1728=LataProjekcji,ROUND($D1729-K1731,0),ROUND(IF(K1730=0,0,$D1729-K1731),0))","v":0},{"$f":"IF($D1728=LataProjekcji,ROUND($D1729-L1731,0),ROUND(IF(AND(L1730=0,K1732>0),$D1729-L1731,IF(L1730=0,0,$D1729-L1731)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1728=LataProjekcji,ROUND($D1729-X1731,0),ROUND(IF(AND(X1730=0,W1732>0),$D1729-X1731,IF(X1730=0,0,$D1729-X1731)),0))","v":0},0,0,0,{"$f":"IF($D1728=LataProjekcji,ROUND($D1729-AB1731,0),ROUND(IF(AND(AB1730=0,AA1732>0),$D1729-AB1731,IF(AB1730=0,0,$D1729-AB1731)),0))","v":0},{"$f":"IF($D1728=LataProjekcji,ROUND($D1729-AC1731,0),ROUND(IF(AND(AC1730=0,AB1732>0),$D1729-AC1731,IF(AC1730=0,0,$D1729-AC1731)),0))","v":0},{"$f":"IF($D1728=LataProjekcji,ROUND($D1729-AD1731,0),ROUND(IF(AND(AD1730=0,AC1732>0),$D1729-AD1731,IF(AD1730=0,0,$D1729-AD1731)),0))","v":0},{"$f":"IF($D1728=LataProjekcji,ROUND($D1729-AE1731,0),ROUND(IF(AND(AE1730=0,AD1732>0),$D1729-AE1731,IF(AE1730=0,0,$D1729-AE1731)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1726+1","v":17},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1727,0)=\"tak\",OFFSET($G$269,$D1727,0)=\"tak\",OFFSET($J$269,$D1727,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1732,(COLUMN()-11))*OFFSET($K$469,$H1733,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1734,0)","v":0},null,{"$f":"D1727+1","v":167}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1734,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1734,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1736<0,0,ROUND(E1736,0))","v":0},{"$f":"OFFSET($D$269,D1734,0)","v":0},{"$f":"IF(E1736>10,ROUND(($D1737/12)*$F1735,0),$D1736)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1734,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1734,0)),0,IF(E1736>10,ROUND(D1736*C1737,0),IF(D1736<0,0,D1736)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1735=LataProjekcji,$F1736,IF($D1735=LataProjekcji,$D1737,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:K1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:K1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:L1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:L1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:M1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:M1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:N1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:N1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:O1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:O1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:P1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:P1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:Q1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:Q1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:R1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:R1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:S1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:S1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:T1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:T1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:U1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:U1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:V1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:V1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:W1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:W1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:X1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:X1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:Y1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:Y1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:Z1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:Z1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:AA1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:AA1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:AB1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:AB1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:AC1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:AC1737)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1735=LataProjekcji,$F1735>0),AND($D1735=LataProjekcji,$F1735=0,$E1736<=10)),$F1736,IF($D1735<LataProjekcji,IF((SUM($K1737:AD1737)+$D1737)<$D1736,$D1737,$D1736-SUM($K1737:AD1737)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1737,0)","v":0},{"$f":"ROUND(K1738+L1737,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1738+X1737,0)","v":0},{"$f":"ROUND(X1738+Y1737,0)","v":0},{"$f":"ROUND(Y1738+Z1737,0)","v":0},0,{"$f":"ROUND(AA1738+AB1737,0)","v":0},{"$f":"ROUND(AB1738+AC1737,0)","v":0},{"$f":"ROUND(AC1738+AD1737,0)","v":0},{"$f":"ROUND(AD1738+AE1737,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1732+7","v":377},null,null,{"$f":"IF($D1735=LataProjekcji,ROUND($D1736-K1738,0),ROUND(IF(K1737=0,0,$D1736-K1738),0))","v":0},{"$f":"IF($D1735=LataProjekcji,ROUND($D1736-L1738,0),ROUND(IF(AND(L1737=0,K1739>0),$D1736-L1738,IF(L1737=0,0,$D1736-L1738)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1735=LataProjekcji,ROUND($D1736-X1738,0),ROUND(IF(AND(X1737=0,W1739>0),$D1736-X1738,IF(X1737=0,0,$D1736-X1738)),0))","v":0},0,0,0,{"$f":"IF($D1735=LataProjekcji,ROUND($D1736-AB1738,0),ROUND(IF(AND(AB1737=0,AA1739>0),$D1736-AB1738,IF(AB1737=0,0,$D1736-AB1738)),0))","v":0},{"$f":"IF($D1735=LataProjekcji,ROUND($D1736-AC1738,0),ROUND(IF(AND(AC1737=0,AB1739>0),$D1736-AC1738,IF(AC1737=0,0,$D1736-AC1738)),0))","v":0},{"$f":"IF($D1735=LataProjekcji,ROUND($D1736-AD1738,0),ROUND(IF(AND(AD1737=0,AC1739>0),$D1736-AD1738,IF(AD1737=0,0,$D1736-AD1738)),0))","v":0},{"$f":"IF($D1735=LataProjekcji,ROUND($D1736-AE1738,0),ROUND(IF(AND(AE1737=0,AD1739>0),$D1736-AE1738,IF(AE1737=0,0,$D1736-AE1738)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1733+1","v":18},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1734,0)=\"tak\",OFFSET($G$269,$D1734,0)=\"tak\",OFFSET($J$269,$D1734,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1739,(COLUMN()-11))*OFFSET($K$469,$H1740,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1741,0)","v":0},null,{"$f":"D1734+1","v":168}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1741,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1741,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1743<0,0,ROUND(E1743,0))","v":0},{"$f":"OFFSET($D$269,D1741,0)","v":0},{"$f":"IF(E1743>10,ROUND(($D1744/12)*$F1742,0),$D1743)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1741,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1741,0)),0,IF(E1743>10,ROUND(D1743*C1744,0),IF(D1743<0,0,D1743)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1742=LataProjekcji,$F1743,IF($D1742=LataProjekcji,$D1744,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:K1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:K1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:L1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:L1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:M1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:M1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:N1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:N1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:O1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:O1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:P1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:P1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:Q1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:Q1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:R1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:R1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:S1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:S1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:T1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:T1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:U1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:U1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:V1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:V1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:W1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:W1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:X1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:X1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:Y1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:Y1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:Z1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:Z1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:AA1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:AA1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:AB1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:AB1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:AC1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:AC1744)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1742=LataProjekcji,$F1742>0),AND($D1742=LataProjekcji,$F1742=0,$E1743<=10)),$F1743,IF($D1742<LataProjekcji,IF((SUM($K1744:AD1744)+$D1744)<$D1743,$D1744,$D1743-SUM($K1744:AD1744)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1744,0)","v":0},{"$f":"ROUND(K1745+L1744,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1745+X1744,0)","v":0},{"$f":"ROUND(X1745+Y1744,0)","v":0},{"$f":"ROUND(Y1745+Z1744,0)","v":0},0,{"$f":"ROUND(AA1745+AB1744,0)","v":0},{"$f":"ROUND(AB1745+AC1744,0)","v":0},{"$f":"ROUND(AC1745+AD1744,0)","v":0},{"$f":"ROUND(AD1745+AE1744,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1739+7","v":384},null,null,{"$f":"IF($D1742=LataProjekcji,ROUND($D1743-K1745,0),ROUND(IF(K1744=0,0,$D1743-K1745),0))","v":0},{"$f":"IF($D1742=LataProjekcji,ROUND($D1743-L1745,0),ROUND(IF(AND(L1744=0,K1746>0),$D1743-L1745,IF(L1744=0,0,$D1743-L1745)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1742=LataProjekcji,ROUND($D1743-X1745,0),ROUND(IF(AND(X1744=0,W1746>0),$D1743-X1745,IF(X1744=0,0,$D1743-X1745)),0))","v":0},0,0,0,{"$f":"IF($D1742=LataProjekcji,ROUND($D1743-AB1745,0),ROUND(IF(AND(AB1744=0,AA1746>0),$D1743-AB1745,IF(AB1744=0,0,$D1743-AB1745)),0))","v":0},{"$f":"IF($D1742=LataProjekcji,ROUND($D1743-AC1745,0),ROUND(IF(AND(AC1744=0,AB1746>0),$D1743-AC1745,IF(AC1744=0,0,$D1743-AC1745)),0))","v":0},{"$f":"IF($D1742=LataProjekcji,ROUND($D1743-AD1745,0),ROUND(IF(AND(AD1744=0,AC1746>0),$D1743-AD1745,IF(AD1744=0,0,$D1743-AD1745)),0))","v":0},{"$f":"IF($D1742=LataProjekcji,ROUND($D1743-AE1745,0),ROUND(IF(AND(AE1744=0,AD1746>0),$D1743-AE1745,IF(AE1744=0,0,$D1743-AE1745)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1740+1","v":19},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1741,0)=\"tak\",OFFSET($G$269,$D1741,0)=\"tak\",OFFSET($J$269,$D1741,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1746,(COLUMN()-11))*OFFSET($K$469,$H1747,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1748,0)","v":0},null,{"$f":"D1741+1","v":169}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1748,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1748,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1750<0,0,ROUND(E1750,0))","v":0},{"$f":"OFFSET($D$269,D1748,0)","v":0},{"$f":"IF(E1750>10,ROUND(($D1751/12)*$F1749,0),$D1750)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1748,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1748,0)),0,IF(E1750>10,ROUND(D1750*C1751,0),IF(D1750<0,0,D1750)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1749=LataProjekcji,$F1750,IF($D1749=LataProjekcji,$D1751,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:K1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:K1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:L1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:L1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:M1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:M1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:N1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:N1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:O1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:O1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:P1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:P1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:Q1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:Q1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:R1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:R1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:S1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:S1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:T1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:T1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:U1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:U1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:V1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:V1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:W1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:W1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:X1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:X1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:Y1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:Y1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:Z1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:Z1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:AA1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:AA1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:AB1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:AB1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:AC1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:AC1751)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1749=LataProjekcji,$F1749>0),AND($D1749=LataProjekcji,$F1749=0,$E1750<=10)),$F1750,IF($D1749<LataProjekcji,IF((SUM($K1751:AD1751)+$D1751)<$D1750,$D1751,$D1750-SUM($K1751:AD1751)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1751,0)","v":0},{"$f":"ROUND(K1752+L1751,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1752+X1751,0)","v":0},{"$f":"ROUND(X1752+Y1751,0)","v":0},{"$f":"ROUND(Y1752+Z1751,0)","v":0},0,{"$f":"ROUND(AA1752+AB1751,0)","v":0},{"$f":"ROUND(AB1752+AC1751,0)","v":0},{"$f":"ROUND(AC1752+AD1751,0)","v":0},{"$f":"ROUND(AD1752+AE1751,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1746+7","v":391},null,null,{"$f":"IF($D1749=LataProjekcji,ROUND($D1750-K1752,0),ROUND(IF(K1751=0,0,$D1750-K1752),0))","v":0},{"$f":"IF($D1749=LataProjekcji,ROUND($D1750-L1752,0),ROUND(IF(AND(L1751=0,K1753>0),$D1750-L1752,IF(L1751=0,0,$D1750-L1752)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1749=LataProjekcji,ROUND($D1750-X1752,0),ROUND(IF(AND(X1751=0,W1753>0),$D1750-X1752,IF(X1751=0,0,$D1750-X1752)),0))","v":0},0,0,0,{"$f":"IF($D1749=LataProjekcji,ROUND($D1750-AB1752,0),ROUND(IF(AND(AB1751=0,AA1753>0),$D1750-AB1752,IF(AB1751=0,0,$D1750-AB1752)),0))","v":0},{"$f":"IF($D1749=LataProjekcji,ROUND($D1750-AC1752,0),ROUND(IF(AND(AC1751=0,AB1753>0),$D1750-AC1752,IF(AC1751=0,0,$D1750-AC1752)),0))","v":0},{"$f":"IF($D1749=LataProjekcji,ROUND($D1750-AD1752,0),ROUND(IF(AND(AD1751=0,AC1753>0),$D1750-AD1752,IF(AD1751=0,0,$D1750-AD1752)),0))","v":0},{"$f":"IF($D1749=LataProjekcji,ROUND($D1750-AE1752,0),ROUND(IF(AND(AE1751=0,AD1753>0),$D1750-AE1752,IF(AE1751=0,0,$D1750-AE1752)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1747+1","v":20},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1748,0)=\"tak\",OFFSET($G$269,$D1748,0)=\"tak\",OFFSET($J$269,$D1748,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1753,(COLUMN()-11))*OFFSET($K$469,$H1754,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1755,0)","v":0},null,{"$f":"D1748+1","v":170}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1755,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1755,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1757<0,0,ROUND(E1757,0))","v":0},{"$f":"OFFSET($D$269,D1755,0)","v":0},{"$f":"IF(E1757>10,ROUND(($D1758/12)*$F1756,0),$D1757)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1755,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1755,0)),0,IF(E1757>10,ROUND(D1757*C1758,0),IF(D1757<0,0,D1757)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1756=LataProjekcji,$F1757,IF($D1756=LataProjekcji,$D1758,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:K1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:K1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:L1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:L1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:M1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:M1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:N1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:N1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:O1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:O1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:P1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:P1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:Q1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:Q1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:R1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:R1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:S1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:S1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:T1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:T1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:U1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:U1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:V1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:V1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:W1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:W1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:X1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:X1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:Y1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:Y1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:Z1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:Z1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:AA1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:AA1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:AB1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:AB1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:AC1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:AC1758)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1756=LataProjekcji,$F1756>0),AND($D1756=LataProjekcji,$F1756=0,$E1757<=10)),$F1757,IF($D1756<LataProjekcji,IF((SUM($K1758:AD1758)+$D1758)<$D1757,$D1758,$D1757-SUM($K1758:AD1758)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1758,0)","v":0},{"$f":"ROUND(K1759+L1758,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1759+X1758,0)","v":0},{"$f":"ROUND(X1759+Y1758,0)","v":0},{"$f":"ROUND(Y1759+Z1758,0)","v":0},0,{"$f":"ROUND(AA1759+AB1758,0)","v":0},{"$f":"ROUND(AB1759+AC1758,0)","v":0},{"$f":"ROUND(AC1759+AD1758,0)","v":0},{"$f":"ROUND(AD1759+AE1758,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1753+7","v":398},null,null,{"$f":"IF($D1756=LataProjekcji,ROUND($D1757-K1759,0),ROUND(IF(K1758=0,0,$D1757-K1759),0))","v":0},{"$f":"IF($D1756=LataProjekcji,ROUND($D1757-L1759,0),ROUND(IF(AND(L1758=0,K1760>0),$D1757-L1759,IF(L1758=0,0,$D1757-L1759)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1756=LataProjekcji,ROUND($D1757-X1759,0),ROUND(IF(AND(X1758=0,W1760>0),$D1757-X1759,IF(X1758=0,0,$D1757-X1759)),0))","v":0},0,0,0,{"$f":"IF($D1756=LataProjekcji,ROUND($D1757-AB1759,0),ROUND(IF(AND(AB1758=0,AA1760>0),$D1757-AB1759,IF(AB1758=0,0,$D1757-AB1759)),0))","v":0},{"$f":"IF($D1756=LataProjekcji,ROUND($D1757-AC1759,0),ROUND(IF(AND(AC1758=0,AB1760>0),$D1757-AC1759,IF(AC1758=0,0,$D1757-AC1759)),0))","v":0},{"$f":"IF($D1756=LataProjekcji,ROUND($D1757-AD1759,0),ROUND(IF(AND(AD1758=0,AC1760>0),$D1757-AD1759,IF(AD1758=0,0,$D1757-AD1759)),0))","v":0},{"$f":"IF($D1756=LataProjekcji,ROUND($D1757-AE1759,0),ROUND(IF(AND(AE1758=0,AD1760>0),$D1757-AE1759,IF(AE1758=0,0,$D1757-AE1759)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1754+1","v":21},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1755,0)=\"tak\",OFFSET($G$269,$D1755,0)=\"tak\",OFFSET($J$269,$D1755,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1760,(COLUMN()-11))*OFFSET($K$469,$H1761,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1762,0)","v":0},null,{"$f":"D1755+1","v":171}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1762,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1762,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1764<0,0,ROUND(E1764,0))","v":0},{"$f":"OFFSET($D$269,D1762,0)","v":0},{"$f":"IF(E1764>10,ROUND(($D1765/12)*$F1763,0),$D1764)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1762,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1762,0)),0,IF(E1764>10,ROUND(D1764*C1765,0),IF(D1764<0,0,D1764)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1763=LataProjekcji,$F1764,IF($D1763=LataProjekcji,$D1765,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:K1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:K1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:L1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:L1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:M1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:M1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:N1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:N1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:O1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:O1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:P1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:P1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:Q1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:Q1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:R1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:R1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:S1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:S1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:T1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:T1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:U1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:U1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:V1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:V1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:W1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:W1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:X1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:X1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:Y1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:Y1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:Z1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:Z1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:AA1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:AA1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:AB1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:AB1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:AC1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:AC1765)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1763=LataProjekcji,$F1763>0),AND($D1763=LataProjekcji,$F1763=0,$E1764<=10)),$F1764,IF($D1763<LataProjekcji,IF((SUM($K1765:AD1765)+$D1765)<$D1764,$D1765,$D1764-SUM($K1765:AD1765)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1765,0)","v":0},{"$f":"ROUND(K1766+L1765,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1766+X1765,0)","v":0},{"$f":"ROUND(X1766+Y1765,0)","v":0},{"$f":"ROUND(Y1766+Z1765,0)","v":0},0,{"$f":"ROUND(AA1766+AB1765,0)","v":0},{"$f":"ROUND(AB1766+AC1765,0)","v":0},{"$f":"ROUND(AC1766+AD1765,0)","v":0},{"$f":"ROUND(AD1766+AE1765,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1760+7","v":405},null,null,{"$f":"IF($D1763=LataProjekcji,ROUND($D1764-K1766,0),ROUND(IF(K1765=0,0,$D1764-K1766),0))","v":0},{"$f":"IF($D1763=LataProjekcji,ROUND($D1764-L1766,0),ROUND(IF(AND(L1765=0,K1767>0),$D1764-L1766,IF(L1765=0,0,$D1764-L1766)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1763=LataProjekcji,ROUND($D1764-X1766,0),ROUND(IF(AND(X1765=0,W1767>0),$D1764-X1766,IF(X1765=0,0,$D1764-X1766)),0))","v":0},0,0,0,{"$f":"IF($D1763=LataProjekcji,ROUND($D1764-AB1766,0),ROUND(IF(AND(AB1765=0,AA1767>0),$D1764-AB1766,IF(AB1765=0,0,$D1764-AB1766)),0))","v":0},{"$f":"IF($D1763=LataProjekcji,ROUND($D1764-AC1766,0),ROUND(IF(AND(AC1765=0,AB1767>0),$D1764-AC1766,IF(AC1765=0,0,$D1764-AC1766)),0))","v":0},{"$f":"IF($D1763=LataProjekcji,ROUND($D1764-AD1766,0),ROUND(IF(AND(AD1765=0,AC1767>0),$D1764-AD1766,IF(AD1765=0,0,$D1764-AD1766)),0))","v":0},{"$f":"IF($D1763=LataProjekcji,ROUND($D1764-AE1766,0),ROUND(IF(AND(AE1765=0,AD1767>0),$D1764-AE1766,IF(AE1765=0,0,$D1764-AE1766)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1761+1","v":22},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1762,0)=\"tak\",OFFSET($G$269,$D1762,0)=\"tak\",OFFSET($J$269,$D1762,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1767,(COLUMN()-11))*OFFSET($K$469,$H1768,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1769,0)","v":0},null,{"$f":"D1762+1","v":172}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1769,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1769,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1771<0,0,ROUND(E1771,0))","v":0},{"$f":"OFFSET($D$269,D1769,0)","v":0},{"$f":"IF(E1771>10,ROUND(($D1772/12)*$F1770,0),$D1771)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1769,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1769,0)),0,IF(E1771>10,ROUND(D1771*C1772,0),IF(D1771<0,0,D1771)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1770=LataProjekcji,$F1771,IF($D1770=LataProjekcji,$D1772,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:K1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:K1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:L1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:L1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:M1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:M1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:N1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:N1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:O1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:O1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:P1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:P1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:Q1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:Q1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:R1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:R1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:S1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:S1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:T1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:T1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:U1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:U1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:V1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:V1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:W1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:W1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:X1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:X1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:Y1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:Y1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:Z1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:Z1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:AA1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:AA1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:AB1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:AB1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:AC1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:AC1772)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1770=LataProjekcji,$F1770>0),AND($D1770=LataProjekcji,$F1770=0,$E1771<=10)),$F1771,IF($D1770<LataProjekcji,IF((SUM($K1772:AD1772)+$D1772)<$D1771,$D1772,$D1771-SUM($K1772:AD1772)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1772,0)","v":0},{"$f":"ROUND(K1773+L1772,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1773+X1772,0)","v":0},{"$f":"ROUND(X1773+Y1772,0)","v":0},{"$f":"ROUND(Y1773+Z1772,0)","v":0},0,{"$f":"ROUND(AA1773+AB1772,0)","v":0},{"$f":"ROUND(AB1773+AC1772,0)","v":0},{"$f":"ROUND(AC1773+AD1772,0)","v":0},{"$f":"ROUND(AD1773+AE1772,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1767+7","v":412},null,null,{"$f":"IF($D1770=LataProjekcji,ROUND($D1771-K1773,0),ROUND(IF(K1772=0,0,$D1771-K1773),0))","v":0},{"$f":"IF($D1770=LataProjekcji,ROUND($D1771-L1773,0),ROUND(IF(AND(L1772=0,K1774>0),$D1771-L1773,IF(L1772=0,0,$D1771-L1773)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1770=LataProjekcji,ROUND($D1771-X1773,0),ROUND(IF(AND(X1772=0,W1774>0),$D1771-X1773,IF(X1772=0,0,$D1771-X1773)),0))","v":0},0,0,0,{"$f":"IF($D1770=LataProjekcji,ROUND($D1771-AB1773,0),ROUND(IF(AND(AB1772=0,AA1774>0),$D1771-AB1773,IF(AB1772=0,0,$D1771-AB1773)),0))","v":0},{"$f":"IF($D1770=LataProjekcji,ROUND($D1771-AC1773,0),ROUND(IF(AND(AC1772=0,AB1774>0),$D1771-AC1773,IF(AC1772=0,0,$D1771-AC1773)),0))","v":0},{"$f":"IF($D1770=LataProjekcji,ROUND($D1771-AD1773,0),ROUND(IF(AND(AD1772=0,AC1774>0),$D1771-AD1773,IF(AD1772=0,0,$D1771-AD1773)),0))","v":0},{"$f":"IF($D1770=LataProjekcji,ROUND($D1771-AE1773,0),ROUND(IF(AND(AE1772=0,AD1774>0),$D1771-AE1773,IF(AE1772=0,0,$D1771-AE1773)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1768+1","v":23},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1769,0)=\"tak\",OFFSET($G$269,$D1769,0)=\"tak\",OFFSET($J$269,$D1769,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1774,(COLUMN()-11))*OFFSET($K$469,$H1775,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1776,0)","v":0},null,{"$f":"D1769+1","v":173}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1776,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1776,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1778<0,0,ROUND(E1778,0))","v":0},{"$f":"OFFSET($D$269,D1776,0)","v":0},{"$f":"IF(E1778>10,ROUND(($D1779/12)*$F1777,0),$D1778)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1776,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1776,0)),0,IF(E1778>10,ROUND(D1778*C1779,0),IF(D1778<0,0,D1778)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1777=LataProjekcji,$F1778,IF($D1777=LataProjekcji,$D1779,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:K1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:K1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:L1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:L1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:M1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:M1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:N1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:N1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:O1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:O1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:P1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:P1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:Q1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:Q1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:R1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:R1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:S1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:S1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:T1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:T1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:U1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:U1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:V1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:V1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:W1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:W1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:X1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:X1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:Y1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:Y1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:Z1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:Z1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:AA1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:AA1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:AB1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:AB1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:AC1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:AC1779)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1777=LataProjekcji,$F1777>0),AND($D1777=LataProjekcji,$F1777=0,$E1778<=10)),$F1778,IF($D1777<LataProjekcji,IF((SUM($K1779:AD1779)+$D1779)<$D1778,$D1779,$D1778-SUM($K1779:AD1779)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1779,0)","v":0},{"$f":"ROUND(K1780+L1779,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1780+X1779,0)","v":0},{"$f":"ROUND(X1780+Y1779,0)","v":0},{"$f":"ROUND(Y1780+Z1779,0)","v":0},0,{"$f":"ROUND(AA1780+AB1779,0)","v":0},{"$f":"ROUND(AB1780+AC1779,0)","v":0},{"$f":"ROUND(AC1780+AD1779,0)","v":0},{"$f":"ROUND(AD1780+AE1779,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1774+7","v":419},null,null,{"$f":"IF($D1777=LataProjekcji,ROUND($D1778-K1780,0),ROUND(IF(K1779=0,0,$D1778-K1780),0))","v":0},{"$f":"IF($D1777=LataProjekcji,ROUND($D1778-L1780,0),ROUND(IF(AND(L1779=0,K1781>0),$D1778-L1780,IF(L1779=0,0,$D1778-L1780)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1777=LataProjekcji,ROUND($D1778-X1780,0),ROUND(IF(AND(X1779=0,W1781>0),$D1778-X1780,IF(X1779=0,0,$D1778-X1780)),0))","v":0},0,0,0,{"$f":"IF($D1777=LataProjekcji,ROUND($D1778-AB1780,0),ROUND(IF(AND(AB1779=0,AA1781>0),$D1778-AB1780,IF(AB1779=0,0,$D1778-AB1780)),0))","v":0},{"$f":"IF($D1777=LataProjekcji,ROUND($D1778-AC1780,0),ROUND(IF(AND(AC1779=0,AB1781>0),$D1778-AC1780,IF(AC1779=0,0,$D1778-AC1780)),0))","v":0},{"$f":"IF($D1777=LataProjekcji,ROUND($D1778-AD1780,0),ROUND(IF(AND(AD1779=0,AC1781>0),$D1778-AD1780,IF(AD1779=0,0,$D1778-AD1780)),0))","v":0},{"$f":"IF($D1777=LataProjekcji,ROUND($D1778-AE1780,0),ROUND(IF(AND(AE1779=0,AD1781>0),$D1778-AE1780,IF(AE1779=0,0,$D1778-AE1780)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1775+1","v":24},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1776,0)=\"tak\",OFFSET($G$269,$D1776,0)=\"tak\",OFFSET($J$269,$D1776,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1781,(COLUMN()-11))*OFFSET($K$469,$H1782,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1783,0)","v":0},null,{"$f":"D1776+1","v":174}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1783,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1783,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1785<0,0,ROUND(E1785,0))","v":0},{"$f":"OFFSET($D$269,D1783,0)","v":0},{"$f":"IF(E1785>10,ROUND(($D1786/12)*$F1784,0),$D1785)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1783,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1783,0)),0,IF(E1785>10,ROUND(D1785*C1786,0),IF(D1785<0,0,D1785)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1784=LataProjekcji,$F1785,IF($D1784=LataProjekcji,$D1786,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:K1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:K1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:L1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:L1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:M1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:M1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:N1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:N1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:O1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:O1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:P1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:P1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:Q1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:Q1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:R1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:R1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:S1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:S1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:T1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:T1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:U1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:U1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:V1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:V1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:W1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:W1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:X1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:X1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:Y1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:Y1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:Z1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:Z1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:AA1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:AA1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:AB1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:AB1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:AC1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:AC1786)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1784=LataProjekcji,$F1784>0),AND($D1784=LataProjekcji,$F1784=0,$E1785<=10)),$F1785,IF($D1784<LataProjekcji,IF((SUM($K1786:AD1786)+$D1786)<$D1785,$D1786,$D1785-SUM($K1786:AD1786)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1786,0)","v":0},{"$f":"ROUND(K1787+L1786,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1787+X1786,0)","v":0},{"$f":"ROUND(X1787+Y1786,0)","v":0},{"$f":"ROUND(Y1787+Z1786,0)","v":0},0,{"$f":"ROUND(AA1787+AB1786,0)","v":0},{"$f":"ROUND(AB1787+AC1786,0)","v":0},{"$f":"ROUND(AC1787+AD1786,0)","v":0},{"$f":"ROUND(AD1787+AE1786,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1781+7","v":426},null,null,{"$f":"IF($D1784=LataProjekcji,ROUND($D1785-K1787,0),ROUND(IF(K1786=0,0,$D1785-K1787),0))","v":0},{"$f":"IF($D1784=LataProjekcji,ROUND($D1785-L1787,0),ROUND(IF(AND(L1786=0,K1788>0),$D1785-L1787,IF(L1786=0,0,$D1785-L1787)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1784=LataProjekcji,ROUND($D1785-X1787,0),ROUND(IF(AND(X1786=0,W1788>0),$D1785-X1787,IF(X1786=0,0,$D1785-X1787)),0))","v":0},0,0,0,{"$f":"IF($D1784=LataProjekcji,ROUND($D1785-AB1787,0),ROUND(IF(AND(AB1786=0,AA1788>0),$D1785-AB1787,IF(AB1786=0,0,$D1785-AB1787)),0))","v":0},{"$f":"IF($D1784=LataProjekcji,ROUND($D1785-AC1787,0),ROUND(IF(AND(AC1786=0,AB1788>0),$D1785-AC1787,IF(AC1786=0,0,$D1785-AC1787)),0))","v":0},{"$f":"IF($D1784=LataProjekcji,ROUND($D1785-AD1787,0),ROUND(IF(AND(AD1786=0,AC1788>0),$D1785-AD1787,IF(AD1786=0,0,$D1785-AD1787)),0))","v":0},{"$f":"IF($D1784=LataProjekcji,ROUND($D1785-AE1787,0),ROUND(IF(AND(AE1786=0,AD1788>0),$D1785-AE1787,IF(AE1786=0,0,$D1785-AE1787)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1782+1","v":25},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1783,0)=\"tak\",OFFSET($G$269,$D1783,0)=\"tak\",OFFSET($J$269,$D1783,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1788,(COLUMN()-11))*OFFSET($K$469,$H1789,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1790,0)","v":0},null,{"$f":"D1783+1","v":175}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1790,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1790,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1792<0,0,ROUND(E1792,0))","v":0},{"$f":"OFFSET($D$269,D1790,0)","v":0},{"$f":"IF(E1792>10,ROUND(($D1793/12)*$F1791,0),$D1792)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1790,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1790,0)),0,IF(E1792>10,ROUND(D1792*C1793,0),IF(D1792<0,0,D1792)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1791=LataProjekcji,$F1792,IF($D1791=LataProjekcji,$D1793,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:K1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:K1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:L1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:L1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:M1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:M1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:N1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:N1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:O1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:O1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:P1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:P1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:Q1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:Q1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:R1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:R1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:S1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:S1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:T1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:T1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:U1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:U1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:V1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:V1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:W1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:W1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:X1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:X1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:Y1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:Y1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:Z1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:Z1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:AA1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:AA1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:AB1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:AB1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:AC1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:AC1793)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1791=LataProjekcji,$F1791>0),AND($D1791=LataProjekcji,$F1791=0,$E1792<=10)),$F1792,IF($D1791<LataProjekcji,IF((SUM($K1793:AD1793)+$D1793)<$D1792,$D1793,$D1792-SUM($K1793:AD1793)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1793,0)","v":0},{"$f":"ROUND(K1794+L1793,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1794+X1793,0)","v":0},{"$f":"ROUND(X1794+Y1793,0)","v":0},{"$f":"ROUND(Y1794+Z1793,0)","v":0},0,{"$f":"ROUND(AA1794+AB1793,0)","v":0},{"$f":"ROUND(AB1794+AC1793,0)","v":0},{"$f":"ROUND(AC1794+AD1793,0)","v":0},{"$f":"ROUND(AD1794+AE1793,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1788+7","v":433},null,null,{"$f":"IF($D1791=LataProjekcji,ROUND($D1792-K1794,0),ROUND(IF(K1793=0,0,$D1792-K1794),0))","v":0},{"$f":"IF($D1791=LataProjekcji,ROUND($D1792-L1794,0),ROUND(IF(AND(L1793=0,K1795>0),$D1792-L1794,IF(L1793=0,0,$D1792-L1794)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1791=LataProjekcji,ROUND($D1792-X1794,0),ROUND(IF(AND(X1793=0,W1795>0),$D1792-X1794,IF(X1793=0,0,$D1792-X1794)),0))","v":0},0,0,0,{"$f":"IF($D1791=LataProjekcji,ROUND($D1792-AB1794,0),ROUND(IF(AND(AB1793=0,AA1795>0),$D1792-AB1794,IF(AB1793=0,0,$D1792-AB1794)),0))","v":0},{"$f":"IF($D1791=LataProjekcji,ROUND($D1792-AC1794,0),ROUND(IF(AND(AC1793=0,AB1795>0),$D1792-AC1794,IF(AC1793=0,0,$D1792-AC1794)),0))","v":0},{"$f":"IF($D1791=LataProjekcji,ROUND($D1792-AD1794,0),ROUND(IF(AND(AD1793=0,AC1795>0),$D1792-AD1794,IF(AD1793=0,0,$D1792-AD1794)),0))","v":0},{"$f":"IF($D1791=LataProjekcji,ROUND($D1792-AE1794,0),ROUND(IF(AND(AE1793=0,AD1795>0),$D1792-AE1794,IF(AE1793=0,0,$D1792-AE1794)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1789+1","v":26},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1790,0)=\"tak\",OFFSET($G$269,$D1790,0)=\"tak\",OFFSET($J$269,$D1790,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1795,(COLUMN()-11))*OFFSET($K$469,$H1796,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1797,0)","v":0},null,{"$f":"D1790+1","v":176}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1797,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1797,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1799<0,0,ROUND(E1799,0))","v":0},{"$f":"OFFSET($D$269,D1797,0)","v":0},{"$f":"IF(E1799>10,ROUND(($D1800/12)*$F1798,0),$D1799)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1797,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1797,0)),0,IF(E1799>10,ROUND(D1799*C1800,0),IF(D1799<0,0,D1799)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1798=LataProjekcji,$F1799,IF($D1798=LataProjekcji,$D1800,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:K1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:K1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:L1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:L1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:M1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:M1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:N1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:N1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:O1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:O1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:P1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:P1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:Q1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:Q1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:R1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:R1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:S1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:S1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:T1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:T1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:U1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:U1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:V1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:V1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:W1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:W1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:X1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:X1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:Y1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:Y1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:Z1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:Z1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:AA1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:AA1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:AB1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:AB1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:AC1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:AC1800)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1798=LataProjekcji,$F1798>0),AND($D1798=LataProjekcji,$F1798=0,$E1799<=10)),$F1799,IF($D1798<LataProjekcji,IF((SUM($K1800:AD1800)+$D1800)<$D1799,$D1800,$D1799-SUM($K1800:AD1800)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1800,0)","v":0},{"$f":"ROUND(K1801+L1800,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1801+X1800,0)","v":0},{"$f":"ROUND(X1801+Y1800,0)","v":0},{"$f":"ROUND(Y1801+Z1800,0)","v":0},0,{"$f":"ROUND(AA1801+AB1800,0)","v":0},{"$f":"ROUND(AB1801+AC1800,0)","v":0},{"$f":"ROUND(AC1801+AD1800,0)","v":0},{"$f":"ROUND(AD1801+AE1800,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1795+7","v":440},null,null,{"$f":"IF($D1798=LataProjekcji,ROUND($D1799-K1801,0),ROUND(IF(K1800=0,0,$D1799-K1801),0))","v":0},{"$f":"IF($D1798=LataProjekcji,ROUND($D1799-L1801,0),ROUND(IF(AND(L1800=0,K1802>0),$D1799-L1801,IF(L1800=0,0,$D1799-L1801)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1798=LataProjekcji,ROUND($D1799-X1801,0),ROUND(IF(AND(X1800=0,W1802>0),$D1799-X1801,IF(X1800=0,0,$D1799-X1801)),0))","v":0},0,0,0,{"$f":"IF($D1798=LataProjekcji,ROUND($D1799-AB1801,0),ROUND(IF(AND(AB1800=0,AA1802>0),$D1799-AB1801,IF(AB1800=0,0,$D1799-AB1801)),0))","v":0},{"$f":"IF($D1798=LataProjekcji,ROUND($D1799-AC1801,0),ROUND(IF(AND(AC1800=0,AB1802>0),$D1799-AC1801,IF(AC1800=0,0,$D1799-AC1801)),0))","v":0},{"$f":"IF($D1798=LataProjekcji,ROUND($D1799-AD1801,0),ROUND(IF(AND(AD1800=0,AC1802>0),$D1799-AD1801,IF(AD1800=0,0,$D1799-AD1801)),0))","v":0},{"$f":"IF($D1798=LataProjekcji,ROUND($D1799-AE1801,0),ROUND(IF(AND(AE1800=0,AD1802>0),$D1799-AE1801,IF(AE1800=0,0,$D1799-AE1801)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1796+1","v":27},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1797,0)=\"tak\",OFFSET($G$269,$D1797,0)=\"tak\",OFFSET($J$269,$D1797,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1802,(COLUMN()-11))*OFFSET($K$469,$H1803,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1804,0)","v":0},null,{"$f":"D1797+1","v":177}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1804,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1804,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1806<0,0,ROUND(E1806,0))","v":0},{"$f":"OFFSET($D$269,D1804,0)","v":0},{"$f":"IF(E1806>10,ROUND(($D1807/12)*$F1805,0),$D1806)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1804,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1804,0)),0,IF(E1806>10,ROUND(D1806*C1807,0),IF(D1806<0,0,D1806)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1805=LataProjekcji,$F1806,IF($D1805=LataProjekcji,$D1807,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:K1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:K1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:L1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:L1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:M1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:M1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:N1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:N1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:O1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:O1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:P1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:P1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:Q1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:Q1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:R1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:R1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:S1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:S1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:T1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:T1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:U1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:U1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:V1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:V1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:W1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:W1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:X1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:X1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:Y1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:Y1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:Z1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:Z1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:AA1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:AA1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:AB1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:AB1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:AC1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:AC1807)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1805=LataProjekcji,$F1805>0),AND($D1805=LataProjekcji,$F1805=0,$E1806<=10)),$F1806,IF($D1805<LataProjekcji,IF((SUM($K1807:AD1807)+$D1807)<$D1806,$D1807,$D1806-SUM($K1807:AD1807)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1807,0)","v":0},{"$f":"ROUND(K1808+L1807,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1808+X1807,0)","v":0},{"$f":"ROUND(X1808+Y1807,0)","v":0},{"$f":"ROUND(Y1808+Z1807,0)","v":0},0,{"$f":"ROUND(AA1808+AB1807,0)","v":0},{"$f":"ROUND(AB1808+AC1807,0)","v":0},{"$f":"ROUND(AC1808+AD1807,0)","v":0},{"$f":"ROUND(AD1808+AE1807,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1802+7","v":447},null,null,{"$f":"IF($D1805=LataProjekcji,ROUND($D1806-K1808,0),ROUND(IF(K1807=0,0,$D1806-K1808),0))","v":0},{"$f":"IF($D1805=LataProjekcji,ROUND($D1806-L1808,0),ROUND(IF(AND(L1807=0,K1809>0),$D1806-L1808,IF(L1807=0,0,$D1806-L1808)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1805=LataProjekcji,ROUND($D1806-X1808,0),ROUND(IF(AND(X1807=0,W1809>0),$D1806-X1808,IF(X1807=0,0,$D1806-X1808)),0))","v":0},0,0,0,{"$f":"IF($D1805=LataProjekcji,ROUND($D1806-AB1808,0),ROUND(IF(AND(AB1807=0,AA1809>0),$D1806-AB1808,IF(AB1807=0,0,$D1806-AB1808)),0))","v":0},{"$f":"IF($D1805=LataProjekcji,ROUND($D1806-AC1808,0),ROUND(IF(AND(AC1807=0,AB1809>0),$D1806-AC1808,IF(AC1807=0,0,$D1806-AC1808)),0))","v":0},{"$f":"IF($D1805=LataProjekcji,ROUND($D1806-AD1808,0),ROUND(IF(AND(AD1807=0,AC1809>0),$D1806-AD1808,IF(AD1807=0,0,$D1806-AD1808)),0))","v":0},{"$f":"IF($D1805=LataProjekcji,ROUND($D1806-AE1808,0),ROUND(IF(AND(AE1807=0,AD1809>0),$D1806-AE1808,IF(AE1807=0,0,$D1806-AE1808)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1803+1","v":28},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1804,0)=\"tak\",OFFSET($G$269,$D1804,0)=\"tak\",OFFSET($J$269,$D1804,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1809,(COLUMN()-11))*OFFSET($K$469,$H1810,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1811,0)","v":0},null,{"$f":"D1804+1","v":178}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1811,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1811,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1813<0,0,ROUND(E1813,0))","v":0},{"$f":"OFFSET($D$269,D1811,0)","v":0},{"$f":"IF(E1813>10,ROUND(($D1814/12)*$F1812,0),$D1813)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1811,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1811,0)),0,IF(E1813>10,ROUND(D1813*C1814,0),IF(D1813<0,0,D1813)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1812=LataProjekcji,$F1813,IF($D1812=LataProjekcji,$D1814,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:K1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:K1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:L1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:L1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:M1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:M1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:N1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:N1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:O1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:O1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:P1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:P1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:Q1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:Q1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:R1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:R1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:S1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:S1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:T1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:T1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:U1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:U1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:V1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:V1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:W1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:W1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:X1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:X1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:Y1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:Y1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:Z1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:Z1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:AA1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:AA1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:AB1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:AB1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:AC1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:AC1814)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1812=LataProjekcji,$F1812>0),AND($D1812=LataProjekcji,$F1812=0,$E1813<=10)),$F1813,IF($D1812<LataProjekcji,IF((SUM($K1814:AD1814)+$D1814)<$D1813,$D1814,$D1813-SUM($K1814:AD1814)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1814,0)","v":0},{"$f":"ROUND(K1815+L1814,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1815+X1814,0)","v":0},{"$f":"ROUND(X1815+Y1814,0)","v":0},{"$f":"ROUND(Y1815+Z1814,0)","v":0},0,{"$f":"ROUND(AA1815+AB1814,0)","v":0},{"$f":"ROUND(AB1815+AC1814,0)","v":0},{"$f":"ROUND(AC1815+AD1814,0)","v":0},{"$f":"ROUND(AD1815+AE1814,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1809+7","v":454},null,null,{"$f":"IF($D1812=LataProjekcji,ROUND($D1813-K1815,0),ROUND(IF(K1814=0,0,$D1813-K1815),0))","v":0},{"$f":"IF($D1812=LataProjekcji,ROUND($D1813-L1815,0),ROUND(IF(AND(L1814=0,K1816>0),$D1813-L1815,IF(L1814=0,0,$D1813-L1815)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1812=LataProjekcji,ROUND($D1813-X1815,0),ROUND(IF(AND(X1814=0,W1816>0),$D1813-X1815,IF(X1814=0,0,$D1813-X1815)),0))","v":0},0,0,0,{"$f":"IF($D1812=LataProjekcji,ROUND($D1813-AB1815,0),ROUND(IF(AND(AB1814=0,AA1816>0),$D1813-AB1815,IF(AB1814=0,0,$D1813-AB1815)),0))","v":0},{"$f":"IF($D1812=LataProjekcji,ROUND($D1813-AC1815,0),ROUND(IF(AND(AC1814=0,AB1816>0),$D1813-AC1815,IF(AC1814=0,0,$D1813-AC1815)),0))","v":0},{"$f":"IF($D1812=LataProjekcji,ROUND($D1813-AD1815,0),ROUND(IF(AND(AD1814=0,AC1816>0),$D1813-AD1815,IF(AD1814=0,0,$D1813-AD1815)),0))","v":0},{"$f":"IF($D1812=LataProjekcji,ROUND($D1813-AE1815,0),ROUND(IF(AND(AE1814=0,AD1816>0),$D1813-AE1815,IF(AE1814=0,0,$D1813-AE1815)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1810+1","v":29},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1811,0)=\"tak\",OFFSET($G$269,$D1811,0)=\"tak\",OFFSET($J$269,$D1811,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1816,(COLUMN()-11))*OFFSET($K$469,$H1817,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1818,0)","v":0},null,{"$f":"D1811+1","v":179}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1818,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1818,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1820<0,0,ROUND(E1820,0))","v":0},{"$f":"OFFSET($D$269,D1818,0)","v":0},{"$f":"IF(E1820>10,ROUND(($D1821/12)*$F1819,0),$D1820)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1818,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1818,0)),0,IF(E1820>10,ROUND(D1820*C1821,0),IF(D1820<0,0,D1820)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1819=LataProjekcji,$F1820,IF($D1819=LataProjekcji,$D1821,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:K1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:K1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:L1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:L1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:M1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:M1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:N1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:N1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:O1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:O1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:P1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:P1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:Q1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:Q1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:R1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:R1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:S1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:S1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:T1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:T1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:U1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:U1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:V1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:V1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:W1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:W1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:X1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:X1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:Y1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:Y1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:Z1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:Z1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:AA1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:AA1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:AB1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:AB1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:AC1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:AC1821)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1819=LataProjekcji,$F1819>0),AND($D1819=LataProjekcji,$F1819=0,$E1820<=10)),$F1820,IF($D1819<LataProjekcji,IF((SUM($K1821:AD1821)+$D1821)<$D1820,$D1821,$D1820-SUM($K1821:AD1821)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1821,0)","v":0},{"$f":"ROUND(K1822+L1821,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1822+X1821,0)","v":0},{"$f":"ROUND(X1822+Y1821,0)","v":0},{"$f":"ROUND(Y1822+Z1821,0)","v":0},0,{"$f":"ROUND(AA1822+AB1821,0)","v":0},{"$f":"ROUND(AB1822+AC1821,0)","v":0},{"$f":"ROUND(AC1822+AD1821,0)","v":0},{"$f":"ROUND(AD1822+AE1821,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1816+7","v":461},null,null,{"$f":"IF($D1819=LataProjekcji,ROUND($D1820-K1822,0),ROUND(IF(K1821=0,0,$D1820-K1822),0))","v":0},{"$f":"IF($D1819=LataProjekcji,ROUND($D1820-L1822,0),ROUND(IF(AND(L1821=0,K1823>0),$D1820-L1822,IF(L1821=0,0,$D1820-L1822)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1819=LataProjekcji,ROUND($D1820-X1822,0),ROUND(IF(AND(X1821=0,W1823>0),$D1820-X1822,IF(X1821=0,0,$D1820-X1822)),0))","v":0},0,0,0,{"$f":"IF($D1819=LataProjekcji,ROUND($D1820-AB1822,0),ROUND(IF(AND(AB1821=0,AA1823>0),$D1820-AB1822,IF(AB1821=0,0,$D1820-AB1822)),0))","v":0},{"$f":"IF($D1819=LataProjekcji,ROUND($D1820-AC1822,0),ROUND(IF(AND(AC1821=0,AB1823>0),$D1820-AC1822,IF(AC1821=0,0,$D1820-AC1822)),0))","v":0},{"$f":"IF($D1819=LataProjekcji,ROUND($D1820-AD1822,0),ROUND(IF(AND(AD1821=0,AC1823>0),$D1820-AD1822,IF(AD1821=0,0,$D1820-AD1822)),0))","v":0},{"$f":"IF($D1819=LataProjekcji,ROUND($D1820-AE1822,0),ROUND(IF(AND(AE1821=0,AD1823>0),$D1820-AE1822,IF(AE1821=0,0,$D1820-AE1822)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1817+1","v":30},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1818,0)=\"tak\",OFFSET($G$269,$D1818,0)=\"tak\",OFFSET($J$269,$D1818,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1823,(COLUMN()-11))*OFFSET($K$469,$H1824,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1825,0)","v":0},null,{"$f":"D1818+1","v":180}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1825,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1825,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1827<0,0,ROUND(E1827,0))","v":0},{"$f":"OFFSET($D$269,D1825,0)","v":0},{"$f":"IF(E1827>10,ROUND(($D1828/12)*$F1826,0),$D1827)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1825,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1825,0)),0,IF(E1827>10,ROUND(D1827*C1828,0),IF(D1827<0,0,D1827)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1826=LataProjekcji,$F1827,IF($D1826=LataProjekcji,$D1828,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:K1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:K1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:L1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:L1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:M1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:M1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:N1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:N1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:O1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:O1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:P1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:P1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:Q1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:Q1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:R1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:R1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:S1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:S1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:T1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:T1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:U1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:U1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:V1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:V1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:W1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:W1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:X1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:X1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:Y1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:Y1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:Z1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:Z1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:AA1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:AA1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:AB1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:AB1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:AC1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:AC1828)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1826=LataProjekcji,$F1826>0),AND($D1826=LataProjekcji,$F1826=0,$E1827<=10)),$F1827,IF($D1826<LataProjekcji,IF((SUM($K1828:AD1828)+$D1828)<$D1827,$D1828,$D1827-SUM($K1828:AD1828)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1828,0)","v":0},{"$f":"ROUND(K1829+L1828,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1829+X1828,0)","v":0},{"$f":"ROUND(X1829+Y1828,0)","v":0},{"$f":"ROUND(Y1829+Z1828,0)","v":0},0,{"$f":"ROUND(AA1829+AB1828,0)","v":0},{"$f":"ROUND(AB1829+AC1828,0)","v":0},{"$f":"ROUND(AC1829+AD1828,0)","v":0},{"$f":"ROUND(AD1829+AE1828,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1823+7","v":468},null,null,{"$f":"IF($D1826=LataProjekcji,ROUND($D1827-K1829,0),ROUND(IF(K1828=0,0,$D1827-K1829),0))","v":0},{"$f":"IF($D1826=LataProjekcji,ROUND($D1827-L1829,0),ROUND(IF(AND(L1828=0,K1830>0),$D1827-L1829,IF(L1828=0,0,$D1827-L1829)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1826=LataProjekcji,ROUND($D1827-X1829,0),ROUND(IF(AND(X1828=0,W1830>0),$D1827-X1829,IF(X1828=0,0,$D1827-X1829)),0))","v":0},0,0,0,{"$f":"IF($D1826=LataProjekcji,ROUND($D1827-AB1829,0),ROUND(IF(AND(AB1828=0,AA1830>0),$D1827-AB1829,IF(AB1828=0,0,$D1827-AB1829)),0))","v":0},{"$f":"IF($D1826=LataProjekcji,ROUND($D1827-AC1829,0),ROUND(IF(AND(AC1828=0,AB1830>0),$D1827-AC1829,IF(AC1828=0,0,$D1827-AC1829)),0))","v":0},{"$f":"IF($D1826=LataProjekcji,ROUND($D1827-AD1829,0),ROUND(IF(AND(AD1828=0,AC1830>0),$D1827-AD1829,IF(AD1828=0,0,$D1827-AD1829)),0))","v":0},{"$f":"IF($D1826=LataProjekcji,ROUND($D1827-AE1829,0),ROUND(IF(AND(AE1828=0,AD1830>0),$D1827-AE1829,IF(AE1828=0,0,$D1827-AE1829)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1824+1","v":31},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1825,0)=\"tak\",OFFSET($G$269,$D1825,0)=\"tak\",OFFSET($J$269,$D1825,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1830,(COLUMN()-11))*OFFSET($K$469,$H1831,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1832,0)","v":0},null,{"$f":"D1825+1","v":181}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1832,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1832,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1834<0,0,ROUND(E1834,0))","v":0},{"$f":"OFFSET($D$269,D1832,0)","v":0},{"$f":"IF(E1834>10,ROUND(($D1835/12)*$F1833,0),$D1834)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1832,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1832,0)),0,IF(E1834>10,ROUND(D1834*C1835,0),IF(D1834<0,0,D1834)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1833=LataProjekcji,$F1834,IF($D1833=LataProjekcji,$D1835,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:K1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:K1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:L1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:L1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:M1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:M1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:N1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:N1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:O1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:O1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:P1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:P1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:Q1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:Q1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:R1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:R1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:S1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:S1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:T1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:T1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:U1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:U1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:V1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:V1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:W1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:W1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:X1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:X1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:Y1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:Y1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:Z1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:Z1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:AA1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:AA1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:AB1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:AB1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:AC1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:AC1835)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1833=LataProjekcji,$F1833>0),AND($D1833=LataProjekcji,$F1833=0,$E1834<=10)),$F1834,IF($D1833<LataProjekcji,IF((SUM($K1835:AD1835)+$D1835)<$D1834,$D1835,$D1834-SUM($K1835:AD1835)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1835,0)","v":0},{"$f":"ROUND(K1836+L1835,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1836+X1835,0)","v":0},{"$f":"ROUND(X1836+Y1835,0)","v":0},{"$f":"ROUND(Y1836+Z1835,0)","v":0},0,{"$f":"ROUND(AA1836+AB1835,0)","v":0},{"$f":"ROUND(AB1836+AC1835,0)","v":0},{"$f":"ROUND(AC1836+AD1835,0)","v":0},{"$f":"ROUND(AD1836+AE1835,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1830+7","v":475},null,null,{"$f":"IF($D1833=LataProjekcji,ROUND($D1834-K1836,0),ROUND(IF(K1835=0,0,$D1834-K1836),0))","v":0},{"$f":"IF($D1833=LataProjekcji,ROUND($D1834-L1836,0),ROUND(IF(AND(L1835=0,K1837>0),$D1834-L1836,IF(L1835=0,0,$D1834-L1836)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1833=LataProjekcji,ROUND($D1834-X1836,0),ROUND(IF(AND(X1835=0,W1837>0),$D1834-X1836,IF(X1835=0,0,$D1834-X1836)),0))","v":0},0,0,0,{"$f":"IF($D1833=LataProjekcji,ROUND($D1834-AB1836,0),ROUND(IF(AND(AB1835=0,AA1837>0),$D1834-AB1836,IF(AB1835=0,0,$D1834-AB1836)),0))","v":0},{"$f":"IF($D1833=LataProjekcji,ROUND($D1834-AC1836,0),ROUND(IF(AND(AC1835=0,AB1837>0),$D1834-AC1836,IF(AC1835=0,0,$D1834-AC1836)),0))","v":0},{"$f":"IF($D1833=LataProjekcji,ROUND($D1834-AD1836,0),ROUND(IF(AND(AD1835=0,AC1837>0),$D1834-AD1836,IF(AD1835=0,0,$D1834-AD1836)),0))","v":0},{"$f":"IF($D1833=LataProjekcji,ROUND($D1834-AE1836,0),ROUND(IF(AND(AE1835=0,AD1837>0),$D1834-AE1836,IF(AE1835=0,0,$D1834-AE1836)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1831+1","v":32},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1832,0)=\"tak\",OFFSET($G$269,$D1832,0)=\"tak\",OFFSET($J$269,$D1832,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1837,(COLUMN()-11))*OFFSET($K$469,$H1838,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1839,0)","v":0},null,{"$f":"D1832+1","v":182}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1839,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1839,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1841<0,0,ROUND(E1841,0))","v":0},{"$f":"OFFSET($D$269,D1839,0)","v":0},{"$f":"IF(E1841>10,ROUND(($D1842/12)*$F1840,0),$D1841)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1839,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1839,0)),0,IF(E1841>10,ROUND(D1841*C1842,0),IF(D1841<0,0,D1841)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1840=LataProjekcji,$F1841,IF($D1840=LataProjekcji,$D1842,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:K1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:K1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:L1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:L1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:M1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:M1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:N1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:N1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:O1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:O1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:P1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:P1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:Q1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:Q1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:R1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:R1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:S1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:S1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:T1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:T1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:U1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:U1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:V1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:V1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:W1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:W1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:X1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:X1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:Y1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:Y1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:Z1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:Z1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:AA1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:AA1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:AB1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:AB1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:AC1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:AC1842)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1840=LataProjekcji,$F1840>0),AND($D1840=LataProjekcji,$F1840=0,$E1841<=10)),$F1841,IF($D1840<LataProjekcji,IF((SUM($K1842:AD1842)+$D1842)<$D1841,$D1842,$D1841-SUM($K1842:AD1842)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1842,0)","v":0},{"$f":"ROUND(K1843+L1842,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1843+X1842,0)","v":0},{"$f":"ROUND(X1843+Y1842,0)","v":0},{"$f":"ROUND(Y1843+Z1842,0)","v":0},0,{"$f":"ROUND(AA1843+AB1842,0)","v":0},{"$f":"ROUND(AB1843+AC1842,0)","v":0},{"$f":"ROUND(AC1843+AD1842,0)","v":0},{"$f":"ROUND(AD1843+AE1842,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1837+7","v":482},null,null,{"$f":"IF($D1840=LataProjekcji,ROUND($D1841-K1843,0),ROUND(IF(K1842=0,0,$D1841-K1843),0))","v":0},{"$f":"IF($D1840=LataProjekcji,ROUND($D1841-L1843,0),ROUND(IF(AND(L1842=0,K1844>0),$D1841-L1843,IF(L1842=0,0,$D1841-L1843)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1840=LataProjekcji,ROUND($D1841-X1843,0),ROUND(IF(AND(X1842=0,W1844>0),$D1841-X1843,IF(X1842=0,0,$D1841-X1843)),0))","v":0},0,0,0,{"$f":"IF($D1840=LataProjekcji,ROUND($D1841-AB1843,0),ROUND(IF(AND(AB1842=0,AA1844>0),$D1841-AB1843,IF(AB1842=0,0,$D1841-AB1843)),0))","v":0},{"$f":"IF($D1840=LataProjekcji,ROUND($D1841-AC1843,0),ROUND(IF(AND(AC1842=0,AB1844>0),$D1841-AC1843,IF(AC1842=0,0,$D1841-AC1843)),0))","v":0},{"$f":"IF($D1840=LataProjekcji,ROUND($D1841-AD1843,0),ROUND(IF(AND(AD1842=0,AC1844>0),$D1841-AD1843,IF(AD1842=0,0,$D1841-AD1843)),0))","v":0},{"$f":"IF($D1840=LataProjekcji,ROUND($D1841-AE1843,0),ROUND(IF(AND(AE1842=0,AD1844>0),$D1841-AE1843,IF(AE1842=0,0,$D1841-AE1843)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1838+1","v":33},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1839,0)=\"tak\",OFFSET($G$269,$D1839,0)=\"tak\",OFFSET($J$269,$D1839,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1844,(COLUMN()-11))*OFFSET($K$469,$H1845,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1846,0)","v":0},null,{"$f":"D1839+1","v":183}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1846,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1846,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1848<0,0,ROUND(E1848,0))","v":0},{"$f":"OFFSET($D$269,D1846,0)","v":0},{"$f":"IF(E1848>10,ROUND(($D1849/12)*$F1847,0),$D1848)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1846,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1846,0)),0,IF(E1848>10,ROUND(D1848*C1849,0),IF(D1848<0,0,D1848)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1847=LataProjekcji,$F1848,IF($D1847=LataProjekcji,$D1849,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:K1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:K1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:L1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:L1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:M1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:M1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:N1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:N1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:O1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:O1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:P1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:P1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:Q1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:Q1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:R1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:R1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:S1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:S1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:T1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:T1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:U1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:U1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:V1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:V1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:W1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:W1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:X1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:X1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:Y1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:Y1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:Z1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:Z1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:AA1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:AA1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:AB1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:AB1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:AC1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:AC1849)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1847=LataProjekcji,$F1847>0),AND($D1847=LataProjekcji,$F1847=0,$E1848<=10)),$F1848,IF($D1847<LataProjekcji,IF((SUM($K1849:AD1849)+$D1849)<$D1848,$D1849,$D1848-SUM($K1849:AD1849)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1849,0)","v":0},{"$f":"ROUND(K1850+L1849,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1850+X1849,0)","v":0},{"$f":"ROUND(X1850+Y1849,0)","v":0},{"$f":"ROUND(Y1850+Z1849,0)","v":0},0,{"$f":"ROUND(AA1850+AB1849,0)","v":0},{"$f":"ROUND(AB1850+AC1849,0)","v":0},{"$f":"ROUND(AC1850+AD1849,0)","v":0},{"$f":"ROUND(AD1850+AE1849,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1844+7","v":489},null,null,{"$f":"IF($D1847=LataProjekcji,ROUND($D1848-K1850,0),ROUND(IF(K1849=0,0,$D1848-K1850),0))","v":0},{"$f":"IF($D1847=LataProjekcji,ROUND($D1848-L1850,0),ROUND(IF(AND(L1849=0,K1851>0),$D1848-L1850,IF(L1849=0,0,$D1848-L1850)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1847=LataProjekcji,ROUND($D1848-X1850,0),ROUND(IF(AND(X1849=0,W1851>0),$D1848-X1850,IF(X1849=0,0,$D1848-X1850)),0))","v":0},0,0,0,{"$f":"IF($D1847=LataProjekcji,ROUND($D1848-AB1850,0),ROUND(IF(AND(AB1849=0,AA1851>0),$D1848-AB1850,IF(AB1849=0,0,$D1848-AB1850)),0))","v":0},{"$f":"IF($D1847=LataProjekcji,ROUND($D1848-AC1850,0),ROUND(IF(AND(AC1849=0,AB1851>0),$D1848-AC1850,IF(AC1849=0,0,$D1848-AC1850)),0))","v":0},{"$f":"IF($D1847=LataProjekcji,ROUND($D1848-AD1850,0),ROUND(IF(AND(AD1849=0,AC1851>0),$D1848-AD1850,IF(AD1849=0,0,$D1848-AD1850)),0))","v":0},{"$f":"IF($D1847=LataProjekcji,ROUND($D1848-AE1850,0),ROUND(IF(AND(AE1849=0,AD1851>0),$D1848-AE1850,IF(AE1849=0,0,$D1848-AE1850)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1845+1","v":34},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1846,0)=\"tak\",OFFSET($G$269,$D1846,0)=\"tak\",OFFSET($J$269,$D1846,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1851,(COLUMN()-11))*OFFSET($K$469,$H1852,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1853,0)","v":0},null,{"$f":"D1846+1","v":184}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1853,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1853,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1855<0,0,ROUND(E1855,0))","v":0},{"$f":"OFFSET($D$269,D1853,0)","v":0},{"$f":"IF(E1855>10,ROUND(($D1856/12)*$F1854,0),$D1855)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1853,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1853,0)),0,IF(E1855>10,ROUND(D1855*C1856,0),IF(D1855<0,0,D1855)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1854=LataProjekcji,$F1855,IF($D1854=LataProjekcji,$D1856,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:K1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:K1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:L1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:L1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:M1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:M1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:N1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:N1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:O1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:O1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:P1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:P1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:Q1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:Q1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:R1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:R1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:S1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:S1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:T1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:T1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:U1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:U1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:V1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:V1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:W1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:W1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:X1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:X1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:Y1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:Y1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:Z1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:Z1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:AA1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:AA1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:AB1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:AB1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:AC1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:AC1856)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1854=LataProjekcji,$F1854>0),AND($D1854=LataProjekcji,$F1854=0,$E1855<=10)),$F1855,IF($D1854<LataProjekcji,IF((SUM($K1856:AD1856)+$D1856)<$D1855,$D1856,$D1855-SUM($K1856:AD1856)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1856,0)","v":0},{"$f":"ROUND(K1857+L1856,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1857+X1856,0)","v":0},{"$f":"ROUND(X1857+Y1856,0)","v":0},{"$f":"ROUND(Y1857+Z1856,0)","v":0},0,{"$f":"ROUND(AA1857+AB1856,0)","v":0},{"$f":"ROUND(AB1857+AC1856,0)","v":0},{"$f":"ROUND(AC1857+AD1856,0)","v":0},{"$f":"ROUND(AD1857+AE1856,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1851+7","v":496},null,null,{"$f":"IF($D1854=LataProjekcji,ROUND($D1855-K1857,0),ROUND(IF(K1856=0,0,$D1855-K1857),0))","v":0},{"$f":"IF($D1854=LataProjekcji,ROUND($D1855-L1857,0),ROUND(IF(AND(L1856=0,K1858>0),$D1855-L1857,IF(L1856=0,0,$D1855-L1857)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1854=LataProjekcji,ROUND($D1855-X1857,0),ROUND(IF(AND(X1856=0,W1858>0),$D1855-X1857,IF(X1856=0,0,$D1855-X1857)),0))","v":0},0,0,0,{"$f":"IF($D1854=LataProjekcji,ROUND($D1855-AB1857,0),ROUND(IF(AND(AB1856=0,AA1858>0),$D1855-AB1857,IF(AB1856=0,0,$D1855-AB1857)),0))","v":0},{"$f":"IF($D1854=LataProjekcji,ROUND($D1855-AC1857,0),ROUND(IF(AND(AC1856=0,AB1858>0),$D1855-AC1857,IF(AC1856=0,0,$D1855-AC1857)),0))","v":0},{"$f":"IF($D1854=LataProjekcji,ROUND($D1855-AD1857,0),ROUND(IF(AND(AD1856=0,AC1858>0),$D1855-AD1857,IF(AD1856=0,0,$D1855-AD1857)),0))","v":0},{"$f":"IF($D1854=LataProjekcji,ROUND($D1855-AE1857,0),ROUND(IF(AND(AE1856=0,AD1858>0),$D1855-AE1857,IF(AE1856=0,0,$D1855-AE1857)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1852+1","v":35},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1853,0)=\"tak\",OFFSET($G$269,$D1853,0)=\"tak\",OFFSET($J$269,$D1853,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1858,(COLUMN()-11))*OFFSET($K$469,$H1859,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1860,0)","v":0},null,{"$f":"D1853+1","v":185}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1860,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1860,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1862<0,0,ROUND(E1862,0))","v":0},{"$f":"OFFSET($D$269,D1860,0)","v":0},{"$f":"IF(E1862>10,ROUND(($D1863/12)*$F1861,0),$D1862)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1860,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1860,0)),0,IF(E1862>10,ROUND(D1862*C1863,0),IF(D1862<0,0,D1862)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1861=LataProjekcji,$F1862,IF($D1861=LataProjekcji,$D1863,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:K1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:K1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:L1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:L1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:M1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:M1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:N1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:N1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:O1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:O1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:P1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:P1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:Q1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:Q1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:R1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:R1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:S1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:S1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:T1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:T1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:U1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:U1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:V1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:V1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:W1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:W1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:X1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:X1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:Y1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:Y1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:Z1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:Z1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:AA1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:AA1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:AB1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:AB1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:AC1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:AC1863)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1861=LataProjekcji,$F1861>0),AND($D1861=LataProjekcji,$F1861=0,$E1862<=10)),$F1862,IF($D1861<LataProjekcji,IF((SUM($K1863:AD1863)+$D1863)<$D1862,$D1863,$D1862-SUM($K1863:AD1863)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1863,0)","v":0},{"$f":"ROUND(K1864+L1863,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1864+X1863,0)","v":0},{"$f":"ROUND(X1864+Y1863,0)","v":0},{"$f":"ROUND(Y1864+Z1863,0)","v":0},0,{"$f":"ROUND(AA1864+AB1863,0)","v":0},{"$f":"ROUND(AB1864+AC1863,0)","v":0},{"$f":"ROUND(AC1864+AD1863,0)","v":0},{"$f":"ROUND(AD1864+AE1863,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1858+7","v":503},null,null,{"$f":"IF($D1861=LataProjekcji,ROUND($D1862-K1864,0),ROUND(IF(K1863=0,0,$D1862-K1864),0))","v":0},{"$f":"IF($D1861=LataProjekcji,ROUND($D1862-L1864,0),ROUND(IF(AND(L1863=0,K1865>0),$D1862-L1864,IF(L1863=0,0,$D1862-L1864)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1861=LataProjekcji,ROUND($D1862-X1864,0),ROUND(IF(AND(X1863=0,W1865>0),$D1862-X1864,IF(X1863=0,0,$D1862-X1864)),0))","v":0},0,0,0,{"$f":"IF($D1861=LataProjekcji,ROUND($D1862-AB1864,0),ROUND(IF(AND(AB1863=0,AA1865>0),$D1862-AB1864,IF(AB1863=0,0,$D1862-AB1864)),0))","v":0},{"$f":"IF($D1861=LataProjekcji,ROUND($D1862-AC1864,0),ROUND(IF(AND(AC1863=0,AB1865>0),$D1862-AC1864,IF(AC1863=0,0,$D1862-AC1864)),0))","v":0},{"$f":"IF($D1861=LataProjekcji,ROUND($D1862-AD1864,0),ROUND(IF(AND(AD1863=0,AC1865>0),$D1862-AD1864,IF(AD1863=0,0,$D1862-AD1864)),0))","v":0},{"$f":"IF($D1861=LataProjekcji,ROUND($D1862-AE1864,0),ROUND(IF(AND(AE1863=0,AD1865>0),$D1862-AE1864,IF(AE1863=0,0,$D1862-AE1864)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1859+1","v":36},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1860,0)=\"tak\",OFFSET($G$269,$D1860,0)=\"tak\",OFFSET($J$269,$D1860,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1865,(COLUMN()-11))*OFFSET($K$469,$H1866,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1867,0)","v":0},null,{"$f":"D1860+1","v":186}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1867,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1867,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1869<0,0,ROUND(E1869,0))","v":0},{"$f":"OFFSET($D$269,D1867,0)","v":0},{"$f":"IF(E1869>10,ROUND(($D1870/12)*$F1868,0),$D1869)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1867,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1867,0)),0,IF(E1869>10,ROUND(D1869*C1870,0),IF(D1869<0,0,D1869)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1868=LataProjekcji,$F1869,IF($D1868=LataProjekcji,$D1870,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:K1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:K1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:L1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:L1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:M1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:M1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:N1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:N1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:O1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:O1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:P1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:P1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:Q1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:Q1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:R1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:R1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:S1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:S1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:T1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:T1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:U1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:U1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:V1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:V1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:W1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:W1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:X1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:X1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:Y1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:Y1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:Z1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:Z1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:AA1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:AA1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:AB1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:AB1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:AC1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:AC1870)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1868=LataProjekcji,$F1868>0),AND($D1868=LataProjekcji,$F1868=0,$E1869<=10)),$F1869,IF($D1868<LataProjekcji,IF((SUM($K1870:AD1870)+$D1870)<$D1869,$D1870,$D1869-SUM($K1870:AD1870)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1870,0)","v":0},{"$f":"ROUND(K1871+L1870,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1871+X1870,0)","v":0},{"$f":"ROUND(X1871+Y1870,0)","v":0},{"$f":"ROUND(Y1871+Z1870,0)","v":0},0,{"$f":"ROUND(AA1871+AB1870,0)","v":0},{"$f":"ROUND(AB1871+AC1870,0)","v":0},{"$f":"ROUND(AC1871+AD1870,0)","v":0},{"$f":"ROUND(AD1871+AE1870,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1865+7","v":510},null,null,{"$f":"IF($D1868=LataProjekcji,ROUND($D1869-K1871,0),ROUND(IF(K1870=0,0,$D1869-K1871),0))","v":0},{"$f":"IF($D1868=LataProjekcji,ROUND($D1869-L1871,0),ROUND(IF(AND(L1870=0,K1872>0),$D1869-L1871,IF(L1870=0,0,$D1869-L1871)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1868=LataProjekcji,ROUND($D1869-X1871,0),ROUND(IF(AND(X1870=0,W1872>0),$D1869-X1871,IF(X1870=0,0,$D1869-X1871)),0))","v":0},0,0,0,{"$f":"IF($D1868=LataProjekcji,ROUND($D1869-AB1871,0),ROUND(IF(AND(AB1870=0,AA1872>0),$D1869-AB1871,IF(AB1870=0,0,$D1869-AB1871)),0))","v":0},{"$f":"IF($D1868=LataProjekcji,ROUND($D1869-AC1871,0),ROUND(IF(AND(AC1870=0,AB1872>0),$D1869-AC1871,IF(AC1870=0,0,$D1869-AC1871)),0))","v":0},{"$f":"IF($D1868=LataProjekcji,ROUND($D1869-AD1871,0),ROUND(IF(AND(AD1870=0,AC1872>0),$D1869-AD1871,IF(AD1870=0,0,$D1869-AD1871)),0))","v":0},{"$f":"IF($D1868=LataProjekcji,ROUND($D1869-AE1871,0),ROUND(IF(AND(AE1870=0,AD1872>0),$D1869-AE1871,IF(AE1870=0,0,$D1869-AE1871)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1866+1","v":37},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1867,0)=\"tak\",OFFSET($G$269,$D1867,0)=\"tak\",OFFSET($J$269,$D1867,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1872,(COLUMN()-11))*OFFSET($K$469,$H1873,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1874,0)","v":0},null,{"$f":"D1867+1","v":187}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1874,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1874,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1876<0,0,ROUND(E1876,0))","v":0},{"$f":"OFFSET($D$269,D1874,0)","v":0},{"$f":"IF(E1876>10,ROUND(($D1877/12)*$F1875,0),$D1876)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1874,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1874,0)),0,IF(E1876>10,ROUND(D1876*C1877,0),IF(D1876<0,0,D1876)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1875=LataProjekcji,$F1876,IF($D1875=LataProjekcji,$D1877,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:K1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:K1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:L1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:L1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:M1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:M1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:N1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:N1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:O1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:O1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:P1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:P1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:Q1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:Q1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:R1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:R1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:S1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:S1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:T1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:T1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:U1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:U1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:V1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:V1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:W1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:W1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:X1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:X1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:Y1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:Y1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:Z1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:Z1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:AA1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:AA1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:AB1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:AB1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:AC1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:AC1877)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1875=LataProjekcji,$F1875>0),AND($D1875=LataProjekcji,$F1875=0,$E1876<=10)),$F1876,IF($D1875<LataProjekcji,IF((SUM($K1877:AD1877)+$D1877)<$D1876,$D1877,$D1876-SUM($K1877:AD1877)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1877,0)","v":0},{"$f":"ROUND(K1878+L1877,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1878+X1877,0)","v":0},{"$f":"ROUND(X1878+Y1877,0)","v":0},{"$f":"ROUND(Y1878+Z1877,0)","v":0},0,{"$f":"ROUND(AA1878+AB1877,0)","v":0},{"$f":"ROUND(AB1878+AC1877,0)","v":0},{"$f":"ROUND(AC1878+AD1877,0)","v":0},{"$f":"ROUND(AD1878+AE1877,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1872+7","v":517},null,null,{"$f":"IF($D1875=LataProjekcji,ROUND($D1876-K1878,0),ROUND(IF(K1877=0,0,$D1876-K1878),0))","v":0},{"$f":"IF($D1875=LataProjekcji,ROUND($D1876-L1878,0),ROUND(IF(AND(L1877=0,K1879>0),$D1876-L1878,IF(L1877=0,0,$D1876-L1878)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1875=LataProjekcji,ROUND($D1876-X1878,0),ROUND(IF(AND(X1877=0,W1879>0),$D1876-X1878,IF(X1877=0,0,$D1876-X1878)),0))","v":0},0,0,0,{"$f":"IF($D1875=LataProjekcji,ROUND($D1876-AB1878,0),ROUND(IF(AND(AB1877=0,AA1879>0),$D1876-AB1878,IF(AB1877=0,0,$D1876-AB1878)),0))","v":0},{"$f":"IF($D1875=LataProjekcji,ROUND($D1876-AC1878,0),ROUND(IF(AND(AC1877=0,AB1879>0),$D1876-AC1878,IF(AC1877=0,0,$D1876-AC1878)),0))","v":0},{"$f":"IF($D1875=LataProjekcji,ROUND($D1876-AD1878,0),ROUND(IF(AND(AD1877=0,AC1879>0),$D1876-AD1878,IF(AD1877=0,0,$D1876-AD1878)),0))","v":0},{"$f":"IF($D1875=LataProjekcji,ROUND($D1876-AE1878,0),ROUND(IF(AND(AE1877=0,AD1879>0),$D1876-AE1878,IF(AE1877=0,0,$D1876-AE1878)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1873+1","v":38},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1874,0)=\"tak\",OFFSET($G$269,$D1874,0)=\"tak\",OFFSET($J$269,$D1874,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1879,(COLUMN()-11))*OFFSET($K$469,$H1880,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1881,0)","v":0},null,{"$f":"D1874+1","v":188}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1881,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1881,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1883<0,0,ROUND(E1883,0))","v":0},{"$f":"OFFSET($D$269,D1881,0)","v":0},{"$f":"IF(E1883>10,ROUND(($D1884/12)*$F1882,0),$D1883)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1881,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1881,0)),0,IF(E1883>10,ROUND(D1883*C1884,0),IF(D1883<0,0,D1883)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1882=LataProjekcji,$F1883,IF($D1882=LataProjekcji,$D1884,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:K1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:K1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:L1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:L1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:M1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:M1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:N1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:N1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:O1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:O1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:P1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:P1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:Q1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:Q1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:R1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:R1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:S1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:S1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:T1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:T1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:U1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:U1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:V1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:V1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:W1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:W1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:X1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:X1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:Y1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:Y1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:Z1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:Z1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:AA1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:AA1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:AB1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:AB1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:AC1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:AC1884)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1882=LataProjekcji,$F1882>0),AND($D1882=LataProjekcji,$F1882=0,$E1883<=10)),$F1883,IF($D1882<LataProjekcji,IF((SUM($K1884:AD1884)+$D1884)<$D1883,$D1884,$D1883-SUM($K1884:AD1884)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1884,0)","v":0},{"$f":"ROUND(K1885+L1884,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1885+X1884,0)","v":0},{"$f":"ROUND(X1885+Y1884,0)","v":0},{"$f":"ROUND(Y1885+Z1884,0)","v":0},0,{"$f":"ROUND(AA1885+AB1884,0)","v":0},{"$f":"ROUND(AB1885+AC1884,0)","v":0},{"$f":"ROUND(AC1885+AD1884,0)","v":0},{"$f":"ROUND(AD1885+AE1884,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1879+7","v":524},null,null,{"$f":"IF($D1882=LataProjekcji,ROUND($D1883-K1885,0),ROUND(IF(K1884=0,0,$D1883-K1885),0))","v":0},{"$f":"IF($D1882=LataProjekcji,ROUND($D1883-L1885,0),ROUND(IF(AND(L1884=0,K1886>0),$D1883-L1885,IF(L1884=0,0,$D1883-L1885)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1882=LataProjekcji,ROUND($D1883-X1885,0),ROUND(IF(AND(X1884=0,W1886>0),$D1883-X1885,IF(X1884=0,0,$D1883-X1885)),0))","v":0},0,0,0,{"$f":"IF($D1882=LataProjekcji,ROUND($D1883-AB1885,0),ROUND(IF(AND(AB1884=0,AA1886>0),$D1883-AB1885,IF(AB1884=0,0,$D1883-AB1885)),0))","v":0},{"$f":"IF($D1882=LataProjekcji,ROUND($D1883-AC1885,0),ROUND(IF(AND(AC1884=0,AB1886>0),$D1883-AC1885,IF(AC1884=0,0,$D1883-AC1885)),0))","v":0},{"$f":"IF($D1882=LataProjekcji,ROUND($D1883-AD1885,0),ROUND(IF(AND(AD1884=0,AC1886>0),$D1883-AD1885,IF(AD1884=0,0,$D1883-AD1885)),0))","v":0},{"$f":"IF($D1882=LataProjekcji,ROUND($D1883-AE1885,0),ROUND(IF(AND(AE1884=0,AD1886>0),$D1883-AE1885,IF(AE1884=0,0,$D1883-AE1885)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1880+1","v":39},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1881,0)=\"tak\",OFFSET($G$269,$D1881,0)=\"tak\",OFFSET($J$269,$D1881,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1886,(COLUMN()-11))*OFFSET($K$469,$H1887,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OBLICZENIA DOTYCZĄCE ŚRODKÓW TRWAŁYCH W BUDOWIE - maszyny i urządzenia"]
[null,"środki trwałe w budowie (maszyny i urządzenia > 1 rok)",null,"wartość netto","rok i miesiąc zakupu","Kwalifikowalne","Dofinansowanie amortzacji",null,null,"kontrolka"]
[null,{"$f":"IF(ISBLANK(B565),\"\",B565)","v":""},{"$f":"C565","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K565),(MATCH(D565,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K565),(MATCH(YEAR(E565),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E565),\"\",E565)","v":""},{"$f":"F565","v":0},0,null,null,{"$f":"J565","v":"wstaw dane"},{"$f":"IFERROR(ROUND(IF(YEAR($E1890)=LataProjekcji,$D1890,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B566),\"\",B566)","v":""},{"$f":"C566","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K566),(MATCH(D566,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K566),(MATCH(YEAR(E566),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E566),\"\",E566)","v":""},0,0,null,null,{"$f":"J566","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B567),\"\",B567)","v":""},{"$f":"C567","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K567),(MATCH(D567,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K567),(MATCH(YEAR(E567),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E567),\"\",E567)","v":""},0,0,null,null,{"$f":"J567","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B568),\"\",B568)","v":""},{"$f":"C568","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K568),(MATCH(D568,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K568),(MATCH(YEAR(E568),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E568),\"\",E568)","v":""},0,0,null,null,{"$f":"J568","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B569),\"\",B569)","v":""},{"$f":"C569","v":0},{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K569),(MATCH(D569,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K569),(MATCH(YEAR(E569),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E569),\"\",E569)","v":""},0,0,null,null,{"$f":"J569","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D1890:D1894)","v":0},null,null,{"$f":"SUM(G1890:G1894)","v":0},null,null,null,{"$f":"SUM(K1890:K1894)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X1890:X1894)","v":0},{"$f":"SUM(Y1890:Y1894)","v":0},{"$f":"SUM(Z1890:Z1894)","v":0},0,{"$f":"SUM(AB1890:AB1894)","v":0},0,0,0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1903+K1910+K1917+K1924+K1931","v":0},{"$f":"L1903+L1910+L1917+L1924+L1931","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1903+X1910+X1917+X1924+X1931","v":0},0,{"$f":"Z1903+Z1910+Z1917+Z1924+Z1931","v":0},0,{"$f":"AB1903+AB1910+AB1917+AB1924+AB1931","v":0},0,0,0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1904+K1911+K1918+K1925+K1932","v":0},{"$f":"L1904+L1911+L1918+L1925+L1932","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1904+Z1911+Z1918+Z1925+Z1932","v":0},0,{"$f":"AB1904+AB1911+AB1918+AB1925+AB1932","v":0},0,0,0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1905+K1912+K1919+K1926+K1933","v":0},{"$f":"L1905+L1912+L1919+L1926+L1933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1905+Z1912+Z1919+Z1926+Z1933","v":0},0,{"$f":"AB1905+AB1912+AB1919+AB1926+AB1933","v":0},0,0,0]
[null,null,null,"↓ Wartość w tej komórce musi wskazać pierwszy wiersz w tabeli Środki trwałe w budowie powyżej"]
[null,{"$f":"OFFSET($B$269,D1900,0)","v":""},null,1621,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1900,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1900,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0},null,{"$f":"D1895-G1901","v":0},{"$f":"D1895-G1901-H1901","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1902<0,0,ROUND(E1902,0))","v":0},{"$f":"OFFSET($D$269,D1900,0)","v":0},{"$f":"IF(E1902>10,ROUND(($D1903/12)*$F1901,0),$D1902)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1900,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1900,0)),0,IF(E1902>10,ROUND(D1902*C1903,0),IF(D1902<0,0,D1902)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1901=LataProjekcji,$F1902,IF($D1901=LataProjekcji,$D1903,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:K1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:K1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:L1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:L1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:M1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:M1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:N1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:N1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:O1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:O1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:P1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:P1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:Q1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:Q1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:R1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:R1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:S1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:S1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:T1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:T1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:U1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:U1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:V1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:V1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:W1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:W1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:X1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:X1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:Y1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:Y1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:Z1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:Z1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:AA1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:AA1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:AB1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:AB1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:AC1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:AC1903)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1901=LataProjekcji,$F1901>0),AND($D1901=LataProjekcji,$F1901=0,$E1902<=10)),$F1902,IF($D1901<LataProjekcji,IF((SUM($K1903:AD1903)+$D1903)<$D1902,$D1903,$D1902-SUM($K1903:AD1903)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1903,0)","v":0},{"$f":"ROUND(K1904+L1903,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1904+X1903,0)","v":0},{"$f":"ROUND(X1904+Y1903,0)","v":0},{"$f":"ROUND(Y1904+Z1903,0)","v":0},0,{"$f":"ROUND(AA1904+AB1903,0)","v":0},{"$f":"ROUND(AB1904+AC1903,0)","v":0},{"$f":"ROUND(AC1904+AD1903,0)","v":0},{"$f":"ROUND(AD1904+AE1903,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1886+8","v":532},null,null,{"$f":"IF($D1901=LataProjekcji,ROUND($D1902-K1904,0),ROUND(IF(K1903=0,0,$D1902-K1904),0))","v":0},{"$f":"IF($D1901=LataProjekcji,ROUND($D1902-L1904,0),ROUND(IF(AND(L1903=0,K1905>0),$D1902-L1904,IF(L1903=0,0,$D1902-L1904)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1901=LataProjekcji,ROUND($D1902-X1904,0),ROUND(IF(AND(X1903=0,W1905>0),$D1902-X1904,IF(X1903=0,0,$D1902-X1904)),0))","v":0},0,0,0,{"$f":"IF($D1901=LataProjekcji,ROUND($D1902-AB1904,0),ROUND(IF(AND(AB1903=0,AA1905>0),$D1902-AB1904,IF(AB1903=0,0,$D1902-AB1904)),0))","v":0},{"$f":"IF($D1901=LataProjekcji,ROUND($D1902-AC1904,0),ROUND(IF(AND(AC1903=0,AB1905>0),$D1902-AC1904,IF(AC1903=0,0,$D1902-AC1904)),0))","v":0},{"$f":"IF($D1901=LataProjekcji,ROUND($D1902-AD1904,0),ROUND(IF(AND(AD1903=0,AC1905>0),$D1902-AD1904,IF(AD1903=0,0,$D1902-AD1904)),0))","v":0},{"$f":"IF($D1901=LataProjekcji,ROUND($D1902-AE1904,0),ROUND(IF(AND(AE1903=0,AD1905>0),$D1902-AE1904,IF(AE1903=0,0,$D1902-AE1904)),0))","v":0}]
[null,null,null,null,null,null,null,40,null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1900,0)=\"tak\",OFFSET($G$269,$D1900,0)=\"tak\",OFFSET($J$269,$D1900,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1905,(COLUMN()-11))*OFFSET($K$469,$H1906,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1907,0)","v":""},null,{"$f":"D1900+1","v":1622}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1907,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1907,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1909<0,0,ROUND(E1909,0))","v":0},{"$f":"OFFSET($D$269,D1907,0)","v":0},{"$f":"IF(E1909>10,ROUND(($D1910/12)*$F1908,0),$D1909)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1907,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1907,0)),0,IF(E1909>10,ROUND(D1909*C1910,0),IF(D1909<0,0,D1909)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1908=LataProjekcji,$F1909,IF($D1908=LataProjekcji,$D1910,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:K1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:K1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:L1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:L1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:M1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:M1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:N1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:N1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:O1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:O1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:P1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:P1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:Q1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:Q1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:R1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:R1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:S1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:S1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:T1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:T1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:U1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:U1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:V1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:V1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:W1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:W1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:X1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:X1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:Y1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:Y1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:Z1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:Z1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:AA1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:AA1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:AB1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:AB1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:AC1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:AC1910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1908=LataProjekcji,$F1908>0),AND($D1908=LataProjekcji,$F1908=0,$E1909<=10)),$F1909,IF($D1908<LataProjekcji,IF((SUM($K1910:AD1910)+$D1910)<$D1909,$D1910,$D1909-SUM($K1910:AD1910)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1910,0)","v":0},{"$f":"ROUND(K1911+L1910,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1911+X1910,0)","v":0},{"$f":"ROUND(X1911+Y1910,0)","v":0},{"$f":"ROUND(Y1911+Z1910,0)","v":0},0,{"$f":"ROUND(AA1911+AB1910,0)","v":0},{"$f":"ROUND(AB1911+AC1910,0)","v":0},{"$f":"ROUND(AC1911+AD1910,0)","v":0},{"$f":"ROUND(AD1911+AE1910,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1905+7","v":539},null,null,{"$f":"IF($D1908=LataProjekcji,ROUND($D1909-K1911,0),ROUND(IF(K1910=0,0,$D1909-K1911),0))","v":0},{"$f":"IF($D1908=LataProjekcji,ROUND($D1909-L1911,0),ROUND(IF(AND(L1910=0,K1912>0),$D1909-L1911,IF(L1910=0,0,$D1909-L1911)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1908=LataProjekcji,ROUND($D1909-X1911,0),ROUND(IF(AND(X1910=0,W1912>0),$D1909-X1911,IF(X1910=0,0,$D1909-X1911)),0))","v":0},0,0,0,{"$f":"IF($D1908=LataProjekcji,ROUND($D1909-AB1911,0),ROUND(IF(AND(AB1910=0,AA1912>0),$D1909-AB1911,IF(AB1910=0,0,$D1909-AB1911)),0))","v":0},{"$f":"IF($D1908=LataProjekcji,ROUND($D1909-AC1911,0),ROUND(IF(AND(AC1910=0,AB1912>0),$D1909-AC1911,IF(AC1910=0,0,$D1909-AC1911)),0))","v":0},{"$f":"IF($D1908=LataProjekcji,ROUND($D1909-AD1911,0),ROUND(IF(AND(AD1910=0,AC1912>0),$D1909-AD1911,IF(AD1910=0,0,$D1909-AD1911)),0))","v":0},{"$f":"IF($D1908=LataProjekcji,ROUND($D1909-AE1911,0),ROUND(IF(AND(AE1910=0,AD1912>0),$D1909-AE1911,IF(AE1910=0,0,$D1909-AE1911)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1906+1","v":41},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1907,0)=\"tak\",OFFSET($G$269,$D1907,0)=\"tak\",OFFSET($J$269,$D1907,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1912,(COLUMN()-11))*OFFSET($K$469,$H1913,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1914,0)","v":""},null,{"$f":"D1907+1","v":1623}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1914,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1914,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1916<0,0,ROUND(E1916,0))","v":0},{"$f":"OFFSET($D$269,D1914,0)","v":0},{"$f":"IF(E1916>10,ROUND(($D1917/12)*$F1915,0),$D1916)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1914,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1914,0)),0,IF(E1916>10,ROUND(D1916*C1917,0),IF(D1916<0,0,D1916)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1915=LataProjekcji,$F1916,IF($D1915=LataProjekcji,$D1917,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:K1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:K1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:L1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:L1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:M1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:M1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:N1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:N1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:O1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:O1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:P1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:P1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:Q1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:Q1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:R1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:R1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:S1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:S1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:T1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:T1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:U1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:U1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:V1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:V1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:W1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:W1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:X1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:X1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:Y1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:Y1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:Z1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:Z1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:AA1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:AA1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:AB1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:AB1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:AC1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:AC1917)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1915=LataProjekcji,$F1915>0),AND($D1915=LataProjekcji,$F1915=0,$E1916<=10)),$F1916,IF($D1915<LataProjekcji,IF((SUM($K1917:AD1917)+$D1917)<$D1916,$D1917,$D1916-SUM($K1917:AD1917)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1917,0)","v":0},{"$f":"ROUND(K1918+L1917,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1918+X1917,0)","v":0},{"$f":"ROUND(X1918+Y1917,0)","v":0},{"$f":"ROUND(Y1918+Z1917,0)","v":0},0,{"$f":"ROUND(AA1918+AB1917,0)","v":0},{"$f":"ROUND(AB1918+AC1917,0)","v":0},{"$f":"ROUND(AC1918+AD1917,0)","v":0},{"$f":"ROUND(AD1918+AE1917,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1912+7","v":546},null,null,{"$f":"IF($D1915=LataProjekcji,ROUND($D1916-K1918,0),ROUND(IF(K1917=0,0,$D1916-K1918),0))","v":0},{"$f":"IF($D1915=LataProjekcji,ROUND($D1916-L1918,0),ROUND(IF(AND(L1917=0,K1919>0),$D1916-L1918,IF(L1917=0,0,$D1916-L1918)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1915=LataProjekcji,ROUND($D1916-X1918,0),ROUND(IF(AND(X1917=0,W1919>0),$D1916-X1918,IF(X1917=0,0,$D1916-X1918)),0))","v":0},0,0,0,{"$f":"IF($D1915=LataProjekcji,ROUND($D1916-AB1918,0),ROUND(IF(AND(AB1917=0,AA1919>0),$D1916-AB1918,IF(AB1917=0,0,$D1916-AB1918)),0))","v":0},{"$f":"IF($D1915=LataProjekcji,ROUND($D1916-AC1918,0),ROUND(IF(AND(AC1917=0,AB1919>0),$D1916-AC1918,IF(AC1917=0,0,$D1916-AC1918)),0))","v":0},{"$f":"IF($D1915=LataProjekcji,ROUND($D1916-AD1918,0),ROUND(IF(AND(AD1917=0,AC1919>0),$D1916-AD1918,IF(AD1917=0,0,$D1916-AD1918)),0))","v":0},{"$f":"IF($D1915=LataProjekcji,ROUND($D1916-AE1918,0),ROUND(IF(AND(AE1917=0,AD1919>0),$D1916-AE1918,IF(AE1917=0,0,$D1916-AE1918)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1913+1","v":42},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1914,0)=\"tak\",OFFSET($G$269,$D1914,0)=\"tak\",OFFSET($J$269,$D1914,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1919,(COLUMN()-11))*OFFSET($K$469,$H1920,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1921,0)","v":""},null,{"$f":"D1914+1","v":1624}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1921,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1921,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1923<0,0,ROUND(E1923,0))","v":0},{"$f":"OFFSET($D$269,D1921,0)","v":0},{"$f":"IF(E1923>10,ROUND(($D1924/12)*$F1922,0),$D1923)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1921,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1921,0)),0,IF(E1923>10,ROUND(D1923*C1924,0),IF(D1923<0,0,D1923)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1922=LataProjekcji,$F1923,IF($D1922=LataProjekcji,$D1924,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:K1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:K1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:L1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:L1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:M1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:M1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:N1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:N1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:O1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:O1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:P1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:P1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:Q1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:Q1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:R1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:R1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:S1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:S1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:T1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:T1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:U1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:U1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:V1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:V1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:W1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:W1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:X1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:X1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:Y1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:Y1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:Z1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:Z1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:AA1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:AA1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:AB1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:AB1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:AC1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:AC1924)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1922=LataProjekcji,$F1922>0),AND($D1922=LataProjekcji,$F1922=0,$E1923<=10)),$F1923,IF($D1922<LataProjekcji,IF((SUM($K1924:AD1924)+$D1924)<$D1923,$D1924,$D1923-SUM($K1924:AD1924)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1924,0)","v":0},{"$f":"ROUND(K1925+L1924,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1925+X1924,0)","v":0},{"$f":"ROUND(X1925+Y1924,0)","v":0},{"$f":"ROUND(Y1925+Z1924,0)","v":0},0,{"$f":"ROUND(AA1925+AB1924,0)","v":0},{"$f":"ROUND(AB1925+AC1924,0)","v":0},{"$f":"ROUND(AC1925+AD1924,0)","v":0},{"$f":"ROUND(AD1925+AE1924,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1919+7","v":553},null,null,{"$f":"IF($D1922=LataProjekcji,ROUND($D1923-K1925,0),ROUND(IF(K1924=0,0,$D1923-K1925),0))","v":0},{"$f":"IF($D1922=LataProjekcji,ROUND($D1923-L1925,0),ROUND(IF(AND(L1924=0,K1926>0),$D1923-L1925,IF(L1924=0,0,$D1923-L1925)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1922=LataProjekcji,ROUND($D1923-X1925,0),ROUND(IF(AND(X1924=0,W1926>0),$D1923-X1925,IF(X1924=0,0,$D1923-X1925)),0))","v":0},0,0,0,{"$f":"IF($D1922=LataProjekcji,ROUND($D1923-AB1925,0),ROUND(IF(AND(AB1924=0,AA1926>0),$D1923-AB1925,IF(AB1924=0,0,$D1923-AB1925)),0))","v":0},{"$f":"IF($D1922=LataProjekcji,ROUND($D1923-AC1925,0),ROUND(IF(AND(AC1924=0,AB1926>0),$D1923-AC1925,IF(AC1924=0,0,$D1923-AC1925)),0))","v":0},{"$f":"IF($D1922=LataProjekcji,ROUND($D1923-AD1925,0),ROUND(IF(AND(AD1924=0,AC1926>0),$D1923-AD1925,IF(AD1924=0,0,$D1923-AD1925)),0))","v":0},{"$f":"IF($D1922=LataProjekcji,ROUND($D1923-AE1925,0),ROUND(IF(AND(AE1924=0,AD1926>0),$D1923-AE1925,IF(AE1924=0,0,$D1923-AE1925)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1920+1","v":43},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1921,0)=\"tak\",OFFSET($G$269,$D1921,0)=\"tak\",OFFSET($J$269,$D1921,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1926,(COLUMN()-11))*OFFSET($K$469,$H1927,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1928,0)","v":""},null,{"$f":"D1921+1","v":1625}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1928,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1928,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1930<0,0,ROUND(E1930,0))","v":0},{"$f":"OFFSET($D$269,D1928,0)","v":0},{"$f":"IF(E1930>10,ROUND(($D1931/12)*$F1929,0),$D1930)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1928,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1928,0)),0,IF(E1930>10,ROUND(D1930*C1931,0),IF(D1930<0,0,D1930)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1929=LataProjekcji,$F1930,IF($D1929=LataProjekcji,$D1931,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:K1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:K1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:L1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:L1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:M1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:M1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:N1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:N1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:O1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:O1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:P1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:P1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:Q1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:Q1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:R1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:R1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:S1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:S1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:T1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:T1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:U1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:U1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:V1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:V1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:W1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:W1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:X1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:X1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:Y1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:Y1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:Z1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:Z1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:AA1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:AA1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:AB1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:AB1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:AC1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:AC1931)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1929=LataProjekcji,$F1929>0),AND($D1929=LataProjekcji,$F1929=0,$E1930<=10)),$F1930,IF($D1929<LataProjekcji,IF((SUM($K1931:AD1931)+$D1931)<$D1930,$D1931,$D1930-SUM($K1931:AD1931)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1931,0)","v":0},{"$f":"ROUND(K1932+L1931,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1932+X1931,0)","v":0},{"$f":"ROUND(X1932+Y1931,0)","v":0},{"$f":"ROUND(Y1932+Z1931,0)","v":0},0,{"$f":"ROUND(AA1932+AB1931,0)","v":0},{"$f":"ROUND(AB1932+AC1931,0)","v":0},{"$f":"ROUND(AC1932+AD1931,0)","v":0},{"$f":"ROUND(AD1932+AE1931,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1926+7","v":560},null,null,{"$f":"IF($D1929=LataProjekcji,ROUND($D1930-K1932,0),ROUND(IF(K1931=0,0,$D1930-K1932),0))","v":0},{"$f":"IF($D1929=LataProjekcji,ROUND($D1930-L1932,0),ROUND(IF(AND(L1931=0,K1933>0),$D1930-L1932,IF(L1931=0,0,$D1930-L1932)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1929=LataProjekcji,ROUND($D1930-X1932,0),ROUND(IF(AND(X1931=0,W1933>0),$D1930-X1932,IF(X1931=0,0,$D1930-X1932)),0))","v":0},0,0,0,{"$f":"IF($D1929=LataProjekcji,ROUND($D1930-AB1932,0),ROUND(IF(AND(AB1931=0,AA1933>0),$D1930-AB1932,IF(AB1931=0,0,$D1930-AB1932)),0))","v":0},{"$f":"IF($D1929=LataProjekcji,ROUND($D1930-AC1932,0),ROUND(IF(AND(AC1931=0,AB1933>0),$D1930-AC1932,IF(AC1931=0,0,$D1930-AC1932)),0))","v":0},{"$f":"IF($D1929=LataProjekcji,ROUND($D1930-AD1932,0),ROUND(IF(AND(AD1931=0,AC1933>0),$D1930-AD1932,IF(AD1931=0,0,$D1930-AD1932)),0))","v":0},{"$f":"IF($D1929=LataProjekcji,ROUND($D1930-AE1932,0),ROUND(IF(AND(AE1931=0,AD1933>0),$D1930-AE1932,IF(AE1931=0,0,$D1930-AE1932)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1927+1","v":44},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1928,0)=\"tak\",OFFSET($G$269,$D1928,0)=\"tak\",OFFSET($J$269,$D1928,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1933,(COLUMN()-11))*OFFSET($K$469,$H1934,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"ŚRODKI TRANSPORTU"]
[null,{"$f":"OFFSET($B$269,D1940,0)","v":0},null,305,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1940,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1940,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D584-G1941","v":0},{"$f":"D584-G1941-H1941","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1942<0,0,ROUND(E1942,0))","v":0},{"$f":"OFFSET($D$269,D1940,0)","v":0},{"$f":"IF(E1942>10,ROUND(($D1943/12)*$F1941,0),$D1942)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1940,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1940,0)),0,IF(E1942>10,ROUND(D1942*C1943,0),IF(D1942<0,0,D1942)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1941=LataProjekcji,$F1942,IF($D1941=LataProjekcji,$D1943,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:K1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:K1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:L1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:L1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:M1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:M1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:N1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:N1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:O1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:O1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:P1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:P1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:Q1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:Q1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:R1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:R1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:S1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:S1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:T1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:T1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:U1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:U1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:V1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:V1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:W1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:W1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:X1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:X1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:Y1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:Y1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:Z1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:Z1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:AA1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:AA1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:AB1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:AB1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:AC1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:AC1943)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1941=LataProjekcji,$F1941>0),AND($D1941=LataProjekcji,$F1941=0,$E1942<=10)),$F1942,IF($D1941<LataProjekcji,IF((SUM($K1943:AD1943)+$D1943)<$D1942,$D1943,$D1942-SUM($K1943:AD1943)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1943,0)","v":0},{"$f":"ROUND(K1944+L1943,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1944+X1943,0)","v":0},{"$f":"ROUND(X1944+Y1943,0)","v":0},{"$f":"ROUND(Y1944+Z1943,0)","v":0},0,{"$f":"ROUND(AA1944+AB1943,0)","v":0},{"$f":"ROUND(AB1944+AC1943,0)","v":0},{"$f":"ROUND(AC1944+AD1943,0)","v":0},{"$f":"ROUND(AD1944+AE1943,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1933+9","v":569},null,null,{"$f":"IF($D1941=LataProjekcji,ROUND($D1942-K1944,0),ROUND(IF(K1943=0,0,$D1942-K1944),0))","v":0},{"$f":"IF($D1941=LataProjekcji,ROUND($D1942-L1944,0),ROUND(IF(AND(L1943=0,K1945>0),$D1942-L1944,IF(L1943=0,0,$D1942-L1944)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1941=LataProjekcji,ROUND($D1942-X1944,0),ROUND(IF(AND(X1943=0,W1945>0),$D1942-X1944,IF(X1943=0,0,$D1942-X1944)),0))","v":0},0,0,0,{"$f":"IF($D1941=LataProjekcji,ROUND($D1942-AB1944,0),ROUND(IF(AND(AB1943=0,AA1945>0),$D1942-AB1944,IF(AB1943=0,0,$D1942-AB1944)),0))","v":0},{"$f":"IF($D1941=LataProjekcji,ROUND($D1942-AC1944,0),ROUND(IF(AND(AC1943=0,AB1945>0),$D1942-AC1944,IF(AC1943=0,0,$D1942-AC1944)),0))","v":0},{"$f":"IF($D1941=LataProjekcji,ROUND($D1942-AD1944,0),ROUND(IF(AND(AD1943=0,AC1945>0),$D1942-AD1944,IF(AD1943=0,0,$D1942-AD1944)),0))","v":0},{"$f":"IF($D1941=LataProjekcji,ROUND($D1942-AE1944,0),ROUND(IF(AND(AE1943=0,AD1945>0),$D1942-AE1944,IF(AE1943=0,0,$D1942-AE1944)),0))","v":0}]
[null,null,null,null,null,null,null,0,null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1940,0)=\"tak\",OFFSET($G$269,$D1940,0)=\"tak\",OFFSET($J$269,$D1940,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1945,(COLUMN()-11))*OFFSET($K$590,$H1946,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1947,0)","v":0},null,{"$f":"D1940+1","v":306}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1947,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1947,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1949<0,0,ROUND(E1949,0))","v":0},{"$f":"OFFSET($D$269,D1947,0)","v":0},{"$f":"IF(E1949>10,ROUND(($D1950/12)*$F1948,0),$D1949)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1947,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1947,0)),0,IF(E1949>10,ROUND(D1949*C1950,0),IF(D1949<0,0,D1949)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1948=LataProjekcji,$F1949,IF($D1948=LataProjekcji,$D1950,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:K1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:K1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:L1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:L1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:M1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:M1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:N1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:N1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:O1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:O1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:P1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:P1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:Q1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:Q1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:R1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:R1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:S1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:S1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:T1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:T1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:U1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:U1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:V1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:V1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:W1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:W1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:X1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:X1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:Y1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:Y1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:Z1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:Z1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:AA1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:AA1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:AB1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:AB1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:AC1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:AC1950)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1948=LataProjekcji,$F1948>0),AND($D1948=LataProjekcji,$F1948=0,$E1949<=10)),$F1949,IF($D1948<LataProjekcji,IF((SUM($K1950:AD1950)+$D1950)<$D1949,$D1950,$D1949-SUM($K1950:AD1950)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1950,0)","v":0},{"$f":"ROUND(K1951+L1950,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1951+X1950,0)","v":0},{"$f":"ROUND(X1951+Y1950,0)","v":0},{"$f":"ROUND(Y1951+Z1950,0)","v":0},0,{"$f":"ROUND(AA1951+AB1950,0)","v":0},{"$f":"ROUND(AB1951+AC1950,0)","v":0},{"$f":"ROUND(AC1951+AD1950,0)","v":0},{"$f":"ROUND(AD1951+AE1950,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1945+7","v":576},null,null,{"$f":"IF($D1948=LataProjekcji,ROUND($D1949-K1951,0),ROUND(IF(K1950=0,0,$D1949-K1951),0))","v":0},{"$f":"IF($D1948=LataProjekcji,ROUND($D1949-L1951,0),ROUND(IF(AND(L1950=0,K1952>0),$D1949-L1951,IF(L1950=0,0,$D1949-L1951)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1948=LataProjekcji,ROUND($D1949-X1951,0),ROUND(IF(AND(X1950=0,W1952>0),$D1949-X1951,IF(X1950=0,0,$D1949-X1951)),0))","v":0},0,0,0,{"$f":"IF($D1948=LataProjekcji,ROUND($D1949-AB1951,0),ROUND(IF(AND(AB1950=0,AA1952>0),$D1949-AB1951,IF(AB1950=0,0,$D1949-AB1951)),0))","v":0},{"$f":"IF($D1948=LataProjekcji,ROUND($D1949-AC1951,0),ROUND(IF(AND(AC1950=0,AB1952>0),$D1949-AC1951,IF(AC1950=0,0,$D1949-AC1951)),0))","v":0},{"$f":"IF($D1948=LataProjekcji,ROUND($D1949-AD1951,0),ROUND(IF(AND(AD1950=0,AC1952>0),$D1949-AD1951,IF(AD1950=0,0,$D1949-AD1951)),0))","v":0},{"$f":"IF($D1948=LataProjekcji,ROUND($D1949-AE1951,0),ROUND(IF(AND(AE1950=0,AD1952>0),$D1949-AE1951,IF(AE1950=0,0,$D1949-AE1951)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1946+1","v":1},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1947,0)=\"tak\",OFFSET($G$269,$D1947,0)=\"tak\",OFFSET($J$269,$D1947,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1952,(COLUMN()-11))*OFFSET($K$590,$H1953,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1954,0)","v":0},null,{"$f":"D1947+1","v":307}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1954,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1954,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1956<0,0,ROUND(E1956,0))","v":0},{"$f":"OFFSET($D$269,D1954,0)","v":0},{"$f":"IF(E1956>10,ROUND(($D1957/12)*$F1955,0),$D1956)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1954,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1954,0)),0,IF(E1956>10,ROUND(D1956*C1957,0),IF(D1956<0,0,D1956)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1955=LataProjekcji,$F1956,IF($D1955=LataProjekcji,$D1957,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:K1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:K1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:L1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:L1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:M1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:M1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:N1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:N1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:O1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:O1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:P1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:P1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:Q1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:Q1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:R1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:R1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:S1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:S1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:T1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:T1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:U1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:U1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:V1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:V1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:W1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:W1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:X1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:X1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:Y1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:Y1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:Z1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:Z1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:AA1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:AA1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:AB1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:AB1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:AC1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:AC1957)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1955=LataProjekcji,$F1955>0),AND($D1955=LataProjekcji,$F1955=0,$E1956<=10)),$F1956,IF($D1955<LataProjekcji,IF((SUM($K1957:AD1957)+$D1957)<$D1956,$D1957,$D1956-SUM($K1957:AD1957)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1957,0)","v":0},{"$f":"ROUND(K1958+L1957,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1958+X1957,0)","v":0},{"$f":"ROUND(X1958+Y1957,0)","v":0},{"$f":"ROUND(Y1958+Z1957,0)","v":0},0,{"$f":"ROUND(AA1958+AB1957,0)","v":0},{"$f":"ROUND(AB1958+AC1957,0)","v":0},{"$f":"ROUND(AC1958+AD1957,0)","v":0},{"$f":"ROUND(AD1958+AE1957,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1952+7","v":583},null,null,{"$f":"IF($D1955=LataProjekcji,ROUND($D1956-K1958,0),ROUND(IF(K1957=0,0,$D1956-K1958),0))","v":0},{"$f":"IF($D1955=LataProjekcji,ROUND($D1956-L1958,0),ROUND(IF(AND(L1957=0,K1959>0),$D1956-L1958,IF(L1957=0,0,$D1956-L1958)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1955=LataProjekcji,ROUND($D1956-X1958,0),ROUND(IF(AND(X1957=0,W1959>0),$D1956-X1958,IF(X1957=0,0,$D1956-X1958)),0))","v":0},0,0,0,{"$f":"IF($D1955=LataProjekcji,ROUND($D1956-AB1958,0),ROUND(IF(AND(AB1957=0,AA1959>0),$D1956-AB1958,IF(AB1957=0,0,$D1956-AB1958)),0))","v":0},{"$f":"IF($D1955=LataProjekcji,ROUND($D1956-AC1958,0),ROUND(IF(AND(AC1957=0,AB1959>0),$D1956-AC1958,IF(AC1957=0,0,$D1956-AC1958)),0))","v":0},{"$f":"IF($D1955=LataProjekcji,ROUND($D1956-AD1958,0),ROUND(IF(AND(AD1957=0,AC1959>0),$D1956-AD1958,IF(AD1957=0,0,$D1956-AD1958)),0))","v":0},{"$f":"IF($D1955=LataProjekcji,ROUND($D1956-AE1958,0),ROUND(IF(AND(AE1957=0,AD1959>0),$D1956-AE1958,IF(AE1957=0,0,$D1956-AE1958)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1953+1","v":2},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1954,0)=\"tak\",OFFSET($G$269,$D1954,0)=\"tak\",OFFSET($J$269,$D1954,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1959,(COLUMN()-11))*OFFSET($K$590,$H1960,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1961,0)","v":0},null,{"$f":"D1954+1","v":308}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1961,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1961,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1963<0,0,ROUND(E1963,0))","v":0},{"$f":"OFFSET($D$269,D1961,0)","v":0},{"$f":"IF(E1963>10,ROUND(($D1964/12)*$F1962,0),$D1963)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1961,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1961,0)),0,IF(E1963>10,ROUND(D1963*C1964,0),IF(D1963<0,0,D1963)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1962=LataProjekcji,$F1963,IF($D1962=LataProjekcji,$D1964,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:K1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:K1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:L1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:L1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:M1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:M1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:N1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:N1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:O1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:O1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:P1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:P1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:Q1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:Q1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:R1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:R1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:S1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:S1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:T1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:T1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:U1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:U1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:V1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:V1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:W1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:W1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:X1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:X1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:Y1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:Y1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:Z1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:Z1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:AA1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:AA1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:AB1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:AB1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:AC1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:AC1964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1962=LataProjekcji,$F1962>0),AND($D1962=LataProjekcji,$F1962=0,$E1963<=10)),$F1963,IF($D1962<LataProjekcji,IF((SUM($K1964:AD1964)+$D1964)<$D1963,$D1964,$D1963-SUM($K1964:AD1964)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1964,0)","v":0},{"$f":"ROUND(K1965+L1964,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1965+X1964,0)","v":0},{"$f":"ROUND(X1965+Y1964,0)","v":0},{"$f":"ROUND(Y1965+Z1964,0)","v":0},0,{"$f":"ROUND(AA1965+AB1964,0)","v":0},{"$f":"ROUND(AB1965+AC1964,0)","v":0},{"$f":"ROUND(AC1965+AD1964,0)","v":0},{"$f":"ROUND(AD1965+AE1964,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1959+7","v":590},null,null,{"$f":"IF($D1962=LataProjekcji,ROUND($D1963-K1965,0),ROUND(IF(K1964=0,0,$D1963-K1965),0))","v":0},{"$f":"IF($D1962=LataProjekcji,ROUND($D1963-L1965,0),ROUND(IF(AND(L1964=0,K1966>0),$D1963-L1965,IF(L1964=0,0,$D1963-L1965)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1962=LataProjekcji,ROUND($D1963-X1965,0),ROUND(IF(AND(X1964=0,W1966>0),$D1963-X1965,IF(X1964=0,0,$D1963-X1965)),0))","v":0},0,0,0,{"$f":"IF($D1962=LataProjekcji,ROUND($D1963-AB1965,0),ROUND(IF(AND(AB1964=0,AA1966>0),$D1963-AB1965,IF(AB1964=0,0,$D1963-AB1965)),0))","v":0},{"$f":"IF($D1962=LataProjekcji,ROUND($D1963-AC1965,0),ROUND(IF(AND(AC1964=0,AB1966>0),$D1963-AC1965,IF(AC1964=0,0,$D1963-AC1965)),0))","v":0},{"$f":"IF($D1962=LataProjekcji,ROUND($D1963-AD1965,0),ROUND(IF(AND(AD1964=0,AC1966>0),$D1963-AD1965,IF(AD1964=0,0,$D1963-AD1965)),0))","v":0},{"$f":"IF($D1962=LataProjekcji,ROUND($D1963-AE1965,0),ROUND(IF(AND(AE1964=0,AD1966>0),$D1963-AE1965,IF(AE1964=0,0,$D1963-AE1965)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1960+1","v":3},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1961,0)=\"tak\",OFFSET($G$269,$D1961,0)=\"tak\",OFFSET($J$269,$D1961,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1966,(COLUMN()-11))*OFFSET($K$590,$H1967,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1968,0)","v":0},null,{"$f":"D1961+1","v":309}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1968,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1968,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1970<0,0,ROUND(E1970,0))","v":0},{"$f":"OFFSET($D$269,D1968,0)","v":0},{"$f":"IF(E1970>10,ROUND(($D1971/12)*$F1969,0),$D1970)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1968,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1968,0)),0,IF(E1970>10,ROUND(D1970*C1971,0),IF(D1970<0,0,D1970)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1969=LataProjekcji,$F1970,IF($D1969=LataProjekcji,$D1971,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:K1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:K1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:L1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:L1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:M1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:M1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:N1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:N1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:O1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:O1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:P1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:P1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:Q1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:Q1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:R1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:R1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:S1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:S1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:T1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:T1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:U1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:U1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:V1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:V1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:W1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:W1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:X1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:X1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:Y1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:Y1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:Z1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:Z1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:AA1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:AA1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:AB1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:AB1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:AC1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:AC1971)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1969=LataProjekcji,$F1969>0),AND($D1969=LataProjekcji,$F1969=0,$E1970<=10)),$F1970,IF($D1969<LataProjekcji,IF((SUM($K1971:AD1971)+$D1971)<$D1970,$D1971,$D1970-SUM($K1971:AD1971)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1971,0)","v":0},{"$f":"ROUND(K1972+L1971,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1972+X1971,0)","v":0},{"$f":"ROUND(X1972+Y1971,0)","v":0},{"$f":"ROUND(Y1972+Z1971,0)","v":0},0,{"$f":"ROUND(AA1972+AB1971,0)","v":0},{"$f":"ROUND(AB1972+AC1971,0)","v":0},{"$f":"ROUND(AC1972+AD1971,0)","v":0},{"$f":"ROUND(AD1972+AE1971,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1966+7","v":597},null,null,{"$f":"IF($D1969=LataProjekcji,ROUND($D1970-K1972,0),ROUND(IF(K1971=0,0,$D1970-K1972),0))","v":0},{"$f":"IF($D1969=LataProjekcji,ROUND($D1970-L1972,0),ROUND(IF(AND(L1971=0,K1973>0),$D1970-L1972,IF(L1971=0,0,$D1970-L1972)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1969=LataProjekcji,ROUND($D1970-X1972,0),ROUND(IF(AND(X1971=0,W1973>0),$D1970-X1972,IF(X1971=0,0,$D1970-X1972)),0))","v":0},0,0,0,{"$f":"IF($D1969=LataProjekcji,ROUND($D1970-AB1972,0),ROUND(IF(AND(AB1971=0,AA1973>0),$D1970-AB1972,IF(AB1971=0,0,$D1970-AB1972)),0))","v":0},{"$f":"IF($D1969=LataProjekcji,ROUND($D1970-AC1972,0),ROUND(IF(AND(AC1971=0,AB1973>0),$D1970-AC1972,IF(AC1971=0,0,$D1970-AC1972)),0))","v":0},{"$f":"IF($D1969=LataProjekcji,ROUND($D1970-AD1972,0),ROUND(IF(AND(AD1971=0,AC1973>0),$D1970-AD1972,IF(AD1971=0,0,$D1970-AD1972)),0))","v":0},{"$f":"IF($D1969=LataProjekcji,ROUND($D1970-AE1972,0),ROUND(IF(AND(AE1971=0,AD1973>0),$D1970-AE1972,IF(AE1971=0,0,$D1970-AE1972)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1967+1","v":4},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1968,0)=\"tak\",OFFSET($G$269,$D1968,0)=\"tak\",OFFSET($J$269,$D1968,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1973,(COLUMN()-11))*OFFSET($K$590,$H1974,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1975,0)","v":0},null,{"$f":"D1968+1","v":310}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1975,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1975,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1977<0,0,ROUND(E1977,0))","v":0},{"$f":"OFFSET($D$269,D1975,0)","v":0},{"$f":"IF(E1977>10,ROUND(($D1978/12)*$F1976,0),$D1977)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1975,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1975,0)),0,IF(E1977>10,ROUND(D1977*C1978,0),IF(D1977<0,0,D1977)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1976=LataProjekcji,$F1977,IF($D1976=LataProjekcji,$D1978,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:K1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:K1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:L1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:L1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:M1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:M1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:N1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:N1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:O1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:O1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:P1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:P1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:Q1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:Q1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:R1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:R1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:S1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:S1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:T1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:T1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:U1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:U1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:V1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:V1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:W1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:W1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:X1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:X1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:Y1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:Y1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:Z1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:Z1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:AA1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:AA1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:AB1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:AB1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:AC1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:AC1978)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1976=LataProjekcji,$F1976>0),AND($D1976=LataProjekcji,$F1976=0,$E1977<=10)),$F1977,IF($D1976<LataProjekcji,IF((SUM($K1978:AD1978)+$D1978)<$D1977,$D1978,$D1977-SUM($K1978:AD1978)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1978,0)","v":0},{"$f":"ROUND(K1979+L1978,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1979+X1978,0)","v":0},{"$f":"ROUND(X1979+Y1978,0)","v":0},{"$f":"ROUND(Y1979+Z1978,0)","v":0},0,{"$f":"ROUND(AA1979+AB1978,0)","v":0},{"$f":"ROUND(AB1979+AC1978,0)","v":0},{"$f":"ROUND(AC1979+AD1978,0)","v":0},{"$f":"ROUND(AD1979+AE1978,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1973+7","v":604},null,null,{"$f":"IF($D1976=LataProjekcji,ROUND($D1977-K1979,0),ROUND(IF(K1978=0,0,$D1977-K1979),0))","v":0},{"$f":"IF($D1976=LataProjekcji,ROUND($D1977-L1979,0),ROUND(IF(AND(L1978=0,K1980>0),$D1977-L1979,IF(L1978=0,0,$D1977-L1979)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1976=LataProjekcji,ROUND($D1977-X1979,0),ROUND(IF(AND(X1978=0,W1980>0),$D1977-X1979,IF(X1978=0,0,$D1977-X1979)),0))","v":0},0,0,0,{"$f":"IF($D1976=LataProjekcji,ROUND($D1977-AB1979,0),ROUND(IF(AND(AB1978=0,AA1980>0),$D1977-AB1979,IF(AB1978=0,0,$D1977-AB1979)),0))","v":0},{"$f":"IF($D1976=LataProjekcji,ROUND($D1977-AC1979,0),ROUND(IF(AND(AC1978=0,AB1980>0),$D1977-AC1979,IF(AC1978=0,0,$D1977-AC1979)),0))","v":0},{"$f":"IF($D1976=LataProjekcji,ROUND($D1977-AD1979,0),ROUND(IF(AND(AD1978=0,AC1980>0),$D1977-AD1979,IF(AD1978=0,0,$D1977-AD1979)),0))","v":0},{"$f":"IF($D1976=LataProjekcji,ROUND($D1977-AE1979,0),ROUND(IF(AND(AE1978=0,AD1980>0),$D1977-AE1979,IF(AE1978=0,0,$D1977-AE1979)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1974+1","v":5},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1975,0)=\"tak\",OFFSET($G$269,$D1975,0)=\"tak\",OFFSET($J$269,$D1975,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1980,(COLUMN()-11))*OFFSET($K$590,$H1981,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1982,0)","v":0},null,{"$f":"D1975+1","v":311}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1982,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1982,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1984<0,0,ROUND(E1984,0))","v":0},{"$f":"OFFSET($D$269,D1982,0)","v":0},{"$f":"IF(E1984>10,ROUND(($D1985/12)*$F1983,0),$D1984)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1982,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1982,0)),0,IF(E1984>10,ROUND(D1984*C1985,0),IF(D1984<0,0,D1984)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1983=LataProjekcji,$F1984,IF($D1983=LataProjekcji,$D1985,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:K1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:K1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:L1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:L1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:M1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:M1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:N1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:N1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:O1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:O1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:P1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:P1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:Q1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:Q1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:R1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:R1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:S1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:S1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:T1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:T1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:U1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:U1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:V1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:V1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:W1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:W1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:X1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:X1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:Y1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:Y1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:Z1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:Z1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:AA1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:AA1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:AB1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:AB1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:AC1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:AC1985)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1983=LataProjekcji,$F1983>0),AND($D1983=LataProjekcji,$F1983=0,$E1984<=10)),$F1984,IF($D1983<LataProjekcji,IF((SUM($K1985:AD1985)+$D1985)<$D1984,$D1985,$D1984-SUM($K1985:AD1985)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1985,0)","v":0},{"$f":"ROUND(K1986+L1985,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1986+X1985,0)","v":0},{"$f":"ROUND(X1986+Y1985,0)","v":0},{"$f":"ROUND(Y1986+Z1985,0)","v":0},0,{"$f":"ROUND(AA1986+AB1985,0)","v":0},{"$f":"ROUND(AB1986+AC1985,0)","v":0},{"$f":"ROUND(AC1986+AD1985,0)","v":0},{"$f":"ROUND(AD1986+AE1985,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1980+7","v":611},null,null,{"$f":"IF($D1983=LataProjekcji,ROUND($D1984-K1986,0),ROUND(IF(K1985=0,0,$D1984-K1986),0))","v":0},{"$f":"IF($D1983=LataProjekcji,ROUND($D1984-L1986,0),ROUND(IF(AND(L1985=0,K1987>0),$D1984-L1986,IF(L1985=0,0,$D1984-L1986)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1983=LataProjekcji,ROUND($D1984-X1986,0),ROUND(IF(AND(X1985=0,W1987>0),$D1984-X1986,IF(X1985=0,0,$D1984-X1986)),0))","v":0},0,0,0,{"$f":"IF($D1983=LataProjekcji,ROUND($D1984-AB1986,0),ROUND(IF(AND(AB1985=0,AA1987>0),$D1984-AB1986,IF(AB1985=0,0,$D1984-AB1986)),0))","v":0},{"$f":"IF($D1983=LataProjekcji,ROUND($D1984-AC1986,0),ROUND(IF(AND(AC1985=0,AB1987>0),$D1984-AC1986,IF(AC1985=0,0,$D1984-AC1986)),0))","v":0},{"$f":"IF($D1983=LataProjekcji,ROUND($D1984-AD1986,0),ROUND(IF(AND(AD1985=0,AC1987>0),$D1984-AD1986,IF(AD1985=0,0,$D1984-AD1986)),0))","v":0},{"$f":"IF($D1983=LataProjekcji,ROUND($D1984-AE1986,0),ROUND(IF(AND(AE1985=0,AD1987>0),$D1984-AE1986,IF(AE1985=0,0,$D1984-AE1986)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1981+1","v":6},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1982,0)=\"tak\",OFFSET($G$269,$D1982,0)=\"tak\",OFFSET($J$269,$D1982,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1987,(COLUMN()-11))*OFFSET($K$590,$H1988,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1989,0)","v":0},null,{"$f":"D1982+1","v":312}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1989,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1989,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1991<0,0,ROUND(E1991,0))","v":0},{"$f":"OFFSET($D$269,D1989,0)","v":0},{"$f":"IF(E1991>10,ROUND(($D1992/12)*$F1990,0),$D1991)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1989,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1989,0)),0,IF(E1991>10,ROUND(D1991*C1992,0),IF(D1991<0,0,D1991)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1990=LataProjekcji,$F1991,IF($D1990=LataProjekcji,$D1992,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:K1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:K1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:L1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:L1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:M1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:M1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:N1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:N1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:O1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:O1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:P1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:P1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:Q1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:Q1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:R1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:R1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:S1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:S1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:T1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:T1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:U1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:U1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:V1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:V1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:W1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:W1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:X1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:X1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:Y1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:Y1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:Z1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:Z1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:AA1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:AA1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:AB1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:AB1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:AC1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:AC1992)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1990=LataProjekcji,$F1990>0),AND($D1990=LataProjekcji,$F1990=0,$E1991<=10)),$F1991,IF($D1990<LataProjekcji,IF((SUM($K1992:AD1992)+$D1992)<$D1991,$D1992,$D1991-SUM($K1992:AD1992)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1992,0)","v":0},{"$f":"ROUND(K1993+L1992,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1993+X1992,0)","v":0},{"$f":"ROUND(X1993+Y1992,0)","v":0},{"$f":"ROUND(Y1993+Z1992,0)","v":0},0,{"$f":"ROUND(AA1993+AB1992,0)","v":0},{"$f":"ROUND(AB1993+AC1992,0)","v":0},{"$f":"ROUND(AC1993+AD1992,0)","v":0},{"$f":"ROUND(AD1993+AE1992,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1987+7","v":618},null,null,{"$f":"IF($D1990=LataProjekcji,ROUND($D1991-K1993,0),ROUND(IF(K1992=0,0,$D1991-K1993),0))","v":0},{"$f":"IF($D1990=LataProjekcji,ROUND($D1991-L1993,0),ROUND(IF(AND(L1992=0,K1994>0),$D1991-L1993,IF(L1992=0,0,$D1991-L1993)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1990=LataProjekcji,ROUND($D1991-X1993,0),ROUND(IF(AND(X1992=0,W1994>0),$D1991-X1993,IF(X1992=0,0,$D1991-X1993)),0))","v":0},0,0,0,{"$f":"IF($D1990=LataProjekcji,ROUND($D1991-AB1993,0),ROUND(IF(AND(AB1992=0,AA1994>0),$D1991-AB1993,IF(AB1992=0,0,$D1991-AB1993)),0))","v":0},{"$f":"IF($D1990=LataProjekcji,ROUND($D1991-AC1993,0),ROUND(IF(AND(AC1992=0,AB1994>0),$D1991-AC1993,IF(AC1992=0,0,$D1991-AC1993)),0))","v":0},{"$f":"IF($D1990=LataProjekcji,ROUND($D1991-AD1993,0),ROUND(IF(AND(AD1992=0,AC1994>0),$D1991-AD1993,IF(AD1992=0,0,$D1991-AD1993)),0))","v":0},{"$f":"IF($D1990=LataProjekcji,ROUND($D1991-AE1993,0),ROUND(IF(AND(AE1992=0,AD1994>0),$D1991-AE1993,IF(AE1992=0,0,$D1991-AE1993)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1988+1","v":7},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1989,0)=\"tak\",OFFSET($G$269,$D1989,0)=\"tak\",OFFSET($J$269,$D1989,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H1994,(COLUMN()-11))*OFFSET($K$590,$H1995,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D1996,0)","v":0},null,{"$f":"D1989+1","v":313}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1996,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1996,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1998<0,0,ROUND(E1998,0))","v":0},{"$f":"OFFSET($D$269,D1996,0)","v":0},{"$f":"IF(E1998>10,ROUND(($D1999/12)*$F1997,0),$D1998)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D1996,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D1996,0)),0,IF(E1998>10,ROUND(D1998*C1999,0),IF(D1998<0,0,D1998)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1997=LataProjekcji,$F1998,IF($D1997=LataProjekcji,$D1999,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:K1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:K1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:L1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:L1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:M1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:M1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:N1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:N1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:O1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:O1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:P1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:P1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:Q1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:Q1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:R1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:R1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:S1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:S1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:T1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:T1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:U1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:U1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:V1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:V1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:W1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:W1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:X1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:X1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:Y1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:Y1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:Z1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:Z1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:AA1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:AA1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:AB1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:AB1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:AC1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:AC1999)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1997=LataProjekcji,$F1997>0),AND($D1997=LataProjekcji,$F1997=0,$E1998<=10)),$F1998,IF($D1997<LataProjekcji,IF((SUM($K1999:AD1999)+$D1999)<$D1998,$D1999,$D1998-SUM($K1999:AD1999)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1999,0)","v":0},{"$f":"ROUND(K2000+L1999,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2000+X1999,0)","v":0},{"$f":"ROUND(X2000+Y1999,0)","v":0},{"$f":"ROUND(Y2000+Z1999,0)","v":0},0,{"$f":"ROUND(AA2000+AB1999,0)","v":0},{"$f":"ROUND(AB2000+AC1999,0)","v":0},{"$f":"ROUND(AC2000+AD1999,0)","v":0},{"$f":"ROUND(AD2000+AE1999,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1994+7","v":625},null,null,{"$f":"IF($D1997=LataProjekcji,ROUND($D1998-K2000,0),ROUND(IF(K1999=0,0,$D1998-K2000),0))","v":0},{"$f":"IF($D1997=LataProjekcji,ROUND($D1998-L2000,0),ROUND(IF(AND(L1999=0,K2001>0),$D1998-L2000,IF(L1999=0,0,$D1998-L2000)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1997=LataProjekcji,ROUND($D1998-X2000,0),ROUND(IF(AND(X1999=0,W2001>0),$D1998-X2000,IF(X1999=0,0,$D1998-X2000)),0))","v":0},0,0,0,{"$f":"IF($D1997=LataProjekcji,ROUND($D1998-AB2000,0),ROUND(IF(AND(AB1999=0,AA2001>0),$D1998-AB2000,IF(AB1999=0,0,$D1998-AB2000)),0))","v":0},{"$f":"IF($D1997=LataProjekcji,ROUND($D1998-AC2000,0),ROUND(IF(AND(AC1999=0,AB2001>0),$D1998-AC2000,IF(AC1999=0,0,$D1998-AC2000)),0))","v":0},{"$f":"IF($D1997=LataProjekcji,ROUND($D1998-AD2000,0),ROUND(IF(AND(AD1999=0,AC2001>0),$D1998-AD2000,IF(AD1999=0,0,$D1998-AD2000)),0))","v":0},{"$f":"IF($D1997=LataProjekcji,ROUND($D1998-AE2000,0),ROUND(IF(AND(AE1999=0,AD2001>0),$D1998-AE2000,IF(AE1999=0,0,$D1998-AE2000)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1995+1","v":8},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1996,0)=\"tak\",OFFSET($G$269,$D1996,0)=\"tak\",OFFSET($J$269,$D1996,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H2001,(COLUMN()-11))*OFFSET($K$590,$H2002,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D2003,0)","v":0},null,{"$f":"D1996+1","v":314}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2003,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2003,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2005<0,0,ROUND(E2005,0))","v":0},{"$f":"OFFSET($D$269,D2003,0)","v":0},{"$f":"IF(E2005>10,ROUND(($D2006/12)*$F2004,0),$D2005)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D2003,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D2003,0)),0,IF(E2005>10,ROUND(D2005*C2006,0),IF(D2005<0,0,D2005)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2004=LataProjekcji,$F2005,IF($D2004=LataProjekcji,$D2006,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:K2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:K2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:L2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:L2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:M2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:M2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:N2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:N2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:O2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:O2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:P2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:P2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:Q2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:Q2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:R2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:R2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:S2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:S2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:T2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:T2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:U2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:U2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:V2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:V2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:W2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:W2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:X2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:X2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:Y2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:Y2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:Z2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:Z2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:AA2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:AA2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:AB2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:AB2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:AC2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:AC2006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2004=LataProjekcji,$F2004>0),AND($D2004=LataProjekcji,$F2004=0,$E2005<=10)),$F2005,IF($D2004<LataProjekcji,IF((SUM($K2006:AD2006)+$D2006)<$D2005,$D2006,$D2005-SUM($K2006:AD2006)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2006,0)","v":0},{"$f":"ROUND(K2007+L2006,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2007+X2006,0)","v":0},{"$f":"ROUND(X2007+Y2006,0)","v":0},{"$f":"ROUND(Y2007+Z2006,0)","v":0},0,{"$f":"ROUND(AA2007+AB2006,0)","v":0},{"$f":"ROUND(AB2007+AC2006,0)","v":0},{"$f":"ROUND(AC2007+AD2006,0)","v":0},{"$f":"ROUND(AD2007+AE2006,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2001+7","v":632},null,null,{"$f":"IF($D2004=LataProjekcji,ROUND($D2005-K2007,0),ROUND(IF(K2006=0,0,$D2005-K2007),0))","v":0},{"$f":"IF($D2004=LataProjekcji,ROUND($D2005-L2007,0),ROUND(IF(AND(L2006=0,K2008>0),$D2005-L2007,IF(L2006=0,0,$D2005-L2007)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2004=LataProjekcji,ROUND($D2005-X2007,0),ROUND(IF(AND(X2006=0,W2008>0),$D2005-X2007,IF(X2006=0,0,$D2005-X2007)),0))","v":0},0,0,0,{"$f":"IF($D2004=LataProjekcji,ROUND($D2005-AB2007,0),ROUND(IF(AND(AB2006=0,AA2008>0),$D2005-AB2007,IF(AB2006=0,0,$D2005-AB2007)),0))","v":0},{"$f":"IF($D2004=LataProjekcji,ROUND($D2005-AC2007,0),ROUND(IF(AND(AC2006=0,AB2008>0),$D2005-AC2007,IF(AC2006=0,0,$D2005-AC2007)),0))","v":0},{"$f":"IF($D2004=LataProjekcji,ROUND($D2005-AD2007,0),ROUND(IF(AND(AD2006=0,AC2008>0),$D2005-AD2007,IF(AD2006=0,0,$D2005-AD2007)),0))","v":0},{"$f":"IF($D2004=LataProjekcji,ROUND($D2005-AE2007,0),ROUND(IF(AND(AE2006=0,AD2008>0),$D2005-AE2007,IF(AE2006=0,0,$D2005-AE2007)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2002+1","v":9},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2003,0)=\"tak\",OFFSET($G$269,$D2003,0)=\"tak\",OFFSET($J$269,$D2003,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H2008,(COLUMN()-11))*OFFSET($K$590,$H2009,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"INNE ŚRODKI TRWAŁE"]
[null,{"$f":"OFFSET($B$269,D2015,0)","v":0},null,347,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2015,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2015,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D626-G2016","v":0},{"$f":"D626-G2016-H2016","v":0}]
[null,"wartość netto",null,{"$f":"IF(E2017<0,0,ROUND(E2017,0))","v":0},{"$f":"OFFSET($D$269,D2015,0)","v":0},{"$f":"IF(E2017>10,ROUND(($D2018/12)*$F2016,0),$D2017)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D2015,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D2015,0)),0,IF(E2017>10,ROUND(D2017*C2018,0),IF(D2017<0,0,D2017)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2016=LataProjekcji,$F2017,IF($D2016=LataProjekcji,$D2018,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:K2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:K2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:L2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:L2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:M2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:M2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:N2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:N2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:O2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:O2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:P2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:P2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:Q2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:Q2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:R2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:R2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:S2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:S2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:T2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:T2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:U2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:U2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:V2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:V2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:W2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:W2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:X2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:X2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:Y2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:Y2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:Z2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:Z2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:AA2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:AA2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:AB2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:AB2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:AC2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:AC2018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2016=LataProjekcji,$F2016>0),AND($D2016=LataProjekcji,$F2016=0,$E2017<=10)),$F2017,IF($D2016<LataProjekcji,IF((SUM($K2018:AD2018)+$D2018)<$D2017,$D2018,$D2017-SUM($K2018:AD2018)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2018,0)","v":0},{"$f":"ROUND(K2019+L2018,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2019+X2018,0)","v":0},{"$f":"ROUND(X2019+Y2018,0)","v":0},{"$f":"ROUND(Y2019+Z2018,0)","v":0},0,{"$f":"ROUND(AA2019+AB2018,0)","v":0},{"$f":"ROUND(AB2019+AC2018,0)","v":0},{"$f":"ROUND(AC2019+AD2018,0)","v":0},{"$f":"ROUND(AD2019+AE2018,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2008+9","v":641},null,null,{"$f":"IF($D2016=LataProjekcji,ROUND($D2017-K2019,0),ROUND(IF(K2018=0,0,$D2017-K2019),0))","v":0},{"$f":"IF($D2016=LataProjekcji,ROUND($D2017-L2019,0),ROUND(IF(AND(L2018=0,K2020>0),$D2017-L2019,IF(L2018=0,0,$D2017-L2019)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2016=LataProjekcji,ROUND($D2017-X2019,0),ROUND(IF(AND(X2018=0,W2020>0),$D2017-X2019,IF(X2018=0,0,$D2017-X2019)),0))","v":0},0,0,0,{"$f":"IF($D2016=LataProjekcji,ROUND($D2017-AB2019,0),ROUND(IF(AND(AB2018=0,AA2020>0),$D2017-AB2019,IF(AB2018=0,0,$D2017-AB2019)),0))","v":0},{"$f":"IF($D2016=LataProjekcji,ROUND($D2017-AC2019,0),ROUND(IF(AND(AC2018=0,AB2020>0),$D2017-AC2019,IF(AC2018=0,0,$D2017-AC2019)),0))","v":0},{"$f":"IF($D2016=LataProjekcji,ROUND($D2017-AD2019,0),ROUND(IF(AND(AD2018=0,AC2020>0),$D2017-AD2019,IF(AD2018=0,0,$D2017-AD2019)),0))","v":0},{"$f":"IF($D2016=LataProjekcji,ROUND($D2017-AE2019,0),ROUND(IF(AND(AE2018=0,AD2020>0),$D2017-AE2019,IF(AE2018=0,0,$D2017-AE2019)),0))","v":0}]
[null,null,null,null,null,null,null,0,null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2015,0)=\"tak\",OFFSET($G$269,$D2015,0)=\"tak\",OFFSET($J$269,$D2015,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H2020,(COLUMN()-11))*OFFSET($K$632,$H2021,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D2022,0)","v":0},null,{"$f":"D2015+1","v":348}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2022,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2022,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2024<0,0,ROUND(E2024,0))","v":0},{"$f":"OFFSET($D$269,D2022,0)","v":0},{"$f":"IF(E2024>10,ROUND(($D2025/12)*$F2023,0),$D2024)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D2022,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D2022,0)),0,IF(E2024>10,ROUND(D2024*C2025,0),IF(D2024<0,0,D2024)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2023=LataProjekcji,$F2024,IF($D2023=LataProjekcji,$D2025,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:K2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:K2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:L2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:L2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:M2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:M2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:N2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:N2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:O2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:O2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:P2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:P2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:Q2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:Q2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:R2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:R2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:S2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:S2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:T2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:T2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:U2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:U2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:V2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:V2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:W2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:W2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:X2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:X2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:Y2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:Y2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:Z2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:Z2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:AA2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:AA2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:AB2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:AB2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:AC2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:AC2025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2023=LataProjekcji,$F2023>0),AND($D2023=LataProjekcji,$F2023=0,$E2024<=10)),$F2024,IF($D2023<LataProjekcji,IF((SUM($K2025:AD2025)+$D2025)<$D2024,$D2025,$D2024-SUM($K2025:AD2025)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2025,0)","v":0},{"$f":"ROUND(K2026+L2025,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2026+X2025,0)","v":0},{"$f":"ROUND(X2026+Y2025,0)","v":0},{"$f":"ROUND(Y2026+Z2025,0)","v":0},0,{"$f":"ROUND(AA2026+AB2025,0)","v":0},{"$f":"ROUND(AB2026+AC2025,0)","v":0},{"$f":"ROUND(AC2026+AD2025,0)","v":0},{"$f":"ROUND(AD2026+AE2025,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2020+7","v":648},null,null,{"$f":"IF($D2023=LataProjekcji,ROUND($D2024-K2026,0),ROUND(IF(K2025=0,0,$D2024-K2026),0))","v":0},{"$f":"IF($D2023=LataProjekcji,ROUND($D2024-L2026,0),ROUND(IF(AND(L2025=0,K2027>0),$D2024-L2026,IF(L2025=0,0,$D2024-L2026)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2023=LataProjekcji,ROUND($D2024-X2026,0),ROUND(IF(AND(X2025=0,W2027>0),$D2024-X2026,IF(X2025=0,0,$D2024-X2026)),0))","v":0},0,0,0,{"$f":"IF($D2023=LataProjekcji,ROUND($D2024-AB2026,0),ROUND(IF(AND(AB2025=0,AA2027>0),$D2024-AB2026,IF(AB2025=0,0,$D2024-AB2026)),0))","v":0},{"$f":"IF($D2023=LataProjekcji,ROUND($D2024-AC2026,0),ROUND(IF(AND(AC2025=0,AB2027>0),$D2024-AC2026,IF(AC2025=0,0,$D2024-AC2026)),0))","v":0},{"$f":"IF($D2023=LataProjekcji,ROUND($D2024-AD2026,0),ROUND(IF(AND(AD2025=0,AC2027>0),$D2024-AD2026,IF(AD2025=0,0,$D2024-AD2026)),0))","v":0},{"$f":"IF($D2023=LataProjekcji,ROUND($D2024-AE2026,0),ROUND(IF(AND(AE2025=0,AD2027>0),$D2024-AE2026,IF(AE2025=0,0,$D2024-AE2026)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2021+1","v":1},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2022,0)=\"tak\",OFFSET($G$269,$D2022,0)=\"tak\",OFFSET($J$269,$D2022,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H2027,(COLUMN()-11))*OFFSET($K$632,$H2028,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D2029,0)","v":0},null,{"$f":"D2022+1","v":349}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2029,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2029,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2031<0,0,ROUND(E2031,0))","v":0},{"$f":"OFFSET($D$269,D2029,0)","v":0},{"$f":"IF(E2031>10,ROUND(($D2032/12)*$F2030,0),$D2031)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D2029,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D2029,0)),0,IF(E2031>10,ROUND(D2031*C2032,0),IF(D2031<0,0,D2031)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2030=LataProjekcji,$F2031,IF($D2030=LataProjekcji,$D2032,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:K2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:K2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:L2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:L2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:M2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:M2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:N2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:N2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:O2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:O2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:P2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:P2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:Q2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:Q2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:R2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:R2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:S2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:S2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:T2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:T2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:U2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:U2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:V2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:V2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:W2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:W2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:X2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:X2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:Y2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:Y2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:Z2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:Z2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:AA2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:AA2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:AB2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:AB2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:AC2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:AC2032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2030=LataProjekcji,$F2030>0),AND($D2030=LataProjekcji,$F2030=0,$E2031<=10)),$F2031,IF($D2030<LataProjekcji,IF((SUM($K2032:AD2032)+$D2032)<$D2031,$D2032,$D2031-SUM($K2032:AD2032)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2032,0)","v":0},{"$f":"ROUND(K2033+L2032,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2033+X2032,0)","v":0},{"$f":"ROUND(X2033+Y2032,0)","v":0},{"$f":"ROUND(Y2033+Z2032,0)","v":0},0,{"$f":"ROUND(AA2033+AB2032,0)","v":0},{"$f":"ROUND(AB2033+AC2032,0)","v":0},{"$f":"ROUND(AC2033+AD2032,0)","v":0},{"$f":"ROUND(AD2033+AE2032,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2027+7","v":655},null,null,{"$f":"IF($D2030=LataProjekcji,ROUND($D2031-K2033,0),ROUND(IF(K2032=0,0,$D2031-K2033),0))","v":0},{"$f":"IF($D2030=LataProjekcji,ROUND($D2031-L2033,0),ROUND(IF(AND(L2032=0,K2034>0),$D2031-L2033,IF(L2032=0,0,$D2031-L2033)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2030=LataProjekcji,ROUND($D2031-X2033,0),ROUND(IF(AND(X2032=0,W2034>0),$D2031-X2033,IF(X2032=0,0,$D2031-X2033)),0))","v":0},0,0,0,{"$f":"IF($D2030=LataProjekcji,ROUND($D2031-AB2033,0),ROUND(IF(AND(AB2032=0,AA2034>0),$D2031-AB2033,IF(AB2032=0,0,$D2031-AB2033)),0))","v":0},{"$f":"IF($D2030=LataProjekcji,ROUND($D2031-AC2033,0),ROUND(IF(AND(AC2032=0,AB2034>0),$D2031-AC2033,IF(AC2032=0,0,$D2031-AC2033)),0))","v":0},{"$f":"IF($D2030=LataProjekcji,ROUND($D2031-AD2033,0),ROUND(IF(AND(AD2032=0,AC2034>0),$D2031-AD2033,IF(AD2032=0,0,$D2031-AD2033)),0))","v":0},{"$f":"IF($D2030=LataProjekcji,ROUND($D2031-AE2033,0),ROUND(IF(AND(AE2032=0,AD2034>0),$D2031-AE2033,IF(AE2032=0,0,$D2031-AE2033)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2028+1","v":2},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2029,0)=\"tak\",OFFSET($G$269,$D2029,0)=\"tak\",OFFSET($J$269,$D2029,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H2034,(COLUMN()-11))*OFFSET($K$632,$H2035,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D2036,0)","v":0},null,{"$f":"D2029+1","v":350}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2036,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2036,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2038<0,0,ROUND(E2038,0))","v":0},{"$f":"OFFSET($D$269,D2036,0)","v":0},{"$f":"IF(E2038>10,ROUND(($D2039/12)*$F2037,0),$D2038)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D2036,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D2036,0)),0,IF(E2038>10,ROUND(D2038*C2039,0),IF(D2038<0,0,D2038)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2037=LataProjekcji,$F2038,IF($D2037=LataProjekcji,$D2039,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:K2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:K2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:L2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:L2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:M2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:M2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:N2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:N2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:O2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:O2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:P2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:P2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:Q2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:Q2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:R2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:R2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:S2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:S2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:T2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:T2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:U2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:U2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:V2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:V2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:W2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:W2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:X2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:X2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:Y2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:Y2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:Z2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:Z2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:AA2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:AA2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:AB2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:AB2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:AC2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:AC2039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2037=LataProjekcji,$F2037>0),AND($D2037=LataProjekcji,$F2037=0,$E2038<=10)),$F2038,IF($D2037<LataProjekcji,IF((SUM($K2039:AD2039)+$D2039)<$D2038,$D2039,$D2038-SUM($K2039:AD2039)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2039,0)","v":0},{"$f":"ROUND(K2040+L2039,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2040+X2039,0)","v":0},{"$f":"ROUND(X2040+Y2039,0)","v":0},{"$f":"ROUND(Y2040+Z2039,0)","v":0},0,{"$f":"ROUND(AA2040+AB2039,0)","v":0},{"$f":"ROUND(AB2040+AC2039,0)","v":0},{"$f":"ROUND(AC2040+AD2039,0)","v":0},{"$f":"ROUND(AD2040+AE2039,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2034+7","v":662},null,null,{"$f":"IF($D2037=LataProjekcji,ROUND($D2038-K2040,0),ROUND(IF(K2039=0,0,$D2038-K2040),0))","v":0},{"$f":"IF($D2037=LataProjekcji,ROUND($D2038-L2040,0),ROUND(IF(AND(L2039=0,K2041>0),$D2038-L2040,IF(L2039=0,0,$D2038-L2040)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2037=LataProjekcji,ROUND($D2038-X2040,0),ROUND(IF(AND(X2039=0,W2041>0),$D2038-X2040,IF(X2039=0,0,$D2038-X2040)),0))","v":0},0,0,0,{"$f":"IF($D2037=LataProjekcji,ROUND($D2038-AB2040,0),ROUND(IF(AND(AB2039=0,AA2041>0),$D2038-AB2040,IF(AB2039=0,0,$D2038-AB2040)),0))","v":0},{"$f":"IF($D2037=LataProjekcji,ROUND($D2038-AC2040,0),ROUND(IF(AND(AC2039=0,AB2041>0),$D2038-AC2040,IF(AC2039=0,0,$D2038-AC2040)),0))","v":0},{"$f":"IF($D2037=LataProjekcji,ROUND($D2038-AD2040,0),ROUND(IF(AND(AD2039=0,AC2041>0),$D2038-AD2040,IF(AD2039=0,0,$D2038-AD2040)),0))","v":0},{"$f":"IF($D2037=LataProjekcji,ROUND($D2038-AE2040,0),ROUND(IF(AND(AE2039=0,AD2041>0),$D2038-AE2040,IF(AE2039=0,0,$D2038-AE2040)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2035+1","v":3},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2036,0)=\"tak\",OFFSET($G$269,$D2036,0)=\"tak\",OFFSET($J$269,$D2036,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H2041,(COLUMN()-11))*OFFSET($K$632,$H2042,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D2043,0)","v":0},null,{"$f":"D2036+1","v":351}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2043,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2043,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2045<0,0,ROUND(E2045,0))","v":0},{"$f":"OFFSET($D$269,D2043,0)","v":0},{"$f":"IF(E2045>10,ROUND(($D2046/12)*$F2044,0),$D2045)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D2043,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D2043,0)),0,IF(E2045>10,ROUND(D2045*C2046,0),IF(D2045<0,0,D2045)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2044=LataProjekcji,$F2045,IF($D2044=LataProjekcji,$D2046,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:K2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:K2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:L2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:L2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:M2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:M2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:N2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:N2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:O2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:O2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:P2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:P2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:Q2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:Q2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:R2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:R2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:S2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:S2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:T2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:T2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:U2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:U2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:V2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:V2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:W2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:W2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:X2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:X2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:Y2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:Y2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:Z2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:Z2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:AA2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:AA2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:AB2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:AB2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:AC2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:AC2046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2044=LataProjekcji,$F2044>0),AND($D2044=LataProjekcji,$F2044=0,$E2045<=10)),$F2045,IF($D2044<LataProjekcji,IF((SUM($K2046:AD2046)+$D2046)<$D2045,$D2046,$D2045-SUM($K2046:AD2046)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2046,0)","v":0},{"$f":"ROUND(K2047+L2046,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2047+X2046,0)","v":0},{"$f":"ROUND(X2047+Y2046,0)","v":0},{"$f":"ROUND(Y2047+Z2046,0)","v":0},0,{"$f":"ROUND(AA2047+AB2046,0)","v":0},{"$f":"ROUND(AB2047+AC2046,0)","v":0},{"$f":"ROUND(AC2047+AD2046,0)","v":0},{"$f":"ROUND(AD2047+AE2046,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2041+7","v":669},null,null,{"$f":"IF($D2044=LataProjekcji,ROUND($D2045-K2047,0),ROUND(IF(K2046=0,0,$D2045-K2047),0))","v":0},{"$f":"IF($D2044=LataProjekcji,ROUND($D2045-L2047,0),ROUND(IF(AND(L2046=0,K2048>0),$D2045-L2047,IF(L2046=0,0,$D2045-L2047)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2044=LataProjekcji,ROUND($D2045-X2047,0),ROUND(IF(AND(X2046=0,W2048>0),$D2045-X2047,IF(X2046=0,0,$D2045-X2047)),0))","v":0},0,0,0,{"$f":"IF($D2044=LataProjekcji,ROUND($D2045-AB2047,0),ROUND(IF(AND(AB2046=0,AA2048>0),$D2045-AB2047,IF(AB2046=0,0,$D2045-AB2047)),0))","v":0},{"$f":"IF($D2044=LataProjekcji,ROUND($D2045-AC2047,0),ROUND(IF(AND(AC2046=0,AB2048>0),$D2045-AC2047,IF(AC2046=0,0,$D2045-AC2047)),0))","v":0},{"$f":"IF($D2044=LataProjekcji,ROUND($D2045-AD2047,0),ROUND(IF(AND(AD2046=0,AC2048>0),$D2045-AD2047,IF(AD2046=0,0,$D2045-AD2047)),0))","v":0},{"$f":"IF($D2044=LataProjekcji,ROUND($D2045-AE2047,0),ROUND(IF(AND(AE2046=0,AD2048>0),$D2045-AE2047,IF(AE2046=0,0,$D2045-AE2047)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2042+1","v":4},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2043,0)=\"tak\",OFFSET($G$269,$D2043,0)=\"tak\",OFFSET($J$269,$D2043,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H2048,(COLUMN()-11))*OFFSET($K$632,$H2049,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D2050,0)","v":0},null,{"$f":"D2043+1","v":352}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2050,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2050,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2052<0,0,ROUND(E2052,0))","v":0},{"$f":"OFFSET($D$269,D2050,0)","v":0},{"$f":"IF(E2052>10,ROUND(($D2053/12)*$F2051,0),$D2052)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D2050,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D2050,0)),0,IF(E2052>10,ROUND(D2052*C2053,0),IF(D2052<0,0,D2052)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2051=LataProjekcji,$F2052,IF($D2051=LataProjekcji,$D2053,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:K2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:K2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:L2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:L2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:M2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:M2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:N2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:N2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:O2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:O2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:P2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:P2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:Q2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:Q2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:R2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:R2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:S2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:S2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:T2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:T2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:U2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:U2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:V2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:V2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:W2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:W2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:X2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:X2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:Y2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:Y2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:Z2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:Z2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:AA2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:AA2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:AB2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:AB2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:AC2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:AC2053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2051=LataProjekcji,$F2051>0),AND($D2051=LataProjekcji,$F2051=0,$E2052<=10)),$F2052,IF($D2051<LataProjekcji,IF((SUM($K2053:AD2053)+$D2053)<$D2052,$D2053,$D2052-SUM($K2053:AD2053)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2053,0)","v":0},{"$f":"ROUND(K2054+L2053,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2054+X2053,0)","v":0},{"$f":"ROUND(X2054+Y2053,0)","v":0},{"$f":"ROUND(Y2054+Z2053,0)","v":0},0,{"$f":"ROUND(AA2054+AB2053,0)","v":0},{"$f":"ROUND(AB2054+AC2053,0)","v":0},{"$f":"ROUND(AC2054+AD2053,0)","v":0},{"$f":"ROUND(AD2054+AE2053,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2048+7","v":676},null,null,{"$f":"IF($D2051=LataProjekcji,ROUND($D2052-K2054,0),ROUND(IF(K2053=0,0,$D2052-K2054),0))","v":0},{"$f":"IF($D2051=LataProjekcji,ROUND($D2052-L2054,0),ROUND(IF(AND(L2053=0,K2055>0),$D2052-L2054,IF(L2053=0,0,$D2052-L2054)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2051=LataProjekcji,ROUND($D2052-X2054,0),ROUND(IF(AND(X2053=0,W2055>0),$D2052-X2054,IF(X2053=0,0,$D2052-X2054)),0))","v":0},0,0,0,{"$f":"IF($D2051=LataProjekcji,ROUND($D2052-AB2054,0),ROUND(IF(AND(AB2053=0,AA2055>0),$D2052-AB2054,IF(AB2053=0,0,$D2052-AB2054)),0))","v":0},{"$f":"IF($D2051=LataProjekcji,ROUND($D2052-AC2054,0),ROUND(IF(AND(AC2053=0,AB2055>0),$D2052-AC2054,IF(AC2053=0,0,$D2052-AC2054)),0))","v":0},{"$f":"IF($D2051=LataProjekcji,ROUND($D2052-AD2054,0),ROUND(IF(AND(AD2053=0,AC2055>0),$D2052-AD2054,IF(AD2053=0,0,$D2052-AD2054)),0))","v":0},{"$f":"IF($D2051=LataProjekcji,ROUND($D2052-AE2054,0),ROUND(IF(AND(AE2053=0,AD2055>0),$D2052-AE2054,IF(AE2053=0,0,$D2052-AE2054)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2049+1","v":5},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2050,0)=\"tak\",OFFSET($G$269,$D2050,0)=\"tak\",OFFSET($J$269,$D2050,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H2055,(COLUMN()-11))*OFFSET($K$632,$H2056,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D2057,0)","v":0},null,{"$f":"D2050+1","v":353}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2057,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2057,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2059<0,0,ROUND(E2059,0))","v":0},{"$f":"OFFSET($D$269,D2057,0)","v":0},{"$f":"IF(E2059>10,ROUND(($D2060/12)*$F2058,0),$D2059)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D2057,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D2057,0)),0,IF(E2059>10,ROUND(D2059*C2060,0),IF(D2059<0,0,D2059)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2058=LataProjekcji,$F2059,IF($D2058=LataProjekcji,$D2060,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:K2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:K2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:L2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:L2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:M2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:M2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:N2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:N2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:O2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:O2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:P2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:P2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:Q2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:Q2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:R2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:R2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:S2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:S2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:T2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:T2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:U2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:U2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:V2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:V2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:W2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:W2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:X2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:X2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:Y2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:Y2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:Z2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:Z2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:AA2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:AA2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:AB2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:AB2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:AC2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:AC2060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2058=LataProjekcji,$F2058>0),AND($D2058=LataProjekcji,$F2058=0,$E2059<=10)),$F2059,IF($D2058<LataProjekcji,IF((SUM($K2060:AD2060)+$D2060)<$D2059,$D2060,$D2059-SUM($K2060:AD2060)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2060,0)","v":0},{"$f":"ROUND(K2061+L2060,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2061+X2060,0)","v":0},{"$f":"ROUND(X2061+Y2060,0)","v":0},{"$f":"ROUND(Y2061+Z2060,0)","v":0},0,{"$f":"ROUND(AA2061+AB2060,0)","v":0},{"$f":"ROUND(AB2061+AC2060,0)","v":0},{"$f":"ROUND(AC2061+AD2060,0)","v":0},{"$f":"ROUND(AD2061+AE2060,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2055+7","v":683},null,null,{"$f":"IF($D2058=LataProjekcji,ROUND($D2059-K2061,0),ROUND(IF(K2060=0,0,$D2059-K2061),0))","v":0},{"$f":"IF($D2058=LataProjekcji,ROUND($D2059-L2061,0),ROUND(IF(AND(L2060=0,K2062>0),$D2059-L2061,IF(L2060=0,0,$D2059-L2061)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2058=LataProjekcji,ROUND($D2059-X2061,0),ROUND(IF(AND(X2060=0,W2062>0),$D2059-X2061,IF(X2060=0,0,$D2059-X2061)),0))","v":0},0,0,0,{"$f":"IF($D2058=LataProjekcji,ROUND($D2059-AB2061,0),ROUND(IF(AND(AB2060=0,AA2062>0),$D2059-AB2061,IF(AB2060=0,0,$D2059-AB2061)),0))","v":0},{"$f":"IF($D2058=LataProjekcji,ROUND($D2059-AC2061,0),ROUND(IF(AND(AC2060=0,AB2062>0),$D2059-AC2061,IF(AC2060=0,0,$D2059-AC2061)),0))","v":0},{"$f":"IF($D2058=LataProjekcji,ROUND($D2059-AD2061,0),ROUND(IF(AND(AD2060=0,AC2062>0),$D2059-AD2061,IF(AD2060=0,0,$D2059-AD2061)),0))","v":0},{"$f":"IF($D2058=LataProjekcji,ROUND($D2059-AE2061,0),ROUND(IF(AND(AE2060=0,AD2062>0),$D2059-AE2061,IF(AE2060=0,0,$D2059-AE2061)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2056+1","v":6},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2057,0)=\"tak\",OFFSET($G$269,$D2057,0)=\"tak\",OFFSET($J$269,$D2057,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H2062,(COLUMN()-11))*OFFSET($K$632,$H2063,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D2064,0)","v":0},null,{"$f":"D2057+1","v":354}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2064,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2064,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2066<0,0,ROUND(E2066,0))","v":0},{"$f":"OFFSET($D$269,D2064,0)","v":0},{"$f":"IF(E2066>10,ROUND(($D2067/12)*$F2065,0),$D2066)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D2064,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D2064,0)),0,IF(E2066>10,ROUND(D2066*C2067,0),IF(D2066<0,0,D2066)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2065=LataProjekcji,$F2066,IF($D2065=LataProjekcji,$D2067,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:K2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:K2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:L2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:L2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:M2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:M2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:N2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:N2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:O2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:O2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:P2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:P2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:Q2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:Q2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:R2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:R2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:S2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:S2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:T2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:T2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:U2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:U2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:V2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:V2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:W2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:W2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:X2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:X2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:Y2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:Y2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:Z2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:Z2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:AA2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:AA2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:AB2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:AB2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:AC2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:AC2067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2065=LataProjekcji,$F2065>0),AND($D2065=LataProjekcji,$F2065=0,$E2066<=10)),$F2066,IF($D2065<LataProjekcji,IF((SUM($K2067:AD2067)+$D2067)<$D2066,$D2067,$D2066-SUM($K2067:AD2067)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2067,0)","v":0},{"$f":"ROUND(K2068+L2067,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2068+X2067,0)","v":0},{"$f":"ROUND(X2068+Y2067,0)","v":0},{"$f":"ROUND(Y2068+Z2067,0)","v":0},0,{"$f":"ROUND(AA2068+AB2067,0)","v":0},{"$f":"ROUND(AB2068+AC2067,0)","v":0},{"$f":"ROUND(AC2068+AD2067,0)","v":0},{"$f":"ROUND(AD2068+AE2067,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2062+7","v":690},null,null,{"$f":"IF($D2065=LataProjekcji,ROUND($D2066-K2068,0),ROUND(IF(K2067=0,0,$D2066-K2068),0))","v":0},{"$f":"IF($D2065=LataProjekcji,ROUND($D2066-L2068,0),ROUND(IF(AND(L2067=0,K2069>0),$D2066-L2068,IF(L2067=0,0,$D2066-L2068)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2065=LataProjekcji,ROUND($D2066-X2068,0),ROUND(IF(AND(X2067=0,W2069>0),$D2066-X2068,IF(X2067=0,0,$D2066-X2068)),0))","v":0},0,0,0,{"$f":"IF($D2065=LataProjekcji,ROUND($D2066-AB2068,0),ROUND(IF(AND(AB2067=0,AA2069>0),$D2066-AB2068,IF(AB2067=0,0,$D2066-AB2068)),0))","v":0},{"$f":"IF($D2065=LataProjekcji,ROUND($D2066-AC2068,0),ROUND(IF(AND(AC2067=0,AB2069>0),$D2066-AC2068,IF(AC2067=0,0,$D2066-AC2068)),0))","v":0},{"$f":"IF($D2065=LataProjekcji,ROUND($D2066-AD2068,0),ROUND(IF(AND(AD2067=0,AC2069>0),$D2066-AD2068,IF(AD2067=0,0,$D2066-AD2068)),0))","v":0},{"$f":"IF($D2065=LataProjekcji,ROUND($D2066-AE2068,0),ROUND(IF(AND(AE2067=0,AD2069>0),$D2066-AE2068,IF(AE2067=0,0,$D2066-AE2068)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2063+1","v":7},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2064,0)=\"tak\",OFFSET($G$269,$D2064,0)=\"tak\",OFFSET($J$269,$D2064,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H2069,(COLUMN()-11))*OFFSET($K$632,$H2070,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D2071,0)","v":0},null,{"$f":"D2064+1","v":355}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2071,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2071,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2073<0,0,ROUND(E2073,0))","v":0},{"$f":"OFFSET($D$269,D2071,0)","v":0},{"$f":"IF(E2073>10,ROUND(($D2074/12)*$F2072,0),$D2073)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D2071,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D2071,0)),0,IF(E2073>10,ROUND(D2073*C2074,0),IF(D2073<0,0,D2073)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2072=LataProjekcji,$F2073,IF($D2072=LataProjekcji,$D2074,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:K2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:K2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:L2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:L2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:M2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:M2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:N2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:N2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:O2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:O2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:P2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:P2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:Q2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:Q2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:R2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:R2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:S2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:S2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:T2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:T2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:U2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:U2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:V2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:V2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:W2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:W2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:X2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:X2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:Y2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:Y2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:Z2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:Z2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:AA2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:AA2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:AB2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:AB2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:AC2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:AC2074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2072=LataProjekcji,$F2072>0),AND($D2072=LataProjekcji,$F2072=0,$E2073<=10)),$F2073,IF($D2072<LataProjekcji,IF((SUM($K2074:AD2074)+$D2074)<$D2073,$D2074,$D2073-SUM($K2074:AD2074)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2074,0)","v":0},{"$f":"ROUND(K2075+L2074,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2075+X2074,0)","v":0},{"$f":"ROUND(X2075+Y2074,0)","v":0},{"$f":"ROUND(Y2075+Z2074,0)","v":0},0,{"$f":"ROUND(AA2075+AB2074,0)","v":0},{"$f":"ROUND(AB2075+AC2074,0)","v":0},{"$f":"ROUND(AC2075+AD2074,0)","v":0},{"$f":"ROUND(AD2075+AE2074,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2069+7","v":697},null,null,{"$f":"IF($D2072=LataProjekcji,ROUND($D2073-K2075,0),ROUND(IF(K2074=0,0,$D2073-K2075),0))","v":0},{"$f":"IF($D2072=LataProjekcji,ROUND($D2073-L2075,0),ROUND(IF(AND(L2074=0,K2076>0),$D2073-L2075,IF(L2074=0,0,$D2073-L2075)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2072=LataProjekcji,ROUND($D2073-X2075,0),ROUND(IF(AND(X2074=0,W2076>0),$D2073-X2075,IF(X2074=0,0,$D2073-X2075)),0))","v":0},0,0,0,{"$f":"IF($D2072=LataProjekcji,ROUND($D2073-AB2075,0),ROUND(IF(AND(AB2074=0,AA2076>0),$D2073-AB2075,IF(AB2074=0,0,$D2073-AB2075)),0))","v":0},{"$f":"IF($D2072=LataProjekcji,ROUND($D2073-AC2075,0),ROUND(IF(AND(AC2074=0,AB2076>0),$D2073-AC2075,IF(AC2074=0,0,$D2073-AC2075)),0))","v":0},{"$f":"IF($D2072=LataProjekcji,ROUND($D2073-AD2075,0),ROUND(IF(AND(AD2074=0,AC2076>0),$D2073-AD2075,IF(AD2074=0,0,$D2073-AD2075)),0))","v":0},{"$f":"IF($D2072=LataProjekcji,ROUND($D2073-AE2075,0),ROUND(IF(AND(AE2074=0,AD2076>0),$D2073-AE2075,IF(AE2074=0,0,$D2073-AE2075)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2070+1","v":8},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2071,0)=\"tak\",OFFSET($G$269,$D2071,0)=\"tak\",OFFSET($J$269,$D2071,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H2076,(COLUMN()-11))*OFFSET($K$632,$H2077,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"OFFSET($B$269,D2078,0)","v":0},null,{"$f":"D2071+1","v":356}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2078,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2078,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2080<0,0,ROUND(E2080,0))","v":0},{"$f":"OFFSET($D$269,D2078,0)","v":0},{"$f":"IF(E2080>10,ROUND(($D2081/12)*$F2079,0),$D2080)","v":0}]
[null,"amortyzacja roczna",{"$f":"OFFSET($C$269,D2078,0)","v":0},{"$f":"IF(ISBLANK(OFFSET($E$269,D2078,0)),0,IF(E2080>10,ROUND(D2080*C2081,0),IF(D2080<0,0,D2080)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2079=LataProjekcji,$F2080,IF($D2079=LataProjekcji,$D2081,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:K2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:K2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:L2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:L2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:M2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:M2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:N2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:N2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:O2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:O2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:P2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:P2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:Q2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:Q2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:R2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:R2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:S2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:S2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:T2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:T2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:U2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:U2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:V2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:V2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:W2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:W2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:X2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:X2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:Y2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:Y2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:Z2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:Z2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:AA2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:AA2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:AB2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:AB2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:AC2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:AC2081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2079=LataProjekcji,$F2079>0),AND($D2079=LataProjekcji,$F2079=0,$E2080<=10)),$F2080,IF($D2079<LataProjekcji,IF((SUM($K2081:AD2081)+$D2081)<$D2080,$D2081,$D2080-SUM($K2081:AD2081)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2081,0)","v":0},{"$f":"ROUND(K2082+L2081,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2082+X2081,0)","v":0},{"$f":"ROUND(X2082+Y2081,0)","v":0},{"$f":"ROUND(Y2082+Z2081,0)","v":0},0,{"$f":"ROUND(AA2082+AB2081,0)","v":0},{"$f":"ROUND(AB2082+AC2081,0)","v":0},{"$f":"ROUND(AC2082+AD2081,0)","v":0},{"$f":"ROUND(AD2082+AE2081,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2076+7","v":704},null,null,{"$f":"IF($D2079=LataProjekcji,ROUND($D2080-K2082,0),ROUND(IF(K2081=0,0,$D2080-K2082),0))","v":0},{"$f":"IF($D2079=LataProjekcji,ROUND($D2080-L2082,0),ROUND(IF(AND(L2081=0,K2083>0),$D2080-L2082,IF(L2081=0,0,$D2080-L2082)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2079=LataProjekcji,ROUND($D2080-X2082,0),ROUND(IF(AND(X2081=0,W2083>0),$D2080-X2082,IF(X2081=0,0,$D2080-X2082)),0))","v":0},0,0,0,{"$f":"IF($D2079=LataProjekcji,ROUND($D2080-AB2082,0),ROUND(IF(AND(AB2081=0,AA2083>0),$D2080-AB2082,IF(AB2081=0,0,$D2080-AB2082)),0))","v":0},{"$f":"IF($D2079=LataProjekcji,ROUND($D2080-AC2082,0),ROUND(IF(AND(AC2081=0,AB2083>0),$D2080-AC2082,IF(AC2081=0,0,$D2080-AC2082)),0))","v":0},{"$f":"IF($D2079=LataProjekcji,ROUND($D2080-AD2082,0),ROUND(IF(AND(AD2081=0,AC2083>0),$D2080-AD2082,IF(AD2081=0,0,$D2080-AD2082)),0))","v":0},{"$f":"IF($D2079=LataProjekcji,ROUND($D2080-AE2082,0),ROUND(IF(AND(AE2081=0,AD2083>0),$D2080-AE2082,IF(AE2081=0,0,$D2080-AE2082)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2077+1","v":9},null,"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2078,0)=\"tak\",OFFSET($G$269,$D2078,0)=\"tak\",OFFSET($J$269,$D2078,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2527,$H2083,(COLUMN()-11))*OFFSET($K$632,$H2084,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Środki trwałe w budowie - rozliczenie w czasie do bilansu",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"B409","v":0},null,{"$f":"D409","v":0},{"$f":"YEAR(E409)","v":1900},{"$f":"H409","v":0},{"$f":"IF(AND(F409=\"tak\",G409=\"nie\"),ROUND(H409*I409,0),0)","v":0},null,null,{"$f":"J409","v":"wstaw dane"},{"$f":"IF(AND(LataProjekcji<=$E2089,LataProjekcji>=$D409),K409,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B410","v":0},null,{"$f":"D410","v":0},{"$f":"YEAR(E410)","v":1900},{"$f":"H410","v":0},{"$f":"IF(AND(F410=\"tak\",G410=\"nie\"),ROUND(H410*I410,0),0)","v":0},null,null,{"$f":"J410","v":"wstaw dane"},{"$f":"IF(AND(LataProjekcji<=$E2090,LataProjekcji>=$D410),K410,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B411","v":0},null,{"$f":"D411","v":0},{"$f":"YEAR(E411)","v":1900},{"$f":"H411","v":0},{"$f":"IF(AND(F411=\"tak\",G411=\"nie\"),ROUND(H411*I411,0),0)","v":0},null,null,{"$f":"J411","v":"wstaw dane"},{"$f":"IF(AND(LataProjekcji<=$E2091,LataProjekcji>=$D411),K411,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B412","v":0},null,{"$f":"D412","v":0},{"$f":"YEAR(E412)","v":1900},{"$f":"H412","v":0},{"$f":"IF(AND(F412=\"tak\",G412=\"nie\"),ROUND(H412*I412,0),0)","v":0},null,null,{"$f":"J412","v":"wstaw dane"},{"$f":"IF(AND(LataProjekcji<=$E2092,LataProjekcji>=$D412),K412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B413","v":0},null,{"$f":"D413","v":0},{"$f":"YEAR(E413)","v":1900},{"$f":"H413","v":0},{"$f":"IF(AND(F413=\"tak\",G413=\"nie\"),ROUND(H413*I413,0),0)","v":0},null,null,{"$f":"J413","v":"wstaw dane"},{"$f":"IF(AND(LataProjekcji<=$E2093,LataProjekcji>=$D413),K413,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B565","v":0},null,{"$f":"D565","v":0},{"$f":"YEAR(E565)","v":1900},{"$f":"H565","v":0},{"$f":"IF(AND(F565=\"tak\",G565=\"nie\"),ROUND(H565*I565,0),0)","v":0},{"$f":"H565","v":0},"","wstaw dane",{"$f":"IF(AND(LataProjekcji<=$E2094,LataProjekcji>=$D565),K565,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B566","v":0},null,{"$f":"D566","v":0},{"$f":"YEAR(E566)","v":1900},{"$f":"H566","v":0},{"$f":"IF(AND(F566=\"tak\",G566=\"nie\"),ROUND(H566*I566,0),0)","v":0},0,"","wstaw dane",{"$f":"IF(AND(LataProjekcji<=$E2095,LataProjekcji>=$D566),K566,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B567","v":0},null,{"$f":"D567","v":0},{"$f":"YEAR(E567)","v":1900},{"$f":"H567","v":0},{"$f":"IF(AND(F567=\"tak\",G567=\"nie\"),ROUND(H567*I567,0),0)","v":0},0,"","wstaw dane",{"$f":"IF(AND(LataProjekcji<=$E2096,LataProjekcji>=$D567),K567,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B568","v":0},null,{"$f":"D568","v":0},{"$f":"YEAR(E568)","v":1900},{"$f":"H568","v":0},{"$f":"IF(AND(F568=\"tak\",G568=\"nie\"),ROUND(H568*I568,0),0)","v":0},0,"","wstaw dane",{"$f":"IF(AND(LataProjekcji<=$E2097,LataProjekcji>=$D568),K568,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B569","v":0},null,{"$f":"D569","v":0},{"$f":"YEAR(E569)","v":1900},{"$f":"H569","v":0},{"$f":"IF(AND(F569=\"tak\",G569=\"nie\"),ROUND(H569*I569,0),0)","v":0},0,"","wstaw dane",{"$f":"IF(AND(LataProjekcji<=$E2098,LataProjekcji>=$D569),K569,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,{"$f":"SUM(J2089:J2098)","v":0},{"$f":"SUM(K2089:K2098)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2089:X2098)","v":0},{"$f":"SUM(Y2089:Y2098)","v":0},{"$f":"SUM(Z2089:Z2098)","v":0},0,{"$f":"SUM(AB2089:AB2098)","v":0},0,0,0]
[]
[null,"Środki trwałe w budowie - NARASTAJĄCO DO BILANSU",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"B$2089","v":0},null,{"$f":"D$2089","v":0},{"$f":"E$2089","v":1900},{"$f":"F$2089","v":0},null,null,null,{"$f":"MAX(K2102:AE2102)=J2089","v":false},{"$f":"IF(AND(LataProjekcji<$E2102,LataProjekcji>=$D2102),K2089,0)","v":0},{"$f":"IF(AND(LataProjekcji<$E2102,LataProjekcji>=$D2102),L2089+K2102,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<$E2102,LataProjekcji>=$D2102),X2089+W2102,0)","v":0},{"$f":"IF(AND(LataProjekcji<$E2102,LataProjekcji>=$D2102),Y2089+X2102,0)","v":0},{"$f":"IF(AND(LataProjekcji<$E2102,LataProjekcji>=$D2102),Z2089+Y2102,0)","v":0},{"$f":"IF(AND(LataProjekcji<$E2102,LataProjekcji>=$D2102),AA2089+Z2102,0)","v":0},{"$f":"IF(AND(LataProjekcji<$E2102,LataProjekcji>=$D2102),AB2089+AA2102,0)","v":0},{"$f":"IF(AND(LataProjekcji<$E2102,LataProjekcji>=$D2102),AC2089+AB2102,0)","v":0},{"$f":"IF(AND(LataProjekcji<$E2102,LataProjekcji>=$D2102),AD2089+AC2102,0)","v":0},{"$f":"IF(AND(LataProjekcji<$E2102,LataProjekcji>=$D2102),AE2089+AD2102,0)","v":0}]
[null,{"$f":"B2090","v":0},null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2103,LataProjekcji>=$D2103),L2090+K2103,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2104,LataProjekcji>=$D2104),L2091+K2104,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2105,LataProjekcji>=$D2105),L2092+K2105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2106,LataProjekcji>=$D2106),L2093+K2106,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2094","v":0},null,{"$f":"D2094","v":0},1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2107,LataProjekcji>=$D2107),L2094+K2107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2095","v":0},null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2108,LataProjekcji>=$D2108),L2095+K2108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2096","v":0},null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2109,LataProjekcji>=$D2109),L2096+K2109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2097","v":0},null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2110,LataProjekcji>=$D2110),L2097+K2110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2098","v":0},null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2111,LataProjekcji>=$D2111),L2098+K2111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K2102:K2111)","v":0},{"$f":"SUM(L2102:L2111)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2102:X2111)","v":0},{"$f":"SUM(Y2102:Y2111)","v":0},{"$f":"SUM(Z2102:Z2111)","v":0},0,{"$f":"SUM(AB2102:AB2111)","v":0},0,0,0]
[]
[null,"Środki trwałe w budowie - DOTACJA DO ROZLICZEŃ MIĘDZYOKRESOWYCH",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"B2102","v":0},null,0,1900,{"$f":"F2089","v":0},null,null,null,null,{"$f":"IF(LataProjekcji<$E2115,ROUND(K2089*$F2115,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2115,ROUND(X2089*$F2115,0),0)","v":0},0,{"$f":"IF(LataProjekcji<$E2115,ROUND(Z2089*$F2115,0),0)","v":0},0,{"$f":"IF(LataProjekcji<$E2115,ROUND(AB2089*$F2115,0),0)","v":0},0,0,0]
[null,0,null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2116,ROUND(K2090*$F2116,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2116,ROUND(Z2090*$F2116,0),0)","v":0},0,{"$f":"IF(LataProjekcji<$E2116,ROUND(AB2090*$F2116,0),0)","v":0},0,0,0]
[null,0,null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2117,ROUND(K2091*$F2117,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2117,ROUND(Z2091*$F2117,0),0)","v":0},0,{"$f":"IF(LataProjekcji<$E2117,ROUND(AB2091*$F2117,0),0)","v":0},0,0,0]
[null,0,null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2118,ROUND(K2092*$F2118,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2118,ROUND(Z2092*$F2118,0),0)","v":0},0,{"$f":"IF(LataProjekcji<$E2118,ROUND(AB2092*$F2118,0),0)","v":0},0,0,0]
[null,0,null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2119,ROUND(K2093*$F2119,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2119,ROUND(Z2093*$F2119,0),0)","v":0},0,{"$f":"IF(LataProjekcji<$E2119,ROUND(AB2093*$F2119,0),0)","v":0},0,0,0]
[null,{"$f":"B2107","v":0},null,{"$f":"D2107","v":0},1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2120,ROUND(K2094*$F2120,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2120,ROUND(Z2094*$F2120,0),0)","v":0},0,{"$f":"IF(LataProjekcji<$E2120,ROUND(AB2094*$F2120,0),0)","v":0},0,0,0]
[null,{"$f":"B2108","v":0},null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2121,ROUND(K2095*$F2121,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2121,ROUND(Z2095*$F2121,0),0)","v":0},0,{"$f":"IF(LataProjekcji<$E2121,ROUND(AB2095*$F2121,0),0)","v":0},0,0,0]
[null,{"$f":"B2109","v":0},null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2122,ROUND(K2096*$F2122,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2122,ROUND(Z2096*$F2122,0),0)","v":0},0,{"$f":"IF(LataProjekcji<$E2122,ROUND(AB2096*$F2122,0),0)","v":0},0,0,0]
[null,{"$f":"B2110","v":0},null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2123,ROUND(K2097*$F2123,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2123,ROUND(Z2097*$F2123,0),0)","v":0},0,{"$f":"IF(LataProjekcji<$E2123,ROUND(AB2097*$F2123,0),0)","v":0},0,0,0]
[null,{"$f":"B2111","v":0},null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2124,ROUND(K2098*$F2124,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2124,ROUND(Z2098*$F2124,0),0)","v":0},0,{"$f":"IF(LataProjekcji<$E2124,ROUND(AB2098*$F2124,0),0)","v":0},0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K2115:K2124)","v":0},{"$f":"SUM(L2115:L2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2115:X2124)","v":0},{"$f":"SUM(Y2115:Y2124)","v":0},{"$f":"SUM(Z2115:Z2124)","v":0},0,{"$f":"SUM(AB2115:AB2124)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"DOTACJA NARASTAJĄCO",{"$f":"K2125","v":0},{"$f":"L2125+K2126","v":0},{"$f":"M2125+L2126","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X2125+W2126","v":0},{"$f":"Y2125+X2126","v":0},{"$f":"Z2125+Y2126","v":0},0,{"$f":"AB2125+AA2126","v":0},{"$f":"AC2125+AB2126","v":0},{"$f":"AD2125+AC2126","v":0},{"$f":"AE2125+AD2126","v":0}]
[]
[null,"Środki trwałe w budowie - DOTACJA DO ROZLICZEŃ MIĘDZYOKRESOWYCH PRZENOSZONA DO ARKUSZA \"ROZLICZENIE DOTACJI\"",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"B2115","v":0},{"$f":"C2143","v":0},0,1900,0,null,null,null,null,{"$f":"K2115","v":0},{"$f":"IF(LataProjekcji<$E2129,ROUND(K2129+L2115,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2129,ROUND(W2129+X2115,0),0)","v":0},{"$f":"IF(LataProjekcji<$E2129,ROUND(X2129+Y2115,0),0)","v":0},{"$f":"IF(LataProjekcji<$E2129,ROUND(Y2129+Z2115,0),0)","v":0},{"$f":"IF(LataProjekcji<$E2129,ROUND(Z2129+AA2115,0),0)","v":0},{"$f":"IF(LataProjekcji<$E2129,ROUND(AA2129+AB2115,0),0)","v":0},{"$f":"IF(LataProjekcji<$E2129,ROUND(AB2129+AC2115,0),0)","v":0},{"$f":"IF(LataProjekcji<$E2129,ROUND(AC2129+AD2115,0),0)","v":0},{"$f":"IF(LataProjekcji<$E2129,ROUND(AD2129+AE2115,0),0)","v":0}]
[null,0,{"$f":"C2144","v":0},0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2130,ROUND(K2130+L2116,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2131,ROUND(K2131+L2117,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2132,ROUND(K2132+L2118,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2133,ROUND(K2133+L2119,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2120","v":0},0,{"$f":"D2120","v":0},1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2134,ROUND(K2134+L2120,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2121","v":0},0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2135,ROUND(K2135+L2121,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2122","v":0},0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2136,ROUND(K2136+L2122,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2123","v":0},0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2137,ROUND(K2137+L2123,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2124","v":0},0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2138,ROUND(K2138+L2124,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,"DOTACJA NARASTAJĄCO",{"$f":"SUM(K2129:K2138)","v":0},{"$f":"SUM(L2129:L2138)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2129:X2138)","v":0},{"$f":"SUM(Y2129:Y2138)","v":0},{"$f":"SUM(Z2129:Z2138)","v":0},0,{"$f":"SUM(AB2129:AB2138)","v":0},0,0,0]
[]
[]
[null,"Środki trwałe w budowie - DOTACJA DO ROZLICZEŃ MIĘDZYOKRESOWYCH PRZENOSZONA DO ARKUSZA \"NPV\"",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"B2129","v":0},{"$f":"C409","v":0},0,1900,0,{"$f":"G2089","v":0},null,null,{"$f":"SUM(K2143:AE2143)","v":0},{"$f":"K2115","v":0},{"$f":"IF(LataProjekcji<$E2143,L2115,IF(LataProjekcji=$E2143,$G2143-K2129,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2143,X2115,IF(LataProjekcji=$E2143,$G2143-W2129,0))","v":0},{"$f":"IF(LataProjekcji<$E2143,Y2115,IF(LataProjekcji=$E2143,$G2143-X2129,0))","v":0},{"$f":"IF(LataProjekcji<$E2143,Z2115,IF(LataProjekcji=$E2143,$G2143-Y2129,0))","v":0},{"$f":"IF(LataProjekcji<$E2143,AA2115,IF(LataProjekcji=$E2143,$G2143-Z2129,0))","v":0},{"$f":"IF(LataProjekcji<$E2143,AB2115,IF(LataProjekcji=$E2143,$G2143-AA2129,0))","v":0},{"$f":"IF(LataProjekcji<$E2143,AC2115,IF(LataProjekcji=$E2143,$G2143-AB2129,0))","v":0},{"$f":"IF(LataProjekcji<$E2143,AD2115,IF(LataProjekcji=$E2143,$G2143-AC2129,0))","v":0},{"$f":"IF(LataProjekcji<$E2143,AE2115,IF(LataProjekcji=$E2143,$G2143-AD2129,0))","v":0}]
[null,0,{"$f":"C410","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2144,L2116,IF(LataProjekcji=$E2144,$G2144-K2130,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"C411","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2145,L2117,IF(LataProjekcji=$E2145,$G2145-K2131,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"C412","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2146,L2118,IF(LataProjekcji=$E2146,$G2146-K2132,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"C413","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2147,L2119,IF(LataProjekcji=$E2147,$G2147-K2133,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2134","v":0},{"$f":"C565","v":0},{"$f":"D2134","v":0},1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2148,L2120,IF(LataProjekcji=$E2148,$G2148-K2134,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2135","v":0},{"$f":"C566","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2149,L2121,IF(LataProjekcji=$E2149,$G2149-K2135,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2136","v":0},{"$f":"C567","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2150,L2122,IF(LataProjekcji=$E2150,$G2150-K2136,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2137","v":0},{"$f":"C568","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2151,L2123,IF(LataProjekcji=$E2151,$G2151-K2137,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2138","v":0},{"$f":"C569","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2152,L2124,IF(LataProjekcji=$E2152,$G2152-K2138,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,"DOTACJA NARASTAJĄCO",{"$f":"SUM(K2143:K2152)","v":0},{"$f":"SUM(L2143:L2152)","v":0},{"$f":"SUM(M2143:M2152)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2143:X2152)","v":0},{"$f":"SUM(Y2143:Y2152)","v":0},{"$f":"SUM(Z2143:Z2152)","v":0},0,{"$f":"SUM(AB2143:AB2152)","v":0},0,0,0]
[]
[]
[null,null,{"$f":"ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,Opłacalność!$B$13,0))","v":false}]
[null,null,false]
[null,null,false]
[null,null,false]
[null,null,false]
[null,null,false]
[null,null,false]
[null,null,false]
[null,null,false]
[null,null,false]
[null,"Zestawienie amortyzacji do modułów"]
[null,"koszty zakończonych prac rozwojowych"]
[null,{"$f":"B195","v":"koszty zakończonych prac rozwojowych"},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$1177,$J2168,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1177,$J2168,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"koszty zakończonych prac rozwojowych",0,null,null,null,null,null,null,{"$f":"J2168+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2169+7","v":14},{"$f":"OFFSET($K$1177,$J2170,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2170+7","v":21},{"$f":"OFFSET($K$1177,$J2171,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1177,$J2171,COLUMN()-11)","v":0},0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2171+7","v":28},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1177,$J2178,COLUMN()-11)","v":0},0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,91,{"$f":"OFFSET($K$1177,$J2181,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"inne wartości niematerialne i prawne"]
[null,{"$f":"B269","v":0},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$1337,$J2192,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1337,$J2192,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2192+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2193+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,21,{"$f":"OFFSET($K$1337,$J2195,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1337,$J2195,COLUMN()-11)","v":0},0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"grunty"]
[null,{"$f":"B326","v":0},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$1448,$J2209,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1448,$J2209,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2209+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2210+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2211+7","v":21},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2212+7","v":28},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"budynki i budowle "]
[null,{"$f":"B353","v":0},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$1488,$J2216,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1488,$J2216,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2216+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2217+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,0,{"$f":"OFFSET($K$1570,$J2226,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1570,$J2226,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"urządzenia techniczne i maszyny "]
[null,{"$f":"B418","v":0},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$1611,$J2233,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1611,$J2233,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2233+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2234+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,70,{"$f":"OFFSET($K$1611,$J2243,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1611,$J2243,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B438","v":0},0,null,null,null,null,null,null,140,{"$f":"OFFSET($K$1611,$J2253,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1611,$J2253,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,210,{"$f":"OFFSET($K$1611,$J2263,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1611,$J2263,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2264+7","v":224},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B458","v":""},"",null,null,null,null,null,null,0,{"$f":"OFFSET($K$1903,$J2273,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1903,$J2273,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"środki transportu "]
[null,{"$f":"B574","v":0},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$1943,$J2280,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1943,$J2280,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2280+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2281+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"inne środki trwałe "]
[null,{"$f":"B616","v":0},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$2018,$J2292,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$2018,$J2292,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2292+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2293+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Odnośniki do checkboxów amortyzacji z modelu lub własnej",null,null,null,null,null,null,null,"amortyzacja"]
[null,"koszty zakończonych prac rozwojowych",1,null,null,null,null,null,null,null,{"$f":"IF($C2306=1,K17,IF($C2306=2,K18,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość firmy",1,null,null,null,null,null,null,null,{"$f":"IF($C2307=1,K25,IF($C2307=2,K26,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"inne wartości niematerialne i prawne",1,null,null,null,null,null,null,null,{"$f":"IF($C2308=1,K33,IF($C2308=2,K34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"grunty",1,null,null,null,null,null,null,null,{"$f":"IF($C2309=1,K41,IF($C2309=2,K42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"budynki i budowle ",1,null,null,null,null,null,null,null,{"$f":"IF($C2310=1,K49,IF($C2310=2,K50,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"urządzenia techniczne i maszyny ",1,null,null,null,null,null,null,null,{"$f":"IF($C2311=1,K57,IF($C2311=2,K58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"środki transportu ",1,null,null,null,null,null,null,null,{"$f":"IF($C2312=1,K65,IF($C2312=2,K66,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"inne środki trwałe ",1,null,null,null,null,null,null,null,{"$f":"IF($C2313=1,K73,IF($C2313=2,K74,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Razem",{"$f":"SUM(K2306:K2313)","v":0},{"$f":"SUM(L2306:L2313)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2306:X2313)","v":0},{"$f":"SUM(Y2306:Y2313)","v":0},{"$f":"SUM(Z2306:Z2313)","v":0},0,{"$f":"SUM(AB2306:AB2313)","v":0},0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,"umorzenie"]
[null,null,null,null,null,null,null,null,null,"koszty zakończonych prac rozwojowych",{"$f":"K2306","v":0},{"$f":"K2318+L2306","v":0},{"$f":"L2318+M2306","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W2318+X2306","v":0},{"$f":"X2318+Y2306","v":0},{"$f":"Y2318+Z2306","v":0},{"$f":"Z2318+AA2306","v":0},{"$f":"AA2318+AB2306","v":0},{"$f":"AB2318+AC2306","v":0},{"$f":"AC2318+AD2306","v":0},{"$f":"AD2318+AE2306","v":0}]
[null,null,null,null,null,null,null,null,null,"wartość firmy",{"$f":"K2307","v":0},{"$f":"K2319+L2307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"inne wartości niematerialne i prawne",0,{"$f":"K2320+L2308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"grunty",0,{"$f":"K2321+L2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"budynki i budowle ",0,{"$f":"K2322+L2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"urządzenia techniczne i maszyny ",0,{"$f":"K2323+L2311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"środki transportu ",0,{"$f":"K2324+L2312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"inne środki trwałe ",0,{"$f":"K2325+L2313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Razem",{"$f":"SUM(K2318:K2325)","v":0},{"$f":"SUM(L2318:L2325)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2318:X2325)","v":0},{"$f":"SUM(Y2318:Y2325)","v":0},{"$f":"SUM(Z2318:Z2325)","v":0},0,{"$f":"SUM(AB2318:AB2325)","v":0},0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,"wartość księgowa netto"]
[null,null,null,null,null,null,{"$f":"IF(C2306=1,\"(1) model\",\"(2) własna\")","v":"(1) model"},"koszty zakończonych prac rozwojowych",0,{"$f":"IF(C2306=1,OFFSET($J$15,I2330,0),F2351)","v":0},{"$f":"$J2330-K2318","v":0},{"$f":"$J2330-L2318","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2330-X2318","v":0},0,{"$f":"$J2330-Z2318","v":0},0,{"$f":"$J2330-AB2318","v":0},0,0,0]
[null,null,null,null,null,null,{"$f":"IF(C2307=1,\"(1) model\",\"(2) własna\")","v":"(1) model"},"wartość firmy",{"$f":"I2330+8","v":8},0,{"$f":"$J2331-K2319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2331-Z2319","v":0},0,{"$f":"$J2331-AB2319","v":0},0,0,0]
[null,null,null,null,null,null,"(1) model","inne wartości niematerialne i prawne",16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2332-Z2320","v":0},0,{"$f":"$J2332-AB2320","v":0},0,0,0]
[null,null,null,null,null,null,"(1) model","grunty",24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2333-Z2321","v":0},0,{"$f":"$J2333-AB2321","v":0},0,0,0]
[null,null,null,null,null,null,"(1) model","budynki i budowle ",32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2334-Z2322","v":0},0,{"$f":"$J2334-AB2322","v":0},0,0,0]
[null,null,null,null,null,null,"(1) model","urządzenia techniczne i maszyny ",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2335-Z2323","v":0},0,{"$f":"$J2335-AB2323","v":0},0,0,0]
[null,null,null,null,null,null,"(1) model","środki transportu ",48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2336-Z2324","v":0},0,{"$f":"$J2336-AB2324","v":0},0,0,0]
[null,null,null,null,null,null,"(1) model","inne środki trwałe ",56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2337-Z2325","v":0},0,{"$f":"$J2337-AB2325","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"Razem",{"$f":"SUM(K2330:K2337)","v":0},{"$f":"SUM(L2330:L2337)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2330:X2337)","v":0},{"$f":"SUM(Y2330:Y2337)","v":0},{"$f":"SUM(Z2330:Z2337)","v":0},0,{"$f":"SUM(AB2330:AB2337)","v":0},0,0,0]
[]
[]
[]
[null,"DZIAŁALNOŚĆ DOTYCHCZASOWA - OBLICZENIA DO LICZENIA AMORTYZACJI"]
[]
[null,"Czy wypełnione dane w Założenia 'DaneBiezace', czyli Data ostatneigo sporządzonego sprawozdania finansowego",{"$f":"NOT(ISBLANK(DaneBiezace))","v":false}]
[null,"Jeżeli wypełnione, to czy są dane śródroczne (w wierszu 32 liczba jest mniejsza od 12)",{"$f":"IF(AND(ISNUMBER(Założenia!$J$32),Założenia!$J$32<12),\"Tak\",\"Nie\")","v":"Nie"}]
[null,"Jeżeli są dane śródroczne to jaki to miesiąc",{"$f":"IF(C2345=\"tak\",Założenia!$J$32,\"nie\")","v":"nie"}]
[]
[]
[]
[null,null,"Sprawozdania finansowe - kolumna E","Sprawozdania finansowe - kolumna F","Dane przenoszone do kolumny J","Dane wejściowe do obliczania amortyzacji własnej"]
[null,"1. Koszty zakończonych prac rozwojowych",{"$f":"'Sprawozdania finansowe'!E15","v":0},{"$f":"'Sprawozdania finansowe'!F15","v":0},{"$f":"IF($C$2344,D2351,C2351)","v":0},{"$f":"IF(OR(($C$2344=FALSE),(AND($C$2344=TRUE,$C$2345=\"nie\"))),E2351,IF(AND(D2351>C2351,D2351>0),E2351,IF(D2351=0,0,C2351)))","v":0}]
[null,"2. Wartość firmy",{"$f":"'Sprawozdania finansowe'!E16","v":0},{"$f":"'Sprawozdania finansowe'!F16","v":0},0,{"$f":"IF(OR(($C$2344=FALSE),(AND($C$2344=TRUE,$C$2345=\"nie\"))),E2352,IF(AND(D2352>C2352,D2352>0),E2352,IF(D2352=0,0,C2352)))","v":0}]
[null,"3. Inne wartości niematerialne i prawne",{"$f":"'Sprawozdania finansowe'!E17","v":0},{"$f":"'Sprawozdania finansowe'!F17","v":0},0,0]
[null," a) grunty (w tym prawo użytk. wiecz. gruntu)",{"$f":"'Sprawozdania finansowe'!E21","v":0},{"$f":"'Sprawozdania finansowe'!F21","v":0},0,0]
[null," b) budynki, lokale i obiekty inż. lądowej i wodnej",{"$f":"'Sprawozdania finansowe'!E22","v":0},{"$f":"'Sprawozdania finansowe'!F22","v":0},0,0]
[null," c) urządzenia techniczne i maszyny",{"$f":"'Sprawozdania finansowe'!E23","v":0},{"$f":"'Sprawozdania finansowe'!F23","v":0},0,0]
[null," d) środki transportu",{"$f":"'Sprawozdania finansowe'!E24","v":0},{"$f":"'Sprawozdania finansowe'!F24","v":0},0,0]
[null," e) inne środki trwałe",{"$f":"'Sprawozdania finansowe'!E25","v":0},{"$f":"'Sprawozdania finansowe'!F25","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,"D","E","F","G",null,null,"@LataProjekcji",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"\"Grupa ST: \"&B1173","v":"Grupa ST: KOSZTY ZAKOŃCZONYCH PRAC ROZWOJOWYCH"},null,195,"← pierwszy wiersz sekcji"]
[null,{"$f":"\"nazwa ST: \"&B1174","v":"nazwa ST: koszty zakończonych prac rozwojowych"},null,{"$f":"D1174","v":0},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1175","v":0},{"$f":"E1175","v":0},{"$f":"IF(D2369>10,F1175,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2367,0)),\"brak daty\",IF(D2369>10,EDATE(OFFSET($E$195,$D2367,0),D2371),DATE(D2368,E2368,1)))","v":{"$error":"#NUM!"}},{"$f":"SUM(K2368:AE2368)=D2371","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM(K2368)+12)<$D2371,12,$D2371-SUM(K2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:K2368)+12)<$D2371,12,$D2371-SUM($K2368:K2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:L2368)+12)<$D2371,12,$D2371-SUM($K2368:L2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:M2368)+12)<$D2371,12,$D2371-SUM($K2368:M2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:N2368)+12)<$D2371,12,$D2371-SUM($K2368:N2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:O2368)+12)<$D2371,12,$D2371-SUM($K2368:O2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:P2368)+12)<$D2371,12,$D2371-SUM($K2368:P2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:Q2368)+12)<$D2371,12,$D2371-SUM($K2368:Q2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:R2368)+12)<$D2371,12,$D2371-SUM($K2368:R2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:S2368)+12)<$D2371,12,$D2371-SUM($K2368:S2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:T2368)+12)<$D2371,12,$D2371-SUM($K2368:T2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:U2368)+12)<$D2371,12,$D2371-SUM($K2368:U2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:V2368)+12)<$D2371,12,$D2371-SUM($K2368:V2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:W2368)+12)<$D2371,12,$D2371-SUM($K2368:W2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:X2368)+12)<$D2371,12,$D2371-SUM($K2368:X2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:Y2368)+12)<$D2371,12,$D2371-SUM($K2368:Y2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:Z2368)+12)<$D2371,12,$D2371-SUM($K2368:Z2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:AA2368)+12)<$D2371,12,$D2371-SUM($K2368:AA2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:AB2368)+12)<$D2371,12,$D2371-SUM($K2368:AB2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:AC2368)+12)<$D2371,12,$D2371-SUM($K2368:AC2368)),0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,$F2368,IF($D2368<LataProjekcji,IF((SUM($K2368:AD2368)+12)<$D2371,12,$D2371-SUM($K2368:AD2368)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1176","v":0},{"$f":"E1176","v":0},{"$f":"F1176","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2367,0)))","v":false},{"$f":"SUM(K2369:AE2369)=E2371","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM(J2369:$K2369)+12)<$E2371,12,$E2371-SUM(J2369:$K2369)),0)),(IF($D2368<LataProjekcji,IF((SUM(J2369:$K2369)+12)<$D2371,12,$D2371-SUM(J2369:$K2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:K2369)+12)<$E2371,12,$E2371-SUM($K2369:K2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:K2369)+12)<$D2371,12,$D2371-SUM($K2369:K2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:L2369)+12)<$E2371,12,$E2371-SUM($K2369:L2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:L2369)+12)<$D2371,12,$D2371-SUM($K2369:L2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:M2369)+12)<$E2371,12,$E2371-SUM($K2369:M2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:M2369)+12)<$D2371,12,$D2371-SUM($K2369:M2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:N2369)+12)<$E2371,12,$E2371-SUM($K2369:N2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:N2369)+12)<$D2371,12,$D2371-SUM($K2369:N2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:O2369)+12)<$E2371,12,$E2371-SUM($K2369:O2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:O2369)+12)<$D2371,12,$D2371-SUM($K2369:O2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:P2369)+12)<$E2371,12,$E2371-SUM($K2369:P2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:P2369)+12)<$D2371,12,$D2371-SUM($K2369:P2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:Q2369)+12)<$E2371,12,$E2371-SUM($K2369:Q2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:Q2369)+12)<$D2371,12,$D2371-SUM($K2369:Q2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:R2369)+12)<$E2371,12,$E2371-SUM($K2369:R2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:R2369)+12)<$D2371,12,$D2371-SUM($K2369:R2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:S2369)+12)<$E2371,12,$E2371-SUM($K2369:S2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:S2369)+12)<$D2371,12,$D2371-SUM($K2369:S2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:T2369)+12)<$E2371,12,$E2371-SUM($K2369:T2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:T2369)+12)<$D2371,12,$D2371-SUM($K2369:T2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:U2369)+12)<$E2371,12,$E2371-SUM($K2369:U2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:U2369)+12)<$D2371,12,$D2371-SUM($K2369:U2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:V2369)+12)<$E2371,12,$E2371-SUM($K2369:V2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:V2369)+12)<$D2371,12,$D2371-SUM($K2369:V2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:W2369)+12)<$E2371,12,$E2371-SUM($K2369:W2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:W2369)+12)<$D2371,12,$D2371-SUM($K2369:W2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:X2369)+12)<$E2371,12,$E2371-SUM($K2369:X2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:X2369)+12)<$D2371,12,$D2371-SUM($K2369:X2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:Y2369)+12)<$E2371,12,$E2371-SUM($K2369:Y2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:Y2369)+12)<$D2371,12,$D2371-SUM($K2369:Y2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:Z2369)+12)<$E2371,12,$E2371-SUM($K2369:Z2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:Z2369)+12)<$D2371,12,$D2371-SUM($K2369:Z2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:AA2369)+12)<$E2371,12,$E2371-SUM($K2369:AA2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:AA2369)+12)<$D2371,12,$D2371-SUM($K2369:AA2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:AB2369)+12)<$E2371,12,$E2371-SUM($K2369:AB2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:AB2369)+12)<$D2371,12,$D2371-SUM($K2369:AB2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:AC2369)+12)<$E2371,12,$E2371-SUM($K2369:AC2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:AC2369)+12)<$D2371,12,$D2371-SUM($K2369:AC2369)),0)))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2368=LataProjekcji,IF($F2368>$E2371,$E2371,$F2368),IF($D2371>=$E2371,(IF($D2368<LataProjekcji,IF((SUM($K2369:AD2369)+12)<$E2371,12,$E2371-SUM($K2369:AD2369)),0)),(IF($D2368<LataProjekcji,IF((SUM($K2369:AD2369)+12)<$D2371,12,$D2371-SUM($K2369:AD2369)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1177","v":0},{"$f":"IF(D2369>10,ROUND(D2370/12,2),D2370)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2370:AE2370)=D2369","v":true},"amortyzacja",null,{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369,0),ROUND(K2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM(K2370:$K2370),0),ROUND(L2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:L2370),0),ROUND(M2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:M2370),0),ROUND(N2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:N2370),0),ROUND(O2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:O2370),0),ROUND(P2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:P2370),0),ROUND(Q2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:Q2370),0),ROUND(R2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:R2370),0),ROUND(S2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:S2370),0),ROUND(T2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:T2370),0),ROUND(U2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:U2370),0),ROUND(V2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:V2370),0),ROUND(W2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:W2370),0),ROUND(X2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:X2370),0),ROUND(Y2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:Y2370),0),ROUND(Z2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:Z2370),0),ROUND(AA2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:AA2370),0),ROUND(AB2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:AB2370),0),ROUND(AC2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:AC2370),0),ROUND(AD2368*$E2370,0)),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2371,ROUND($D2369-SUM($K2370:AD2370),0),ROUND(AE2368*$E2370,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2369/E2370,0),0)","v":0},{"$f":"IF(D2371=0,0,DATEDIF(DATE(D2368,E2368,1),DATE(F2370,G2370,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2368),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2368),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371),0),ROUND(K2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(K2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:K2371),0),ROUND(L2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(L2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:L2371),0),ROUND(M2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(M2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:M2371),0),ROUND(N2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(N2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:N2371),0),ROUND(O2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(O2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:O2371),0),ROUND(P2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(P2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:P2371),0),ROUND(Q2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(Q2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:Q2371),0),ROUND(R2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(R2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:R2371),0),ROUND(S2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(S2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:S2371),0),ROUND(T2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(T2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:T2371),0),ROUND(U2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(U2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:U2371),0),ROUND(V2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(V2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:V2371),0),ROUND(W2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(W2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:W2371),0),ROUND(X2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(X2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:X2371),0),ROUND(Y2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(Y2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:Y2371),0),ROUND(Z2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(Z2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:Z2371),0),ROUND(AA2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(AA2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:AA2371),0),ROUND(AB2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(AB2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:AB2371),0),ROUND(AC2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(AC2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:AC2371),0),ROUND(AD2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(AD2369*$E2370,0))),0),0)","v":0},{"$f":"IF(AND($G2369,NOT(ISTEXT($G2368)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,IF(AND($G2370=$G2371,$F2370=$F2371),ROUND($D2369-SUM($K2371:AD2371),0),ROUND(AE2369*$E2370,0)),IF(LataProjekcji>$F2370,0,ROUND(AE2369*$E2370,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2369>10,ROUND((D2371-1)*E2370,0),E2370)","v":0},{"$f":"D2369-D2372","v":0},null,{"$f":"OFFSET($C$195,$D2367,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1181","v":"nazwa ST: koszty zakończonych prac rozwojowych"},null,{"$f":"D1181","v":1},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1182","v":0},{"$f":"E1182","v":0},{"$f":"IF(D2376>10,F1182,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2374,0)),\"brak daty\",IF(D2376>10,EDATE(OFFSET($E$195,$D2374,0),D2378),DATE(D2375,E2375,1)))","v":{"$error":"#NUM!"}},{"$f":"SUM(K2375:AE2375)=D2378","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM(K2375)+12)<$D2378,12,$D2378-SUM(K2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:K2375)+12)<$D2378,12,$D2378-SUM($K2375:K2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:L2375)+12)<$D2378,12,$D2378-SUM($K2375:L2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:M2375)+12)<$D2378,12,$D2378-SUM($K2375:M2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:N2375)+12)<$D2378,12,$D2378-SUM($K2375:N2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:O2375)+12)<$D2378,12,$D2378-SUM($K2375:O2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:P2375)+12)<$D2378,12,$D2378-SUM($K2375:P2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:Q2375)+12)<$D2378,12,$D2378-SUM($K2375:Q2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:R2375)+12)<$D2378,12,$D2378-SUM($K2375:R2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:S2375)+12)<$D2378,12,$D2378-SUM($K2375:S2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:T2375)+12)<$D2378,12,$D2378-SUM($K2375:T2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:U2375)+12)<$D2378,12,$D2378-SUM($K2375:U2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:V2375)+12)<$D2378,12,$D2378-SUM($K2375:V2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:W2375)+12)<$D2378,12,$D2378-SUM($K2375:W2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:X2375)+12)<$D2378,12,$D2378-SUM($K2375:X2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:Y2375)+12)<$D2378,12,$D2378-SUM($K2375:Y2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:Z2375)+12)<$D2378,12,$D2378-SUM($K2375:Z2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:AA2375)+12)<$D2378,12,$D2378-SUM($K2375:AA2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:AB2375)+12)<$D2378,12,$D2378-SUM($K2375:AB2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:AC2375)+12)<$D2378,12,$D2378-SUM($K2375:AC2375)),0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,$F2375,IF($D2375<LataProjekcji,IF((SUM($K2375:AD2375)+12)<$D2378,12,$D2378-SUM($K2375:AD2375)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1183","v":0},{"$f":"E1183","v":0},{"$f":"F1183","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2374,0)))","v":false},{"$f":"SUM(K2376:AE2376)=E2378","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM(J2376:$K2376)+12)<$E2378,12,$E2378-SUM(J2376:$K2376)),0)),(IF($D2375<LataProjekcji,IF((SUM(J2376:$K2376)+12)<$D2378,12,$D2378-SUM(J2376:$K2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:K2376)+12)<$E2378,12,$E2378-SUM($K2376:K2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:K2376)+12)<$D2378,12,$D2378-SUM($K2376:K2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:L2376)+12)<$E2378,12,$E2378-SUM($K2376:L2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:L2376)+12)<$D2378,12,$D2378-SUM($K2376:L2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:M2376)+12)<$E2378,12,$E2378-SUM($K2376:M2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:M2376)+12)<$D2378,12,$D2378-SUM($K2376:M2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:N2376)+12)<$E2378,12,$E2378-SUM($K2376:N2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:N2376)+12)<$D2378,12,$D2378-SUM($K2376:N2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:O2376)+12)<$E2378,12,$E2378-SUM($K2376:O2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:O2376)+12)<$D2378,12,$D2378-SUM($K2376:O2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:P2376)+12)<$E2378,12,$E2378-SUM($K2376:P2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:P2376)+12)<$D2378,12,$D2378-SUM($K2376:P2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:Q2376)+12)<$E2378,12,$E2378-SUM($K2376:Q2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:Q2376)+12)<$D2378,12,$D2378-SUM($K2376:Q2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:R2376)+12)<$E2378,12,$E2378-SUM($K2376:R2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:R2376)+12)<$D2378,12,$D2378-SUM($K2376:R2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:S2376)+12)<$E2378,12,$E2378-SUM($K2376:S2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:S2376)+12)<$D2378,12,$D2378-SUM($K2376:S2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:T2376)+12)<$E2378,12,$E2378-SUM($K2376:T2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:T2376)+12)<$D2378,12,$D2378-SUM($K2376:T2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:U2376)+12)<$E2378,12,$E2378-SUM($K2376:U2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:U2376)+12)<$D2378,12,$D2378-SUM($K2376:U2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:V2376)+12)<$E2378,12,$E2378-SUM($K2376:V2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:V2376)+12)<$D2378,12,$D2378-SUM($K2376:V2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:W2376)+12)<$E2378,12,$E2378-SUM($K2376:W2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:W2376)+12)<$D2378,12,$D2378-SUM($K2376:W2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:X2376)+12)<$E2378,12,$E2378-SUM($K2376:X2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:X2376)+12)<$D2378,12,$D2378-SUM($K2376:X2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:Y2376)+12)<$E2378,12,$E2378-SUM($K2376:Y2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:Y2376)+12)<$D2378,12,$D2378-SUM($K2376:Y2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:Z2376)+12)<$E2378,12,$E2378-SUM($K2376:Z2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:Z2376)+12)<$D2378,12,$D2378-SUM($K2376:Z2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:AA2376)+12)<$E2378,12,$E2378-SUM($K2376:AA2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:AA2376)+12)<$D2378,12,$D2378-SUM($K2376:AA2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:AB2376)+12)<$E2378,12,$E2378-SUM($K2376:AB2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:AB2376)+12)<$D2378,12,$D2378-SUM($K2376:AB2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:AC2376)+12)<$E2378,12,$E2378-SUM($K2376:AC2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:AC2376)+12)<$D2378,12,$D2378-SUM($K2376:AC2376)),0)))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2375=LataProjekcji,IF($F2375>$E2378,$E2378,$F2375),IF($D2378>=$E2378,(IF($D2375<LataProjekcji,IF((SUM($K2376:AD2376)+12)<$E2378,12,$E2378-SUM($K2376:AD2376)),0)),(IF($D2375<LataProjekcji,IF((SUM($K2376:AD2376)+12)<$D2378,12,$D2378-SUM($K2376:AD2376)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1184","v":0},{"$f":"IF(D2376>10,ROUND(D2377/12,2),D2377)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2377:AE2377)=D2376","v":true},"amortyzacja",null,{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376,0),ROUND(K2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM(K2377:$K2377),0),ROUND(L2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:L2377),0),ROUND(M2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:M2377),0),ROUND(N2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:N2377),0),ROUND(O2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:O2377),0),ROUND(P2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:P2377),0),ROUND(Q2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:Q2377),0),ROUND(R2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:R2377),0),ROUND(S2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:S2377),0),ROUND(T2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:T2377),0),ROUND(U2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:U2377),0),ROUND(V2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:V2377),0),ROUND(W2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:W2377),0),ROUND(X2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:X2377),0),ROUND(Y2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:Y2377),0),ROUND(Z2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:Z2377),0),ROUND(AA2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:AA2377),0),ROUND(AB2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:AB2377),0),ROUND(AC2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:AC2377),0),ROUND(AD2375*$E2377,0)),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2378,ROUND($D2376-SUM($K2377:AD2377),0),ROUND(AE2375*$E2377,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2376/E2377,0),0)","v":0},{"$f":"IF(D2378=0,0,DATEDIF(DATE(D2375,E2375,1),DATE(F2377,G2377,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2375),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2375),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378),0),ROUND(K2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(K2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:K2378),0),ROUND(L2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(L2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:L2378),0),ROUND(M2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(M2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:M2378),0),ROUND(N2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(N2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:N2378),0),ROUND(O2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(O2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:O2378),0),ROUND(P2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(P2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:P2378),0),ROUND(Q2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(Q2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:Q2378),0),ROUND(R2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(R2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:R2378),0),ROUND(S2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(S2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:S2378),0),ROUND(T2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(T2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:T2378),0),ROUND(U2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(U2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:U2378),0),ROUND(V2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(V2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:V2378),0),ROUND(W2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(W2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:W2378),0),ROUND(X2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(X2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:X2378),0),ROUND(Y2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(Y2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:Y2378),0),ROUND(Z2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(Z2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:Z2378),0),ROUND(AA2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(AA2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:AA2378),0),ROUND(AB2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(AB2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:AB2378),0),ROUND(AC2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(AC2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:AC2378),0),ROUND(AD2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(AD2376*$E2377,0))),0),0)","v":0},{"$f":"IF(AND($G2376,NOT(ISTEXT($G2375)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,IF(AND($G2377=$G2378,$F2377=$F2378),ROUND($D2376-SUM($K2378:AD2378),0),ROUND(AE2376*$E2377,0)),IF(LataProjekcji>$F2377,0,ROUND(AE2376*$E2377,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2376>10,ROUND((D2378-1)*E2377,0),E2377)","v":0},{"$f":"D2376-D2379","v":0},null,{"$f":"OFFSET($C$195,$D2374,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1188","v":"nazwa ST: 0"},null,{"$f":"D1188","v":2},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1189","v":1900},{"$f":"E1189","v":1},{"$f":"IF(D2383>10,F1189,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2381,0)),\"brak daty\",IF(D2383>10,EDATE(OFFSET($E$195,$D2381,0),D2385),DATE(D2382,E2382,1)))","v":"brak daty"},{"$f":"SUM(K2382:AE2382)=D2385","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM(K2382)+12)<$D2385,12,$D2385-SUM(K2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:K2382)+12)<$D2385,12,$D2385-SUM($K2382:K2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:L2382)+12)<$D2385,12,$D2385-SUM($K2382:L2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:M2382)+12)<$D2385,12,$D2385-SUM($K2382:M2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:N2382)+12)<$D2385,12,$D2385-SUM($K2382:N2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:O2382)+12)<$D2385,12,$D2385-SUM($K2382:O2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:P2382)+12)<$D2385,12,$D2385-SUM($K2382:P2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:Q2382)+12)<$D2385,12,$D2385-SUM($K2382:Q2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:R2382)+12)<$D2385,12,$D2385-SUM($K2382:R2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:S2382)+12)<$D2385,12,$D2385-SUM($K2382:S2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:T2382)+12)<$D2385,12,$D2385-SUM($K2382:T2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:U2382)+12)<$D2385,12,$D2385-SUM($K2382:U2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:V2382)+12)<$D2385,12,$D2385-SUM($K2382:V2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:W2382)+12)<$D2385,12,$D2385-SUM($K2382:W2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:X2382)+12)<$D2385,12,$D2385-SUM($K2382:X2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:Y2382)+12)<$D2385,12,$D2385-SUM($K2382:Y2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:Z2382)+12)<$D2385,12,$D2385-SUM($K2382:Z2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:AA2382)+12)<$D2385,12,$D2385-SUM($K2382:AA2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:AB2382)+12)<$D2385,12,$D2385-SUM($K2382:AB2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:AC2382)+12)<$D2385,12,$D2385-SUM($K2382:AC2382)),0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,$F2382,IF($D2382<LataProjekcji,IF((SUM($K2382:AD2382)+12)<$D2385,12,$D2385-SUM($K2382:AD2382)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1190","v":0},{"$f":"E1190","v":0},{"$f":"F1190","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2381,0)))","v":false},{"$f":"SUM(K2383:AE2383)=E2385","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM(J2383:$K2383)+12)<$E2385,12,$E2385-SUM(J2383:$K2383)),0)),(IF($D2382<LataProjekcji,IF((SUM(J2383:$K2383)+12)<$D2385,12,$D2385-SUM(J2383:$K2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:K2383)+12)<$E2385,12,$E2385-SUM($K2383:K2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:K2383)+12)<$D2385,12,$D2385-SUM($K2383:K2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:L2383)+12)<$E2385,12,$E2385-SUM($K2383:L2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:L2383)+12)<$D2385,12,$D2385-SUM($K2383:L2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:M2383)+12)<$E2385,12,$E2385-SUM($K2383:M2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:M2383)+12)<$D2385,12,$D2385-SUM($K2383:M2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:N2383)+12)<$E2385,12,$E2385-SUM($K2383:N2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:N2383)+12)<$D2385,12,$D2385-SUM($K2383:N2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:O2383)+12)<$E2385,12,$E2385-SUM($K2383:O2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:O2383)+12)<$D2385,12,$D2385-SUM($K2383:O2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:P2383)+12)<$E2385,12,$E2385-SUM($K2383:P2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:P2383)+12)<$D2385,12,$D2385-SUM($K2383:P2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:Q2383)+12)<$E2385,12,$E2385-SUM($K2383:Q2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:Q2383)+12)<$D2385,12,$D2385-SUM($K2383:Q2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:R2383)+12)<$E2385,12,$E2385-SUM($K2383:R2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:R2383)+12)<$D2385,12,$D2385-SUM($K2383:R2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:S2383)+12)<$E2385,12,$E2385-SUM($K2383:S2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:S2383)+12)<$D2385,12,$D2385-SUM($K2383:S2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:T2383)+12)<$E2385,12,$E2385-SUM($K2383:T2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:T2383)+12)<$D2385,12,$D2385-SUM($K2383:T2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:U2383)+12)<$E2385,12,$E2385-SUM($K2383:U2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:U2383)+12)<$D2385,12,$D2385-SUM($K2383:U2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:V2383)+12)<$E2385,12,$E2385-SUM($K2383:V2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:V2383)+12)<$D2385,12,$D2385-SUM($K2383:V2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:W2383)+12)<$E2385,12,$E2385-SUM($K2383:W2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:W2383)+12)<$D2385,12,$D2385-SUM($K2383:W2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:X2383)+12)<$E2385,12,$E2385-SUM($K2383:X2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:X2383)+12)<$D2385,12,$D2385-SUM($K2383:X2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:Y2383)+12)<$E2385,12,$E2385-SUM($K2383:Y2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:Y2383)+12)<$D2385,12,$D2385-SUM($K2383:Y2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:Z2383)+12)<$E2385,12,$E2385-SUM($K2383:Z2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:Z2383)+12)<$D2385,12,$D2385-SUM($K2383:Z2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:AA2383)+12)<$E2385,12,$E2385-SUM($K2383:AA2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:AA2383)+12)<$D2385,12,$D2385-SUM($K2383:AA2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:AB2383)+12)<$E2385,12,$E2385-SUM($K2383:AB2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:AB2383)+12)<$D2385,12,$D2385-SUM($K2383:AB2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:AC2383)+12)<$E2385,12,$E2385-SUM($K2383:AC2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:AC2383)+12)<$D2385,12,$D2385-SUM($K2383:AC2383)),0)))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2382=LataProjekcji,IF($F2382>$E2385,$E2385,$F2382),IF($D2385>=$E2385,(IF($D2382<LataProjekcji,IF((SUM($K2383:AD2383)+12)<$E2385,12,$E2385-SUM($K2383:AD2383)),0)),(IF($D2382<LataProjekcji,IF((SUM($K2383:AD2383)+12)<$D2385,12,$D2385-SUM($K2383:AD2383)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1191","v":0},{"$f":"IF(D2383>10,ROUND(D2384/12,2),D2384)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2384:AE2384)=D2383","v":true},"amortyzacja",null,{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383,0),ROUND(K2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM(K2384:$K2384),0),ROUND(L2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:L2384),0),ROUND(M2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:M2384),0),ROUND(N2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:N2384),0),ROUND(O2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:O2384),0),ROUND(P2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:P2384),0),ROUND(Q2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:Q2384),0),ROUND(R2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:R2384),0),ROUND(S2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:S2384),0),ROUND(T2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:T2384),0),ROUND(U2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:U2384),0),ROUND(V2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:V2384),0),ROUND(W2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:W2384),0),ROUND(X2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:X2384),0),ROUND(Y2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:Y2384),0),ROUND(Z2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:Z2384),0),ROUND(AA2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:AA2384),0),ROUND(AB2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:AB2384),0),ROUND(AC2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:AC2384),0),ROUND(AD2382*$E2384,0)),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2385,ROUND($D2383-SUM($K2384:AD2384),0),ROUND(AE2382*$E2384,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2383/E2384,0),0)","v":0},{"$f":"IF(D2385=0,0,DATEDIF(DATE(D2382,E2382,1),DATE(F2384,G2384,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2382),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2382),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385),0),ROUND(K2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(K2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:K2385),0),ROUND(L2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(L2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:L2385),0),ROUND(M2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(M2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:M2385),0),ROUND(N2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(N2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:N2385),0),ROUND(O2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(O2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:O2385),0),ROUND(P2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(P2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:P2385),0),ROUND(Q2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(Q2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:Q2385),0),ROUND(R2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(R2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:R2385),0),ROUND(S2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(S2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:S2385),0),ROUND(T2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(T2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:T2385),0),ROUND(U2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(U2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:U2385),0),ROUND(V2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(V2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:V2385),0),ROUND(W2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(W2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:W2385),0),ROUND(X2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(X2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:X2385),0),ROUND(Y2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(Y2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:Y2385),0),ROUND(Z2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(Z2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:Z2385),0),ROUND(AA2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(AA2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:AA2385),0),ROUND(AB2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(AB2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:AB2385),0),ROUND(AC2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(AC2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:AC2385),0),ROUND(AD2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(AD2383*$E2384,0))),0),0)","v":0},{"$f":"IF(AND($G2383,NOT(ISTEXT($G2382)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,IF(AND($G2384=$G2385,$F2384=$F2385),ROUND($D2383-SUM($K2385:AD2385),0),ROUND(AE2383*$E2384,0)),IF(LataProjekcji>$F2384,0,ROUND(AE2383*$E2384,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2383>10,ROUND((D2385-1)*E2384,0),E2384)","v":0},{"$f":"D2383-D2386","v":0},null,{"$f":"OFFSET($C$195,$D2381,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1195","v":"nazwa ST: 0"},null,{"$f":"D1195","v":3},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1196","v":1900},{"$f":"E1196","v":1},{"$f":"IF(D2390>10,F1196,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2388,0)),\"brak daty\",IF(D2390>10,EDATE(OFFSET($E$195,$D2388,0),D2392),DATE(D2389,E2389,1)))","v":"brak daty"},{"$f":"SUM(K2389:AE2389)=D2392","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM(K2389)+12)<$D2392,12,$D2392-SUM(K2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:K2389)+12)<$D2392,12,$D2392-SUM($K2389:K2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:L2389)+12)<$D2392,12,$D2392-SUM($K2389:L2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:M2389)+12)<$D2392,12,$D2392-SUM($K2389:M2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:N2389)+12)<$D2392,12,$D2392-SUM($K2389:N2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:O2389)+12)<$D2392,12,$D2392-SUM($K2389:O2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:P2389)+12)<$D2392,12,$D2392-SUM($K2389:P2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:Q2389)+12)<$D2392,12,$D2392-SUM($K2389:Q2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:R2389)+12)<$D2392,12,$D2392-SUM($K2389:R2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:S2389)+12)<$D2392,12,$D2392-SUM($K2389:S2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:T2389)+12)<$D2392,12,$D2392-SUM($K2389:T2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:U2389)+12)<$D2392,12,$D2392-SUM($K2389:U2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:V2389)+12)<$D2392,12,$D2392-SUM($K2389:V2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:W2389)+12)<$D2392,12,$D2392-SUM($K2389:W2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:X2389)+12)<$D2392,12,$D2392-SUM($K2389:X2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:Y2389)+12)<$D2392,12,$D2392-SUM($K2389:Y2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:Z2389)+12)<$D2392,12,$D2392-SUM($K2389:Z2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:AA2389)+12)<$D2392,12,$D2392-SUM($K2389:AA2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:AB2389)+12)<$D2392,12,$D2392-SUM($K2389:AB2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:AC2389)+12)<$D2392,12,$D2392-SUM($K2389:AC2389)),0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,$F2389,IF($D2389<LataProjekcji,IF((SUM($K2389:AD2389)+12)<$D2392,12,$D2392-SUM($K2389:AD2389)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1197","v":0},{"$f":"E1197","v":0},{"$f":"F1197","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2388,0)))","v":false},{"$f":"SUM(K2390:AE2390)=E2392","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM(J2390:$K2390)+12)<$E2392,12,$E2392-SUM(J2390:$K2390)),0)),(IF($D2389<LataProjekcji,IF((SUM(J2390:$K2390)+12)<$D2392,12,$D2392-SUM(J2390:$K2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:K2390)+12)<$E2392,12,$E2392-SUM($K2390:K2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:K2390)+12)<$D2392,12,$D2392-SUM($K2390:K2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:L2390)+12)<$E2392,12,$E2392-SUM($K2390:L2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:L2390)+12)<$D2392,12,$D2392-SUM($K2390:L2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:M2390)+12)<$E2392,12,$E2392-SUM($K2390:M2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:M2390)+12)<$D2392,12,$D2392-SUM($K2390:M2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:N2390)+12)<$E2392,12,$E2392-SUM($K2390:N2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:N2390)+12)<$D2392,12,$D2392-SUM($K2390:N2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:O2390)+12)<$E2392,12,$E2392-SUM($K2390:O2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:O2390)+12)<$D2392,12,$D2392-SUM($K2390:O2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:P2390)+12)<$E2392,12,$E2392-SUM($K2390:P2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:P2390)+12)<$D2392,12,$D2392-SUM($K2390:P2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:Q2390)+12)<$E2392,12,$E2392-SUM($K2390:Q2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:Q2390)+12)<$D2392,12,$D2392-SUM($K2390:Q2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:R2390)+12)<$E2392,12,$E2392-SUM($K2390:R2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:R2390)+12)<$D2392,12,$D2392-SUM($K2390:R2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:S2390)+12)<$E2392,12,$E2392-SUM($K2390:S2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:S2390)+12)<$D2392,12,$D2392-SUM($K2390:S2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:T2390)+12)<$E2392,12,$E2392-SUM($K2390:T2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:T2390)+12)<$D2392,12,$D2392-SUM($K2390:T2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:U2390)+12)<$E2392,12,$E2392-SUM($K2390:U2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:U2390)+12)<$D2392,12,$D2392-SUM($K2390:U2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:V2390)+12)<$E2392,12,$E2392-SUM($K2390:V2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:V2390)+12)<$D2392,12,$D2392-SUM($K2390:V2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:W2390)+12)<$E2392,12,$E2392-SUM($K2390:W2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:W2390)+12)<$D2392,12,$D2392-SUM($K2390:W2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:X2390)+12)<$E2392,12,$E2392-SUM($K2390:X2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:X2390)+12)<$D2392,12,$D2392-SUM($K2390:X2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:Y2390)+12)<$E2392,12,$E2392-SUM($K2390:Y2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:Y2390)+12)<$D2392,12,$D2392-SUM($K2390:Y2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:Z2390)+12)<$E2392,12,$E2392-SUM($K2390:Z2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:Z2390)+12)<$D2392,12,$D2392-SUM($K2390:Z2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:AA2390)+12)<$E2392,12,$E2392-SUM($K2390:AA2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:AA2390)+12)<$D2392,12,$D2392-SUM($K2390:AA2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:AB2390)+12)<$E2392,12,$E2392-SUM($K2390:AB2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:AB2390)+12)<$D2392,12,$D2392-SUM($K2390:AB2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:AC2390)+12)<$E2392,12,$E2392-SUM($K2390:AC2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:AC2390)+12)<$D2392,12,$D2392-SUM($K2390:AC2390)),0)))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2389=LataProjekcji,IF($F2389>$E2392,$E2392,$F2389),IF($D2392>=$E2392,(IF($D2389<LataProjekcji,IF((SUM($K2390:AD2390)+12)<$E2392,12,$E2392-SUM($K2390:AD2390)),0)),(IF($D2389<LataProjekcji,IF((SUM($K2390:AD2390)+12)<$D2392,12,$D2392-SUM($K2390:AD2390)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1198","v":0},{"$f":"IF(D2390>10,ROUND(D2391/12,2),D2391)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2391:AE2391)=D2390","v":true},"amortyzacja",null,{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390,0),ROUND(K2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM(K2391:$K2391),0),ROUND(L2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:L2391),0),ROUND(M2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:M2391),0),ROUND(N2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:N2391),0),ROUND(O2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:O2391),0),ROUND(P2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:P2391),0),ROUND(Q2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:Q2391),0),ROUND(R2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:R2391),0),ROUND(S2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:S2391),0),ROUND(T2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:T2391),0),ROUND(U2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:U2391),0),ROUND(V2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:V2391),0),ROUND(W2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:W2391),0),ROUND(X2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:X2391),0),ROUND(Y2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:Y2391),0),ROUND(Z2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:Z2391),0),ROUND(AA2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:AA2391),0),ROUND(AB2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:AB2391),0),ROUND(AC2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:AC2391),0),ROUND(AD2389*$E2391,0)),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2392,ROUND($D2390-SUM($K2391:AD2391),0),ROUND(AE2389*$E2391,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2390/E2391,0),0)","v":0},{"$f":"IF(D2392=0,0,DATEDIF(DATE(D2389,E2389,1),DATE(F2391,G2391,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2389),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2389),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392),0),ROUND(K2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(K2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:K2392),0),ROUND(L2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(L2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:L2392),0),ROUND(M2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(M2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:M2392),0),ROUND(N2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(N2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:N2392),0),ROUND(O2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(O2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:O2392),0),ROUND(P2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(P2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:P2392),0),ROUND(Q2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(Q2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:Q2392),0),ROUND(R2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(R2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:R2392),0),ROUND(S2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(S2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:S2392),0),ROUND(T2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(T2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:T2392),0),ROUND(U2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(U2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:U2392),0),ROUND(V2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(V2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:V2392),0),ROUND(W2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(W2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:W2392),0),ROUND(X2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(X2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:X2392),0),ROUND(Y2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(Y2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:Y2392),0),ROUND(Z2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(Z2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:Z2392),0),ROUND(AA2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(AA2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:AA2392),0),ROUND(AB2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(AB2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:AB2392),0),ROUND(AC2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(AC2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:AC2392),0),ROUND(AD2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(AD2390*$E2391,0))),0),0)","v":0},{"$f":"IF(AND($G2390,NOT(ISTEXT($G2389)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,IF(AND($G2391=$G2392,$F2391=$F2392),ROUND($D2390-SUM($K2392:AD2392),0),ROUND(AE2390*$E2391,0)),IF(LataProjekcji>$F2391,0,ROUND(AE2390*$E2391,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2390>10,ROUND((D2392-1)*E2391,0),E2391)","v":0},{"$f":"D2390-D2393","v":0},null,{"$f":"OFFSET($C$195,$D2388,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1202","v":"nazwa ST: 0"},null,{"$f":"D1202","v":4},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1203","v":1900},{"$f":"E1203","v":1},{"$f":"IF(D2397>10,F1203,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2395,0)),\"brak daty\",IF(D2397>10,EDATE(OFFSET($E$195,$D2395,0),D2399),DATE(D2396,E2396,1)))","v":"brak daty"},{"$f":"SUM(K2396:AE2396)=D2399","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM(K2396)+12)<$D2399,12,$D2399-SUM(K2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:K2396)+12)<$D2399,12,$D2399-SUM($K2396:K2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:L2396)+12)<$D2399,12,$D2399-SUM($K2396:L2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:M2396)+12)<$D2399,12,$D2399-SUM($K2396:M2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:N2396)+12)<$D2399,12,$D2399-SUM($K2396:N2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:O2396)+12)<$D2399,12,$D2399-SUM($K2396:O2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:P2396)+12)<$D2399,12,$D2399-SUM($K2396:P2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:Q2396)+12)<$D2399,12,$D2399-SUM($K2396:Q2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:R2396)+12)<$D2399,12,$D2399-SUM($K2396:R2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:S2396)+12)<$D2399,12,$D2399-SUM($K2396:S2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:T2396)+12)<$D2399,12,$D2399-SUM($K2396:T2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:U2396)+12)<$D2399,12,$D2399-SUM($K2396:U2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:V2396)+12)<$D2399,12,$D2399-SUM($K2396:V2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:W2396)+12)<$D2399,12,$D2399-SUM($K2396:W2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:X2396)+12)<$D2399,12,$D2399-SUM($K2396:X2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:Y2396)+12)<$D2399,12,$D2399-SUM($K2396:Y2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:Z2396)+12)<$D2399,12,$D2399-SUM($K2396:Z2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:AA2396)+12)<$D2399,12,$D2399-SUM($K2396:AA2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:AB2396)+12)<$D2399,12,$D2399-SUM($K2396:AB2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:AC2396)+12)<$D2399,12,$D2399-SUM($K2396:AC2396)),0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,$F2396,IF($D2396<LataProjekcji,IF((SUM($K2396:AD2396)+12)<$D2399,12,$D2399-SUM($K2396:AD2396)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1204","v":0},{"$f":"E1204","v":0},{"$f":"F1204","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2395,0)))","v":false},{"$f":"SUM(K2397:AE2397)=E2399","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM(J2397:$K2397)+12)<$E2399,12,$E2399-SUM(J2397:$K2397)),0)),(IF($D2396<LataProjekcji,IF((SUM(J2397:$K2397)+12)<$D2399,12,$D2399-SUM(J2397:$K2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:K2397)+12)<$E2399,12,$E2399-SUM($K2397:K2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:K2397)+12)<$D2399,12,$D2399-SUM($K2397:K2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:L2397)+12)<$E2399,12,$E2399-SUM($K2397:L2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:L2397)+12)<$D2399,12,$D2399-SUM($K2397:L2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:M2397)+12)<$E2399,12,$E2399-SUM($K2397:M2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:M2397)+12)<$D2399,12,$D2399-SUM($K2397:M2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:N2397)+12)<$E2399,12,$E2399-SUM($K2397:N2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:N2397)+12)<$D2399,12,$D2399-SUM($K2397:N2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:O2397)+12)<$E2399,12,$E2399-SUM($K2397:O2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:O2397)+12)<$D2399,12,$D2399-SUM($K2397:O2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:P2397)+12)<$E2399,12,$E2399-SUM($K2397:P2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:P2397)+12)<$D2399,12,$D2399-SUM($K2397:P2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:Q2397)+12)<$E2399,12,$E2399-SUM($K2397:Q2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:Q2397)+12)<$D2399,12,$D2399-SUM($K2397:Q2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:R2397)+12)<$E2399,12,$E2399-SUM($K2397:R2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:R2397)+12)<$D2399,12,$D2399-SUM($K2397:R2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:S2397)+12)<$E2399,12,$E2399-SUM($K2397:S2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:S2397)+12)<$D2399,12,$D2399-SUM($K2397:S2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:T2397)+12)<$E2399,12,$E2399-SUM($K2397:T2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:T2397)+12)<$D2399,12,$D2399-SUM($K2397:T2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:U2397)+12)<$E2399,12,$E2399-SUM($K2397:U2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:U2397)+12)<$D2399,12,$D2399-SUM($K2397:U2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:V2397)+12)<$E2399,12,$E2399-SUM($K2397:V2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:V2397)+12)<$D2399,12,$D2399-SUM($K2397:V2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:W2397)+12)<$E2399,12,$E2399-SUM($K2397:W2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:W2397)+12)<$D2399,12,$D2399-SUM($K2397:W2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:X2397)+12)<$E2399,12,$E2399-SUM($K2397:X2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:X2397)+12)<$D2399,12,$D2399-SUM($K2397:X2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:Y2397)+12)<$E2399,12,$E2399-SUM($K2397:Y2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:Y2397)+12)<$D2399,12,$D2399-SUM($K2397:Y2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:Z2397)+12)<$E2399,12,$E2399-SUM($K2397:Z2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:Z2397)+12)<$D2399,12,$D2399-SUM($K2397:Z2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:AA2397)+12)<$E2399,12,$E2399-SUM($K2397:AA2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:AA2397)+12)<$D2399,12,$D2399-SUM($K2397:AA2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:AB2397)+12)<$E2399,12,$E2399-SUM($K2397:AB2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:AB2397)+12)<$D2399,12,$D2399-SUM($K2397:AB2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:AC2397)+12)<$E2399,12,$E2399-SUM($K2397:AC2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:AC2397)+12)<$D2399,12,$D2399-SUM($K2397:AC2397)),0)))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2396=LataProjekcji,IF($F2396>$E2399,$E2399,$F2396),IF($D2399>=$E2399,(IF($D2396<LataProjekcji,IF((SUM($K2397:AD2397)+12)<$E2399,12,$E2399-SUM($K2397:AD2397)),0)),(IF($D2396<LataProjekcji,IF((SUM($K2397:AD2397)+12)<$D2399,12,$D2399-SUM($K2397:AD2397)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1205","v":0},{"$f":"IF(D2397>10,ROUND(D2398/12,2),D2398)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2398:AE2398)=D2397","v":true},"amortyzacja",null,{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397,0),ROUND(K2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM(K2398:$K2398),0),ROUND(L2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:L2398),0),ROUND(M2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:M2398),0),ROUND(N2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:N2398),0),ROUND(O2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:O2398),0),ROUND(P2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:P2398),0),ROUND(Q2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:Q2398),0),ROUND(R2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:R2398),0),ROUND(S2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:S2398),0),ROUND(T2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:T2398),0),ROUND(U2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:U2398),0),ROUND(V2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:V2398),0),ROUND(W2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:W2398),0),ROUND(X2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:X2398),0),ROUND(Y2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:Y2398),0),ROUND(Z2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:Z2398),0),ROUND(AA2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:AA2398),0),ROUND(AB2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:AB2398),0),ROUND(AC2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:AC2398),0),ROUND(AD2396*$E2398,0)),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2399,ROUND($D2397-SUM($K2398:AD2398),0),ROUND(AE2396*$E2398,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2397/E2398,0),0)","v":0},{"$f":"IF(D2399=0,0,DATEDIF(DATE(D2396,E2396,1),DATE(F2398,G2398,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2396),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2396),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399),0),ROUND(K2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(K2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:K2399),0),ROUND(L2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(L2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:L2399),0),ROUND(M2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(M2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:M2399),0),ROUND(N2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(N2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:N2399),0),ROUND(O2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(O2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:O2399),0),ROUND(P2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(P2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:P2399),0),ROUND(Q2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(Q2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:Q2399),0),ROUND(R2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(R2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:R2399),0),ROUND(S2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(S2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:S2399),0),ROUND(T2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(T2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:T2399),0),ROUND(U2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(U2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:U2399),0),ROUND(V2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(V2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:V2399),0),ROUND(W2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(W2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:W2399),0),ROUND(X2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(X2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:X2399),0),ROUND(Y2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(Y2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:Y2399),0),ROUND(Z2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(Z2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:Z2399),0),ROUND(AA2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(AA2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:AA2399),0),ROUND(AB2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(AB2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:AB2399),0),ROUND(AC2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(AC2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:AC2399),0),ROUND(AD2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(AD2397*$E2398,0))),0),0)","v":0},{"$f":"IF(AND($G2397,NOT(ISTEXT($G2396)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,IF(AND($G2398=$G2399,$F2398=$F2399),ROUND($D2397-SUM($K2399:AD2399),0),ROUND(AE2397*$E2398,0)),IF(LataProjekcji>$F2398,0,ROUND(AE2397*$E2398,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2397>10,ROUND((D2399-1)*E2398,0),E2398)","v":0},{"$f":"D2397-D2400","v":0},null,{"$f":"OFFSET($C$195,$D2395,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1209","v":"nazwa ST: 0"},null,{"$f":"D1209","v":5},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1210","v":1900},{"$f":"E1210","v":1},{"$f":"IF(D2404>10,F1210,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2402,0)),\"brak daty\",IF(D2404>10,EDATE(OFFSET($E$195,$D2402,0),D2406),DATE(D2403,E2403,1)))","v":"brak daty"},{"$f":"SUM(K2403:AE2403)=D2406","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM(K2403)+12)<$D2406,12,$D2406-SUM(K2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:K2403)+12)<$D2406,12,$D2406-SUM($K2403:K2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:L2403)+12)<$D2406,12,$D2406-SUM($K2403:L2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:M2403)+12)<$D2406,12,$D2406-SUM($K2403:M2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:N2403)+12)<$D2406,12,$D2406-SUM($K2403:N2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:O2403)+12)<$D2406,12,$D2406-SUM($K2403:O2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:P2403)+12)<$D2406,12,$D2406-SUM($K2403:P2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:Q2403)+12)<$D2406,12,$D2406-SUM($K2403:Q2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:R2403)+12)<$D2406,12,$D2406-SUM($K2403:R2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:S2403)+12)<$D2406,12,$D2406-SUM($K2403:S2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:T2403)+12)<$D2406,12,$D2406-SUM($K2403:T2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:U2403)+12)<$D2406,12,$D2406-SUM($K2403:U2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:V2403)+12)<$D2406,12,$D2406-SUM($K2403:V2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:W2403)+12)<$D2406,12,$D2406-SUM($K2403:W2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:X2403)+12)<$D2406,12,$D2406-SUM($K2403:X2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:Y2403)+12)<$D2406,12,$D2406-SUM($K2403:Y2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:Z2403)+12)<$D2406,12,$D2406-SUM($K2403:Z2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:AA2403)+12)<$D2406,12,$D2406-SUM($K2403:AA2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:AB2403)+12)<$D2406,12,$D2406-SUM($K2403:AB2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:AC2403)+12)<$D2406,12,$D2406-SUM($K2403:AC2403)),0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,$F2403,IF($D2403<LataProjekcji,IF((SUM($K2403:AD2403)+12)<$D2406,12,$D2406-SUM($K2403:AD2403)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1211","v":0},{"$f":"E1211","v":0},{"$f":"F1211","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2402,0)))","v":false},{"$f":"SUM(K2404:AE2404)=E2406","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM(J2404:$K2404)+12)<$E2406,12,$E2406-SUM(J2404:$K2404)),0)),(IF($D2403<LataProjekcji,IF((SUM(J2404:$K2404)+12)<$D2406,12,$D2406-SUM(J2404:$K2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:K2404)+12)<$E2406,12,$E2406-SUM($K2404:K2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:K2404)+12)<$D2406,12,$D2406-SUM($K2404:K2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:L2404)+12)<$E2406,12,$E2406-SUM($K2404:L2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:L2404)+12)<$D2406,12,$D2406-SUM($K2404:L2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:M2404)+12)<$E2406,12,$E2406-SUM($K2404:M2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:M2404)+12)<$D2406,12,$D2406-SUM($K2404:M2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:N2404)+12)<$E2406,12,$E2406-SUM($K2404:N2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:N2404)+12)<$D2406,12,$D2406-SUM($K2404:N2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:O2404)+12)<$E2406,12,$E2406-SUM($K2404:O2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:O2404)+12)<$D2406,12,$D2406-SUM($K2404:O2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:P2404)+12)<$E2406,12,$E2406-SUM($K2404:P2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:P2404)+12)<$D2406,12,$D2406-SUM($K2404:P2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:Q2404)+12)<$E2406,12,$E2406-SUM($K2404:Q2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:Q2404)+12)<$D2406,12,$D2406-SUM($K2404:Q2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:R2404)+12)<$E2406,12,$E2406-SUM($K2404:R2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:R2404)+12)<$D2406,12,$D2406-SUM($K2404:R2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:S2404)+12)<$E2406,12,$E2406-SUM($K2404:S2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:S2404)+12)<$D2406,12,$D2406-SUM($K2404:S2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:T2404)+12)<$E2406,12,$E2406-SUM($K2404:T2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:T2404)+12)<$D2406,12,$D2406-SUM($K2404:T2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:U2404)+12)<$E2406,12,$E2406-SUM($K2404:U2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:U2404)+12)<$D2406,12,$D2406-SUM($K2404:U2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:V2404)+12)<$E2406,12,$E2406-SUM($K2404:V2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:V2404)+12)<$D2406,12,$D2406-SUM($K2404:V2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:W2404)+12)<$E2406,12,$E2406-SUM($K2404:W2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:W2404)+12)<$D2406,12,$D2406-SUM($K2404:W2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:X2404)+12)<$E2406,12,$E2406-SUM($K2404:X2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:X2404)+12)<$D2406,12,$D2406-SUM($K2404:X2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:Y2404)+12)<$E2406,12,$E2406-SUM($K2404:Y2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:Y2404)+12)<$D2406,12,$D2406-SUM($K2404:Y2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:Z2404)+12)<$E2406,12,$E2406-SUM($K2404:Z2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:Z2404)+12)<$D2406,12,$D2406-SUM($K2404:Z2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:AA2404)+12)<$E2406,12,$E2406-SUM($K2404:AA2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:AA2404)+12)<$D2406,12,$D2406-SUM($K2404:AA2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:AB2404)+12)<$E2406,12,$E2406-SUM($K2404:AB2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:AB2404)+12)<$D2406,12,$D2406-SUM($K2404:AB2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:AC2404)+12)<$E2406,12,$E2406-SUM($K2404:AC2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:AC2404)+12)<$D2406,12,$D2406-SUM($K2404:AC2404)),0)))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2403=LataProjekcji,IF($F2403>$E2406,$E2406,$F2403),IF($D2406>=$E2406,(IF($D2403<LataProjekcji,IF((SUM($K2404:AD2404)+12)<$E2406,12,$E2406-SUM($K2404:AD2404)),0)),(IF($D2403<LataProjekcji,IF((SUM($K2404:AD2404)+12)<$D2406,12,$D2406-SUM($K2404:AD2404)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1212","v":0},{"$f":"IF(D2404>10,ROUND(D2405/12,2),D2405)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2405:AE2405)=D2404","v":true},"amortyzacja",null,{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404,0),ROUND(K2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM(K2405:$K2405),0),ROUND(L2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:L2405),0),ROUND(M2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:M2405),0),ROUND(N2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:N2405),0),ROUND(O2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:O2405),0),ROUND(P2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:P2405),0),ROUND(Q2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:Q2405),0),ROUND(R2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:R2405),0),ROUND(S2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:S2405),0),ROUND(T2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:T2405),0),ROUND(U2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:U2405),0),ROUND(V2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:V2405),0),ROUND(W2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:W2405),0),ROUND(X2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:X2405),0),ROUND(Y2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:Y2405),0),ROUND(Z2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:Z2405),0),ROUND(AA2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:AA2405),0),ROUND(AB2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:AB2405),0),ROUND(AC2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:AC2405),0),ROUND(AD2403*$E2405,0)),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2406,ROUND($D2404-SUM($K2405:AD2405),0),ROUND(AE2403*$E2405,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2404/E2405,0),0)","v":0},{"$f":"IF(D2406=0,0,DATEDIF(DATE(D2403,E2403,1),DATE(F2405,G2405,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2403),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2403),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406),0),ROUND(K2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(K2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:K2406),0),ROUND(L2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(L2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:L2406),0),ROUND(M2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(M2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:M2406),0),ROUND(N2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(N2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:N2406),0),ROUND(O2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(O2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:O2406),0),ROUND(P2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(P2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:P2406),0),ROUND(Q2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(Q2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:Q2406),0),ROUND(R2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(R2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:R2406),0),ROUND(S2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(S2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:S2406),0),ROUND(T2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(T2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:T2406),0),ROUND(U2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(U2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:U2406),0),ROUND(V2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(V2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:V2406),0),ROUND(W2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(W2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:W2406),0),ROUND(X2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(X2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:X2406),0),ROUND(Y2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(Y2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:Y2406),0),ROUND(Z2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(Z2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:Z2406),0),ROUND(AA2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(AA2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:AA2406),0),ROUND(AB2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(AB2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:AB2406),0),ROUND(AC2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(AC2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:AC2406),0),ROUND(AD2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(AD2404*$E2405,0))),0),0)","v":0},{"$f":"IF(AND($G2404,NOT(ISTEXT($G2403)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,IF(AND($G2405=$G2406,$F2405=$F2406),ROUND($D2404-SUM($K2406:AD2406),0),ROUND(AE2404*$E2405,0)),IF(LataProjekcji>$F2405,0,ROUND(AE2404*$E2405,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2404>10,ROUND((D2406-1)*E2405,0),E2405)","v":0},{"$f":"D2404-D2407","v":0},null,{"$f":"OFFSET($C$195,$D2402,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1216","v":"nazwa ST: 0"},null,{"$f":"D1216","v":6},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1217","v":1900},{"$f":"E1217","v":1},{"$f":"IF(D2411>10,F1217,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2409,0)),\"brak daty\",IF(D2411>10,EDATE(OFFSET($E$195,$D2409,0),D2413),DATE(D2410,E2410,1)))","v":"brak daty"},{"$f":"SUM(K2410:AE2410)=D2413","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM(K2410)+12)<$D2413,12,$D2413-SUM(K2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:K2410)+12)<$D2413,12,$D2413-SUM($K2410:K2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:L2410)+12)<$D2413,12,$D2413-SUM($K2410:L2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:M2410)+12)<$D2413,12,$D2413-SUM($K2410:M2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:N2410)+12)<$D2413,12,$D2413-SUM($K2410:N2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:O2410)+12)<$D2413,12,$D2413-SUM($K2410:O2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:P2410)+12)<$D2413,12,$D2413-SUM($K2410:P2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:Q2410)+12)<$D2413,12,$D2413-SUM($K2410:Q2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:R2410)+12)<$D2413,12,$D2413-SUM($K2410:R2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:S2410)+12)<$D2413,12,$D2413-SUM($K2410:S2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:T2410)+12)<$D2413,12,$D2413-SUM($K2410:T2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:U2410)+12)<$D2413,12,$D2413-SUM($K2410:U2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:V2410)+12)<$D2413,12,$D2413-SUM($K2410:V2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:W2410)+12)<$D2413,12,$D2413-SUM($K2410:W2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:X2410)+12)<$D2413,12,$D2413-SUM($K2410:X2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:Y2410)+12)<$D2413,12,$D2413-SUM($K2410:Y2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:Z2410)+12)<$D2413,12,$D2413-SUM($K2410:Z2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:AA2410)+12)<$D2413,12,$D2413-SUM($K2410:AA2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:AB2410)+12)<$D2413,12,$D2413-SUM($K2410:AB2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:AC2410)+12)<$D2413,12,$D2413-SUM($K2410:AC2410)),0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,$F2410,IF($D2410<LataProjekcji,IF((SUM($K2410:AD2410)+12)<$D2413,12,$D2413-SUM($K2410:AD2410)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1218","v":0},{"$f":"E1218","v":0},{"$f":"F1218","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2409,0)))","v":false},{"$f":"SUM(K2411:AE2411)=E2413","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM(J2411:$K2411)+12)<$E2413,12,$E2413-SUM(J2411:$K2411)),0)),(IF($D2410<LataProjekcji,IF((SUM(J2411:$K2411)+12)<$D2413,12,$D2413-SUM(J2411:$K2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:K2411)+12)<$E2413,12,$E2413-SUM($K2411:K2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:K2411)+12)<$D2413,12,$D2413-SUM($K2411:K2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:L2411)+12)<$E2413,12,$E2413-SUM($K2411:L2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:L2411)+12)<$D2413,12,$D2413-SUM($K2411:L2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:M2411)+12)<$E2413,12,$E2413-SUM($K2411:M2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:M2411)+12)<$D2413,12,$D2413-SUM($K2411:M2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:N2411)+12)<$E2413,12,$E2413-SUM($K2411:N2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:N2411)+12)<$D2413,12,$D2413-SUM($K2411:N2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:O2411)+12)<$E2413,12,$E2413-SUM($K2411:O2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:O2411)+12)<$D2413,12,$D2413-SUM($K2411:O2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:P2411)+12)<$E2413,12,$E2413-SUM($K2411:P2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:P2411)+12)<$D2413,12,$D2413-SUM($K2411:P2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:Q2411)+12)<$E2413,12,$E2413-SUM($K2411:Q2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:Q2411)+12)<$D2413,12,$D2413-SUM($K2411:Q2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:R2411)+12)<$E2413,12,$E2413-SUM($K2411:R2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:R2411)+12)<$D2413,12,$D2413-SUM($K2411:R2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:S2411)+12)<$E2413,12,$E2413-SUM($K2411:S2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:S2411)+12)<$D2413,12,$D2413-SUM($K2411:S2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:T2411)+12)<$E2413,12,$E2413-SUM($K2411:T2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:T2411)+12)<$D2413,12,$D2413-SUM($K2411:T2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:U2411)+12)<$E2413,12,$E2413-SUM($K2411:U2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:U2411)+12)<$D2413,12,$D2413-SUM($K2411:U2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:V2411)+12)<$E2413,12,$E2413-SUM($K2411:V2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:V2411)+12)<$D2413,12,$D2413-SUM($K2411:V2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:W2411)+12)<$E2413,12,$E2413-SUM($K2411:W2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:W2411)+12)<$D2413,12,$D2413-SUM($K2411:W2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:X2411)+12)<$E2413,12,$E2413-SUM($K2411:X2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:X2411)+12)<$D2413,12,$D2413-SUM($K2411:X2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:Y2411)+12)<$E2413,12,$E2413-SUM($K2411:Y2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:Y2411)+12)<$D2413,12,$D2413-SUM($K2411:Y2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:Z2411)+12)<$E2413,12,$E2413-SUM($K2411:Z2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:Z2411)+12)<$D2413,12,$D2413-SUM($K2411:Z2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:AA2411)+12)<$E2413,12,$E2413-SUM($K2411:AA2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:AA2411)+12)<$D2413,12,$D2413-SUM($K2411:AA2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:AB2411)+12)<$E2413,12,$E2413-SUM($K2411:AB2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:AB2411)+12)<$D2413,12,$D2413-SUM($K2411:AB2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:AC2411)+12)<$E2413,12,$E2413-SUM($K2411:AC2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:AC2411)+12)<$D2413,12,$D2413-SUM($K2411:AC2411)),0)))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2410=LataProjekcji,IF($F2410>$E2413,$E2413,$F2410),IF($D2413>=$E2413,(IF($D2410<LataProjekcji,IF((SUM($K2411:AD2411)+12)<$E2413,12,$E2413-SUM($K2411:AD2411)),0)),(IF($D2410<LataProjekcji,IF((SUM($K2411:AD2411)+12)<$D2413,12,$D2413-SUM($K2411:AD2411)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1219","v":0},{"$f":"IF(D2411>10,ROUND(D2412/12,2),D2412)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2412:AE2412)=D2411","v":true},"amortyzacja",null,{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411,0),ROUND(K2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM(K2412:$K2412),0),ROUND(L2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:L2412),0),ROUND(M2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:M2412),0),ROUND(N2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:N2412),0),ROUND(O2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:O2412),0),ROUND(P2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:P2412),0),ROUND(Q2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:Q2412),0),ROUND(R2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:R2412),0),ROUND(S2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:S2412),0),ROUND(T2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:T2412),0),ROUND(U2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:U2412),0),ROUND(V2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:V2412),0),ROUND(W2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:W2412),0),ROUND(X2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:X2412),0),ROUND(Y2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:Y2412),0),ROUND(Z2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:Z2412),0),ROUND(AA2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:AA2412),0),ROUND(AB2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:AB2412),0),ROUND(AC2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:AC2412),0),ROUND(AD2410*$E2412,0)),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2413,ROUND($D2411-SUM($K2412:AD2412),0),ROUND(AE2410*$E2412,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2411/E2412,0),0)","v":0},{"$f":"IF(D2413=0,0,DATEDIF(DATE(D2410,E2410,1),DATE(F2412,G2412,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2410),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2410),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413),0),ROUND(K2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(K2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:K2413),0),ROUND(L2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(L2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:L2413),0),ROUND(M2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(M2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:M2413),0),ROUND(N2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(N2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:N2413),0),ROUND(O2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(O2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:O2413),0),ROUND(P2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(P2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:P2413),0),ROUND(Q2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(Q2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:Q2413),0),ROUND(R2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(R2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:R2413),0),ROUND(S2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(S2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:S2413),0),ROUND(T2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(T2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:T2413),0),ROUND(U2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(U2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:U2413),0),ROUND(V2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(V2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:V2413),0),ROUND(W2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(W2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:W2413),0),ROUND(X2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(X2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:X2413),0),ROUND(Y2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(Y2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:Y2413),0),ROUND(Z2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(Z2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:Z2413),0),ROUND(AA2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(AA2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:AA2413),0),ROUND(AB2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(AB2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:AB2413),0),ROUND(AC2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(AC2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:AC2413),0),ROUND(AD2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(AD2411*$E2412,0))),0),0)","v":0},{"$f":"IF(AND($G2411,NOT(ISTEXT($G2410)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,IF(AND($G2412=$G2413,$F2412=$F2413),ROUND($D2411-SUM($K2413:AD2413),0),ROUND(AE2411*$E2412,0)),IF(LataProjekcji>$F2412,0,ROUND(AE2411*$E2412,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2411>10,ROUND((D2413-1)*E2412,0),E2412)","v":0},{"$f":"D2411-D2414","v":0},null,{"$f":"OFFSET($C$195,$D2409,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1223","v":"nazwa ST: 0"},null,{"$f":"D1223","v":7},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1224","v":1900},{"$f":"E1224","v":1},{"$f":"IF(D2418>10,F1224,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2416,0)),\"brak daty\",IF(D2418>10,EDATE(OFFSET($E$195,$D2416,0),D2420),DATE(D2417,E2417,1)))","v":"brak daty"},{"$f":"SUM(K2417:AE2417)=D2420","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM(K2417)+12)<$D2420,12,$D2420-SUM(K2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:K2417)+12)<$D2420,12,$D2420-SUM($K2417:K2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:L2417)+12)<$D2420,12,$D2420-SUM($K2417:L2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:M2417)+12)<$D2420,12,$D2420-SUM($K2417:M2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:N2417)+12)<$D2420,12,$D2420-SUM($K2417:N2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:O2417)+12)<$D2420,12,$D2420-SUM($K2417:O2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:P2417)+12)<$D2420,12,$D2420-SUM($K2417:P2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:Q2417)+12)<$D2420,12,$D2420-SUM($K2417:Q2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:R2417)+12)<$D2420,12,$D2420-SUM($K2417:R2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:S2417)+12)<$D2420,12,$D2420-SUM($K2417:S2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:T2417)+12)<$D2420,12,$D2420-SUM($K2417:T2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:U2417)+12)<$D2420,12,$D2420-SUM($K2417:U2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:V2417)+12)<$D2420,12,$D2420-SUM($K2417:V2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:W2417)+12)<$D2420,12,$D2420-SUM($K2417:W2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:X2417)+12)<$D2420,12,$D2420-SUM($K2417:X2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:Y2417)+12)<$D2420,12,$D2420-SUM($K2417:Y2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:Z2417)+12)<$D2420,12,$D2420-SUM($K2417:Z2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:AA2417)+12)<$D2420,12,$D2420-SUM($K2417:AA2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:AB2417)+12)<$D2420,12,$D2420-SUM($K2417:AB2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:AC2417)+12)<$D2420,12,$D2420-SUM($K2417:AC2417)),0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,$F2417,IF($D2417<LataProjekcji,IF((SUM($K2417:AD2417)+12)<$D2420,12,$D2420-SUM($K2417:AD2417)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1225","v":0},{"$f":"E1225","v":0},{"$f":"F1225","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2416,0)))","v":false},{"$f":"SUM(K2418:AE2418)=E2420","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM(J2418:$K2418)+12)<$E2420,12,$E2420-SUM(J2418:$K2418)),0)),(IF($D2417<LataProjekcji,IF((SUM(J2418:$K2418)+12)<$D2420,12,$D2420-SUM(J2418:$K2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:K2418)+12)<$E2420,12,$E2420-SUM($K2418:K2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:K2418)+12)<$D2420,12,$D2420-SUM($K2418:K2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:L2418)+12)<$E2420,12,$E2420-SUM($K2418:L2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:L2418)+12)<$D2420,12,$D2420-SUM($K2418:L2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:M2418)+12)<$E2420,12,$E2420-SUM($K2418:M2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:M2418)+12)<$D2420,12,$D2420-SUM($K2418:M2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:N2418)+12)<$E2420,12,$E2420-SUM($K2418:N2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:N2418)+12)<$D2420,12,$D2420-SUM($K2418:N2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:O2418)+12)<$E2420,12,$E2420-SUM($K2418:O2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:O2418)+12)<$D2420,12,$D2420-SUM($K2418:O2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:P2418)+12)<$E2420,12,$E2420-SUM($K2418:P2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:P2418)+12)<$D2420,12,$D2420-SUM($K2418:P2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:Q2418)+12)<$E2420,12,$E2420-SUM($K2418:Q2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:Q2418)+12)<$D2420,12,$D2420-SUM($K2418:Q2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:R2418)+12)<$E2420,12,$E2420-SUM($K2418:R2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:R2418)+12)<$D2420,12,$D2420-SUM($K2418:R2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:S2418)+12)<$E2420,12,$E2420-SUM($K2418:S2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:S2418)+12)<$D2420,12,$D2420-SUM($K2418:S2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:T2418)+12)<$E2420,12,$E2420-SUM($K2418:T2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:T2418)+12)<$D2420,12,$D2420-SUM($K2418:T2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:U2418)+12)<$E2420,12,$E2420-SUM($K2418:U2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:U2418)+12)<$D2420,12,$D2420-SUM($K2418:U2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:V2418)+12)<$E2420,12,$E2420-SUM($K2418:V2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:V2418)+12)<$D2420,12,$D2420-SUM($K2418:V2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:W2418)+12)<$E2420,12,$E2420-SUM($K2418:W2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:W2418)+12)<$D2420,12,$D2420-SUM($K2418:W2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:X2418)+12)<$E2420,12,$E2420-SUM($K2418:X2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:X2418)+12)<$D2420,12,$D2420-SUM($K2418:X2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:Y2418)+12)<$E2420,12,$E2420-SUM($K2418:Y2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:Y2418)+12)<$D2420,12,$D2420-SUM($K2418:Y2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:Z2418)+12)<$E2420,12,$E2420-SUM($K2418:Z2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:Z2418)+12)<$D2420,12,$D2420-SUM($K2418:Z2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:AA2418)+12)<$E2420,12,$E2420-SUM($K2418:AA2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:AA2418)+12)<$D2420,12,$D2420-SUM($K2418:AA2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:AB2418)+12)<$E2420,12,$E2420-SUM($K2418:AB2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:AB2418)+12)<$D2420,12,$D2420-SUM($K2418:AB2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:AC2418)+12)<$E2420,12,$E2420-SUM($K2418:AC2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:AC2418)+12)<$D2420,12,$D2420-SUM($K2418:AC2418)),0)))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2417=LataProjekcji,IF($F2417>$E2420,$E2420,$F2417),IF($D2420>=$E2420,(IF($D2417<LataProjekcji,IF((SUM($K2418:AD2418)+12)<$E2420,12,$E2420-SUM($K2418:AD2418)),0)),(IF($D2417<LataProjekcji,IF((SUM($K2418:AD2418)+12)<$D2420,12,$D2420-SUM($K2418:AD2418)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1226","v":0},{"$f":"IF(D2418>10,ROUND(D2419/12,2),D2419)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2419:AE2419)=D2418","v":true},"amortyzacja",null,{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418,0),ROUND(K2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM(K2419:$K2419),0),ROUND(L2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:L2419),0),ROUND(M2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:M2419),0),ROUND(N2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:N2419),0),ROUND(O2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:O2419),0),ROUND(P2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:P2419),0),ROUND(Q2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:Q2419),0),ROUND(R2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:R2419),0),ROUND(S2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:S2419),0),ROUND(T2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:T2419),0),ROUND(U2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:U2419),0),ROUND(V2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:V2419),0),ROUND(W2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:W2419),0),ROUND(X2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:X2419),0),ROUND(Y2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:Y2419),0),ROUND(Z2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:Z2419),0),ROUND(AA2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:AA2419),0),ROUND(AB2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:AB2419),0),ROUND(AC2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:AC2419),0),ROUND(AD2417*$E2419,0)),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2420,ROUND($D2418-SUM($K2419:AD2419),0),ROUND(AE2417*$E2419,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2418/E2419,0),0)","v":0},{"$f":"IF(D2420=0,0,DATEDIF(DATE(D2417,E2417,1),DATE(F2419,G2419,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2417),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2417),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420),0),ROUND(K2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(K2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:K2420),0),ROUND(L2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(L2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:L2420),0),ROUND(M2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(M2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:M2420),0),ROUND(N2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(N2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:N2420),0),ROUND(O2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(O2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:O2420),0),ROUND(P2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(P2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:P2420),0),ROUND(Q2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(Q2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:Q2420),0),ROUND(R2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(R2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:R2420),0),ROUND(S2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(S2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:S2420),0),ROUND(T2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(T2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:T2420),0),ROUND(U2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(U2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:U2420),0),ROUND(V2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(V2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:V2420),0),ROUND(W2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(W2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:W2420),0),ROUND(X2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(X2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:X2420),0),ROUND(Y2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(Y2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:Y2420),0),ROUND(Z2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(Z2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:Z2420),0),ROUND(AA2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(AA2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:AA2420),0),ROUND(AB2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(AB2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:AB2420),0),ROUND(AC2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(AC2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:AC2420),0),ROUND(AD2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(AD2418*$E2419,0))),0),0)","v":0},{"$f":"IF(AND($G2418,NOT(ISTEXT($G2417)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,IF(AND($G2419=$G2420,$F2419=$F2420),ROUND($D2418-SUM($K2420:AD2420),0),ROUND(AE2418*$E2419,0)),IF(LataProjekcji>$F2419,0,ROUND(AE2418*$E2419,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2418>10,ROUND((D2420-1)*E2419,0),E2419)","v":0},{"$f":"D2418-D2421","v":0},null,{"$f":"OFFSET($C$195,$D2416,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1230","v":"nazwa ST: 0"},null,{"$f":"D1230","v":8},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1231","v":1900},{"$f":"E1231","v":1},{"$f":"IF(D2425>10,F1231,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2423,0)),\"brak daty\",IF(D2425>10,EDATE(OFFSET($E$195,$D2423,0),D2427),DATE(D2424,E2424,1)))","v":"brak daty"},{"$f":"SUM(K2424:AE2424)=D2427","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM(K2424)+12)<$D2427,12,$D2427-SUM(K2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:K2424)+12)<$D2427,12,$D2427-SUM($K2424:K2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:L2424)+12)<$D2427,12,$D2427-SUM($K2424:L2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:M2424)+12)<$D2427,12,$D2427-SUM($K2424:M2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:N2424)+12)<$D2427,12,$D2427-SUM($K2424:N2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:O2424)+12)<$D2427,12,$D2427-SUM($K2424:O2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:P2424)+12)<$D2427,12,$D2427-SUM($K2424:P2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:Q2424)+12)<$D2427,12,$D2427-SUM($K2424:Q2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:R2424)+12)<$D2427,12,$D2427-SUM($K2424:R2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:S2424)+12)<$D2427,12,$D2427-SUM($K2424:S2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:T2424)+12)<$D2427,12,$D2427-SUM($K2424:T2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:U2424)+12)<$D2427,12,$D2427-SUM($K2424:U2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:V2424)+12)<$D2427,12,$D2427-SUM($K2424:V2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:W2424)+12)<$D2427,12,$D2427-SUM($K2424:W2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:X2424)+12)<$D2427,12,$D2427-SUM($K2424:X2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:Y2424)+12)<$D2427,12,$D2427-SUM($K2424:Y2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:Z2424)+12)<$D2427,12,$D2427-SUM($K2424:Z2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:AA2424)+12)<$D2427,12,$D2427-SUM($K2424:AA2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:AB2424)+12)<$D2427,12,$D2427-SUM($K2424:AB2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:AC2424)+12)<$D2427,12,$D2427-SUM($K2424:AC2424)),0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,$F2424,IF($D2424<LataProjekcji,IF((SUM($K2424:AD2424)+12)<$D2427,12,$D2427-SUM($K2424:AD2424)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1232","v":0},{"$f":"E1232","v":0},{"$f":"F1232","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2423,0)))","v":false},{"$f":"SUM(K2425:AE2425)=E2427","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM(J2425:$K2425)+12)<$E2427,12,$E2427-SUM(J2425:$K2425)),0)),(IF($D2424<LataProjekcji,IF((SUM(J2425:$K2425)+12)<$D2427,12,$D2427-SUM(J2425:$K2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:K2425)+12)<$E2427,12,$E2427-SUM($K2425:K2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:K2425)+12)<$D2427,12,$D2427-SUM($K2425:K2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:L2425)+12)<$E2427,12,$E2427-SUM($K2425:L2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:L2425)+12)<$D2427,12,$D2427-SUM($K2425:L2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:M2425)+12)<$E2427,12,$E2427-SUM($K2425:M2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:M2425)+12)<$D2427,12,$D2427-SUM($K2425:M2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:N2425)+12)<$E2427,12,$E2427-SUM($K2425:N2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:N2425)+12)<$D2427,12,$D2427-SUM($K2425:N2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:O2425)+12)<$E2427,12,$E2427-SUM($K2425:O2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:O2425)+12)<$D2427,12,$D2427-SUM($K2425:O2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:P2425)+12)<$E2427,12,$E2427-SUM($K2425:P2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:P2425)+12)<$D2427,12,$D2427-SUM($K2425:P2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:Q2425)+12)<$E2427,12,$E2427-SUM($K2425:Q2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:Q2425)+12)<$D2427,12,$D2427-SUM($K2425:Q2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:R2425)+12)<$E2427,12,$E2427-SUM($K2425:R2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:R2425)+12)<$D2427,12,$D2427-SUM($K2425:R2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:S2425)+12)<$E2427,12,$E2427-SUM($K2425:S2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:S2425)+12)<$D2427,12,$D2427-SUM($K2425:S2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:T2425)+12)<$E2427,12,$E2427-SUM($K2425:T2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:T2425)+12)<$D2427,12,$D2427-SUM($K2425:T2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:U2425)+12)<$E2427,12,$E2427-SUM($K2425:U2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:U2425)+12)<$D2427,12,$D2427-SUM($K2425:U2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:V2425)+12)<$E2427,12,$E2427-SUM($K2425:V2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:V2425)+12)<$D2427,12,$D2427-SUM($K2425:V2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:W2425)+12)<$E2427,12,$E2427-SUM($K2425:W2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:W2425)+12)<$D2427,12,$D2427-SUM($K2425:W2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:X2425)+12)<$E2427,12,$E2427-SUM($K2425:X2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:X2425)+12)<$D2427,12,$D2427-SUM($K2425:X2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:Y2425)+12)<$E2427,12,$E2427-SUM($K2425:Y2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:Y2425)+12)<$D2427,12,$D2427-SUM($K2425:Y2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:Z2425)+12)<$E2427,12,$E2427-SUM($K2425:Z2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:Z2425)+12)<$D2427,12,$D2427-SUM($K2425:Z2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:AA2425)+12)<$E2427,12,$E2427-SUM($K2425:AA2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:AA2425)+12)<$D2427,12,$D2427-SUM($K2425:AA2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:AB2425)+12)<$E2427,12,$E2427-SUM($K2425:AB2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:AB2425)+12)<$D2427,12,$D2427-SUM($K2425:AB2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:AC2425)+12)<$E2427,12,$E2427-SUM($K2425:AC2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:AC2425)+12)<$D2427,12,$D2427-SUM($K2425:AC2425)),0)))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2424=LataProjekcji,IF($F2424>$E2427,$E2427,$F2424),IF($D2427>=$E2427,(IF($D2424<LataProjekcji,IF((SUM($K2425:AD2425)+12)<$E2427,12,$E2427-SUM($K2425:AD2425)),0)),(IF($D2424<LataProjekcji,IF((SUM($K2425:AD2425)+12)<$D2427,12,$D2427-SUM($K2425:AD2425)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1233","v":0},{"$f":"IF(D2425>10,ROUND(D2426/12,2),D2426)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2426:AE2426)=D2425","v":true},"amortyzacja",null,{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425,0),ROUND(K2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM(K2426:$K2426),0),ROUND(L2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:L2426),0),ROUND(M2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:M2426),0),ROUND(N2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:N2426),0),ROUND(O2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:O2426),0),ROUND(P2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:P2426),0),ROUND(Q2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:Q2426),0),ROUND(R2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:R2426),0),ROUND(S2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:S2426),0),ROUND(T2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:T2426),0),ROUND(U2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:U2426),0),ROUND(V2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:V2426),0),ROUND(W2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:W2426),0),ROUND(X2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:X2426),0),ROUND(Y2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:Y2426),0),ROUND(Z2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:Z2426),0),ROUND(AA2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:AA2426),0),ROUND(AB2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:AB2426),0),ROUND(AC2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:AC2426),0),ROUND(AD2424*$E2426,0)),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2427,ROUND($D2425-SUM($K2426:AD2426),0),ROUND(AE2424*$E2426,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2425/E2426,0),0)","v":0},{"$f":"IF(D2427=0,0,DATEDIF(DATE(D2424,E2424,1),DATE(F2426,G2426,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2424),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2424),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427),0),ROUND(K2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(K2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:K2427),0),ROUND(L2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(L2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:L2427),0),ROUND(M2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(M2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:M2427),0),ROUND(N2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(N2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:N2427),0),ROUND(O2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(O2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:O2427),0),ROUND(P2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(P2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:P2427),0),ROUND(Q2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(Q2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:Q2427),0),ROUND(R2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(R2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:R2427),0),ROUND(S2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(S2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:S2427),0),ROUND(T2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(T2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:T2427),0),ROUND(U2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(U2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:U2427),0),ROUND(V2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(V2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:V2427),0),ROUND(W2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(W2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:W2427),0),ROUND(X2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(X2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:X2427),0),ROUND(Y2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(Y2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:Y2427),0),ROUND(Z2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(Z2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:Z2427),0),ROUND(AA2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(AA2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:AA2427),0),ROUND(AB2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(AB2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:AB2427),0),ROUND(AC2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(AC2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:AC2427),0),ROUND(AD2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(AD2425*$E2426,0))),0),0)","v":0},{"$f":"IF(AND($G2425,NOT(ISTEXT($G2424)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,IF(AND($G2426=$G2427,$F2426=$F2427),ROUND($D2425-SUM($K2427:AD2427),0),ROUND(AE2425*$E2426,0)),IF(LataProjekcji>$F2426,0,ROUND(AE2425*$E2426,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2425>10,ROUND((D2427-1)*E2426,0),E2426)","v":0},{"$f":"D2425-D2428","v":0},null,{"$f":"OFFSET($C$195,$D2423,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1237","v":"nazwa ST: 0"},null,{"$f":"D1237","v":9},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1238","v":1900},{"$f":"E1238","v":1},{"$f":"IF(D2432>10,F1238,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2430,0)),\"brak daty\",IF(D2432>10,EDATE(OFFSET($E$195,$D2430,0),D2434),DATE(D2431,E2431,1)))","v":"brak daty"},{"$f":"SUM(K2431:AE2431)=D2434","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM(K2431)+12)<$D2434,12,$D2434-SUM(K2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:K2431)+12)<$D2434,12,$D2434-SUM($K2431:K2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:L2431)+12)<$D2434,12,$D2434-SUM($K2431:L2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:M2431)+12)<$D2434,12,$D2434-SUM($K2431:M2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:N2431)+12)<$D2434,12,$D2434-SUM($K2431:N2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:O2431)+12)<$D2434,12,$D2434-SUM($K2431:O2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:P2431)+12)<$D2434,12,$D2434-SUM($K2431:P2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:Q2431)+12)<$D2434,12,$D2434-SUM($K2431:Q2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:R2431)+12)<$D2434,12,$D2434-SUM($K2431:R2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:S2431)+12)<$D2434,12,$D2434-SUM($K2431:S2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:T2431)+12)<$D2434,12,$D2434-SUM($K2431:T2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:U2431)+12)<$D2434,12,$D2434-SUM($K2431:U2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:V2431)+12)<$D2434,12,$D2434-SUM($K2431:V2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:W2431)+12)<$D2434,12,$D2434-SUM($K2431:W2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:X2431)+12)<$D2434,12,$D2434-SUM($K2431:X2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:Y2431)+12)<$D2434,12,$D2434-SUM($K2431:Y2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:Z2431)+12)<$D2434,12,$D2434-SUM($K2431:Z2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:AA2431)+12)<$D2434,12,$D2434-SUM($K2431:AA2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:AB2431)+12)<$D2434,12,$D2434-SUM($K2431:AB2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:AC2431)+12)<$D2434,12,$D2434-SUM($K2431:AC2431)),0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,$F2431,IF($D2431<LataProjekcji,IF((SUM($K2431:AD2431)+12)<$D2434,12,$D2434-SUM($K2431:AD2431)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1239","v":0},{"$f":"E1239","v":0},{"$f":"F1239","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2430,0)))","v":false},{"$f":"SUM(K2432:AE2432)=E2434","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM(J2432:$K2432)+12)<$E2434,12,$E2434-SUM(J2432:$K2432)),0)),(IF($D2431<LataProjekcji,IF((SUM(J2432:$K2432)+12)<$D2434,12,$D2434-SUM(J2432:$K2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:K2432)+12)<$E2434,12,$E2434-SUM($K2432:K2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:K2432)+12)<$D2434,12,$D2434-SUM($K2432:K2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:L2432)+12)<$E2434,12,$E2434-SUM($K2432:L2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:L2432)+12)<$D2434,12,$D2434-SUM($K2432:L2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:M2432)+12)<$E2434,12,$E2434-SUM($K2432:M2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:M2432)+12)<$D2434,12,$D2434-SUM($K2432:M2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:N2432)+12)<$E2434,12,$E2434-SUM($K2432:N2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:N2432)+12)<$D2434,12,$D2434-SUM($K2432:N2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:O2432)+12)<$E2434,12,$E2434-SUM($K2432:O2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:O2432)+12)<$D2434,12,$D2434-SUM($K2432:O2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:P2432)+12)<$E2434,12,$E2434-SUM($K2432:P2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:P2432)+12)<$D2434,12,$D2434-SUM($K2432:P2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:Q2432)+12)<$E2434,12,$E2434-SUM($K2432:Q2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:Q2432)+12)<$D2434,12,$D2434-SUM($K2432:Q2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:R2432)+12)<$E2434,12,$E2434-SUM($K2432:R2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:R2432)+12)<$D2434,12,$D2434-SUM($K2432:R2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:S2432)+12)<$E2434,12,$E2434-SUM($K2432:S2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:S2432)+12)<$D2434,12,$D2434-SUM($K2432:S2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:T2432)+12)<$E2434,12,$E2434-SUM($K2432:T2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:T2432)+12)<$D2434,12,$D2434-SUM($K2432:T2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:U2432)+12)<$E2434,12,$E2434-SUM($K2432:U2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:U2432)+12)<$D2434,12,$D2434-SUM($K2432:U2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:V2432)+12)<$E2434,12,$E2434-SUM($K2432:V2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:V2432)+12)<$D2434,12,$D2434-SUM($K2432:V2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:W2432)+12)<$E2434,12,$E2434-SUM($K2432:W2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:W2432)+12)<$D2434,12,$D2434-SUM($K2432:W2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:X2432)+12)<$E2434,12,$E2434-SUM($K2432:X2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:X2432)+12)<$D2434,12,$D2434-SUM($K2432:X2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:Y2432)+12)<$E2434,12,$E2434-SUM($K2432:Y2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:Y2432)+12)<$D2434,12,$D2434-SUM($K2432:Y2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:Z2432)+12)<$E2434,12,$E2434-SUM($K2432:Z2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:Z2432)+12)<$D2434,12,$D2434-SUM($K2432:Z2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:AA2432)+12)<$E2434,12,$E2434-SUM($K2432:AA2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:AA2432)+12)<$D2434,12,$D2434-SUM($K2432:AA2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:AB2432)+12)<$E2434,12,$E2434-SUM($K2432:AB2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:AB2432)+12)<$D2434,12,$D2434-SUM($K2432:AB2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:AC2432)+12)<$E2434,12,$E2434-SUM($K2432:AC2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:AC2432)+12)<$D2434,12,$D2434-SUM($K2432:AC2432)),0)))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2431=LataProjekcji,IF($F2431>$E2434,$E2434,$F2431),IF($D2434>=$E2434,(IF($D2431<LataProjekcji,IF((SUM($K2432:AD2432)+12)<$E2434,12,$E2434-SUM($K2432:AD2432)),0)),(IF($D2431<LataProjekcji,IF((SUM($K2432:AD2432)+12)<$D2434,12,$D2434-SUM($K2432:AD2432)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1240","v":0},{"$f":"IF(D2432>10,ROUND(D2433/12,2),D2433)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2433:AE2433)=D2432","v":true},"amortyzacja",null,{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432,0),ROUND(K2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM(K2433:$K2433),0),ROUND(L2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:L2433),0),ROUND(M2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:M2433),0),ROUND(N2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:N2433),0),ROUND(O2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:O2433),0),ROUND(P2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:P2433),0),ROUND(Q2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:Q2433),0),ROUND(R2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:R2433),0),ROUND(S2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:S2433),0),ROUND(T2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:T2433),0),ROUND(U2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:U2433),0),ROUND(V2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:V2433),0),ROUND(W2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:W2433),0),ROUND(X2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:X2433),0),ROUND(Y2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:Y2433),0),ROUND(Z2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:Z2433),0),ROUND(AA2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:AA2433),0),ROUND(AB2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:AB2433),0),ROUND(AC2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:AC2433),0),ROUND(AD2431*$E2433,0)),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2434,ROUND($D2432-SUM($K2433:AD2433),0),ROUND(AE2431*$E2433,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2432/E2433,0),0)","v":0},{"$f":"IF(D2434=0,0,DATEDIF(DATE(D2431,E2431,1),DATE(F2433,G2433,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2431),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2431),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434),0),ROUND(K2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(K2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:K2434),0),ROUND(L2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(L2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:L2434),0),ROUND(M2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(M2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:M2434),0),ROUND(N2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(N2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:N2434),0),ROUND(O2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(O2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:O2434),0),ROUND(P2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(P2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:P2434),0),ROUND(Q2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(Q2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:Q2434),0),ROUND(R2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(R2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:R2434),0),ROUND(S2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(S2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:S2434),0),ROUND(T2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(T2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:T2434),0),ROUND(U2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(U2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:U2434),0),ROUND(V2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(V2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:V2434),0),ROUND(W2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(W2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:W2434),0),ROUND(X2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(X2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:X2434),0),ROUND(Y2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(Y2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:Y2434),0),ROUND(Z2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(Z2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:Z2434),0),ROUND(AA2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(AA2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:AA2434),0),ROUND(AB2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(AB2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:AB2434),0),ROUND(AC2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(AC2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:AC2434),0),ROUND(AD2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(AD2432*$E2433,0))),0),0)","v":0},{"$f":"IF(AND($G2432,NOT(ISTEXT($G2431)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,IF(AND($G2433=$G2434,$F2433=$F2434),ROUND($D2432-SUM($K2434:AD2434),0),ROUND(AE2432*$E2433,0)),IF(LataProjekcji>$F2433,0,ROUND(AE2432*$E2433,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2432>10,ROUND((D2434-1)*E2433,0),E2433)","v":0},{"$f":"D2432-D2435","v":0},null,{"$f":"OFFSET($C$195,$D2430,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1244","v":"nazwa ST: 0"},null,{"$f":"D1244","v":10},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1245","v":1900},{"$f":"E1245","v":1},{"$f":"IF(D2439>10,F1245,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2437,0)),\"brak daty\",IF(D2439>10,EDATE(OFFSET($E$195,$D2437,0),D2441),DATE(D2438,E2438,1)))","v":"brak daty"},{"$f":"SUM(K2438:AE2438)=D2441","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM(K2438)+12)<$D2441,12,$D2441-SUM(K2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:K2438)+12)<$D2441,12,$D2441-SUM($K2438:K2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:L2438)+12)<$D2441,12,$D2441-SUM($K2438:L2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:M2438)+12)<$D2441,12,$D2441-SUM($K2438:M2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:N2438)+12)<$D2441,12,$D2441-SUM($K2438:N2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:O2438)+12)<$D2441,12,$D2441-SUM($K2438:O2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:P2438)+12)<$D2441,12,$D2441-SUM($K2438:P2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:Q2438)+12)<$D2441,12,$D2441-SUM($K2438:Q2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:R2438)+12)<$D2441,12,$D2441-SUM($K2438:R2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:S2438)+12)<$D2441,12,$D2441-SUM($K2438:S2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:T2438)+12)<$D2441,12,$D2441-SUM($K2438:T2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:U2438)+12)<$D2441,12,$D2441-SUM($K2438:U2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:V2438)+12)<$D2441,12,$D2441-SUM($K2438:V2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:W2438)+12)<$D2441,12,$D2441-SUM($K2438:W2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:X2438)+12)<$D2441,12,$D2441-SUM($K2438:X2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:Y2438)+12)<$D2441,12,$D2441-SUM($K2438:Y2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:Z2438)+12)<$D2441,12,$D2441-SUM($K2438:Z2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:AA2438)+12)<$D2441,12,$D2441-SUM($K2438:AA2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:AB2438)+12)<$D2441,12,$D2441-SUM($K2438:AB2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:AC2438)+12)<$D2441,12,$D2441-SUM($K2438:AC2438)),0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,$F2438,IF($D2438<LataProjekcji,IF((SUM($K2438:AD2438)+12)<$D2441,12,$D2441-SUM($K2438:AD2438)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1246","v":0},{"$f":"E1246","v":0},{"$f":"F1246","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2437,0)))","v":false},{"$f":"SUM(K2439:AE2439)=E2441","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM(J2439:$K2439)+12)<$E2441,12,$E2441-SUM(J2439:$K2439)),0)),(IF($D2438<LataProjekcji,IF((SUM(J2439:$K2439)+12)<$D2441,12,$D2441-SUM(J2439:$K2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:K2439)+12)<$E2441,12,$E2441-SUM($K2439:K2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:K2439)+12)<$D2441,12,$D2441-SUM($K2439:K2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:L2439)+12)<$E2441,12,$E2441-SUM($K2439:L2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:L2439)+12)<$D2441,12,$D2441-SUM($K2439:L2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:M2439)+12)<$E2441,12,$E2441-SUM($K2439:M2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:M2439)+12)<$D2441,12,$D2441-SUM($K2439:M2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:N2439)+12)<$E2441,12,$E2441-SUM($K2439:N2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:N2439)+12)<$D2441,12,$D2441-SUM($K2439:N2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:O2439)+12)<$E2441,12,$E2441-SUM($K2439:O2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:O2439)+12)<$D2441,12,$D2441-SUM($K2439:O2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:P2439)+12)<$E2441,12,$E2441-SUM($K2439:P2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:P2439)+12)<$D2441,12,$D2441-SUM($K2439:P2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:Q2439)+12)<$E2441,12,$E2441-SUM($K2439:Q2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:Q2439)+12)<$D2441,12,$D2441-SUM($K2439:Q2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:R2439)+12)<$E2441,12,$E2441-SUM($K2439:R2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:R2439)+12)<$D2441,12,$D2441-SUM($K2439:R2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:S2439)+12)<$E2441,12,$E2441-SUM($K2439:S2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:S2439)+12)<$D2441,12,$D2441-SUM($K2439:S2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:T2439)+12)<$E2441,12,$E2441-SUM($K2439:T2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:T2439)+12)<$D2441,12,$D2441-SUM($K2439:T2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:U2439)+12)<$E2441,12,$E2441-SUM($K2439:U2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:U2439)+12)<$D2441,12,$D2441-SUM($K2439:U2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:V2439)+12)<$E2441,12,$E2441-SUM($K2439:V2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:V2439)+12)<$D2441,12,$D2441-SUM($K2439:V2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:W2439)+12)<$E2441,12,$E2441-SUM($K2439:W2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:W2439)+12)<$D2441,12,$D2441-SUM($K2439:W2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:X2439)+12)<$E2441,12,$E2441-SUM($K2439:X2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:X2439)+12)<$D2441,12,$D2441-SUM($K2439:X2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:Y2439)+12)<$E2441,12,$E2441-SUM($K2439:Y2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:Y2439)+12)<$D2441,12,$D2441-SUM($K2439:Y2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:Z2439)+12)<$E2441,12,$E2441-SUM($K2439:Z2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:Z2439)+12)<$D2441,12,$D2441-SUM($K2439:Z2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:AA2439)+12)<$E2441,12,$E2441-SUM($K2439:AA2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:AA2439)+12)<$D2441,12,$D2441-SUM($K2439:AA2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:AB2439)+12)<$E2441,12,$E2441-SUM($K2439:AB2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:AB2439)+12)<$D2441,12,$D2441-SUM($K2439:AB2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:AC2439)+12)<$E2441,12,$E2441-SUM($K2439:AC2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:AC2439)+12)<$D2441,12,$D2441-SUM($K2439:AC2439)),0)))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2438=LataProjekcji,IF($F2438>$E2441,$E2441,$F2438),IF($D2441>=$E2441,(IF($D2438<LataProjekcji,IF((SUM($K2439:AD2439)+12)<$E2441,12,$E2441-SUM($K2439:AD2439)),0)),(IF($D2438<LataProjekcji,IF((SUM($K2439:AD2439)+12)<$D2441,12,$D2441-SUM($K2439:AD2439)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1247","v":0},{"$f":"IF(D2439>10,ROUND(D2440/12,2),D2440)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2440:AE2440)=D2439","v":true},"amortyzacja",null,{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439,0),ROUND(K2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM(K2440:$K2440),0),ROUND(L2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:L2440),0),ROUND(M2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:M2440),0),ROUND(N2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:N2440),0),ROUND(O2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:O2440),0),ROUND(P2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:P2440),0),ROUND(Q2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:Q2440),0),ROUND(R2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:R2440),0),ROUND(S2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:S2440),0),ROUND(T2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:T2440),0),ROUND(U2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:U2440),0),ROUND(V2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:V2440),0),ROUND(W2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:W2440),0),ROUND(X2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:X2440),0),ROUND(Y2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:Y2440),0),ROUND(Z2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:Z2440),0),ROUND(AA2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:AA2440),0),ROUND(AB2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:AB2440),0),ROUND(AC2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:AC2440),0),ROUND(AD2438*$E2440,0)),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2441,ROUND($D2439-SUM($K2440:AD2440),0),ROUND(AE2438*$E2440,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2439/E2440,0),0)","v":0},{"$f":"IF(D2441=0,0,DATEDIF(DATE(D2438,E2438,1),DATE(F2440,G2440,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2438),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2438),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441),0),ROUND(K2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(K2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:K2441),0),ROUND(L2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(L2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:L2441),0),ROUND(M2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(M2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:M2441),0),ROUND(N2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(N2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:N2441),0),ROUND(O2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(O2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:O2441),0),ROUND(P2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(P2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:P2441),0),ROUND(Q2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(Q2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:Q2441),0),ROUND(R2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(R2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:R2441),0),ROUND(S2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(S2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:S2441),0),ROUND(T2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(T2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:T2441),0),ROUND(U2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(U2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:U2441),0),ROUND(V2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(V2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:V2441),0),ROUND(W2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(W2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:W2441),0),ROUND(X2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(X2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:X2441),0),ROUND(Y2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(Y2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:Y2441),0),ROUND(Z2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(Z2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:Z2441),0),ROUND(AA2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(AA2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:AA2441),0),ROUND(AB2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(AB2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:AB2441),0),ROUND(AC2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(AC2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:AC2441),0),ROUND(AD2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(AD2439*$E2440,0))),0),0)","v":0},{"$f":"IF(AND($G2439,NOT(ISTEXT($G2438)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,IF(AND($G2440=$G2441,$F2440=$F2441),ROUND($D2439-SUM($K2441:AD2441),0),ROUND(AE2439*$E2440,0)),IF(LataProjekcji>$F2440,0,ROUND(AE2439*$E2440,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2439>10,ROUND((D2441-1)*E2440,0),E2440)","v":0},{"$f":"D2439-D2442","v":0},null,{"$f":"OFFSET($C$195,$D2437,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1251","v":"nazwa ST: 0"},null,{"$f":"D1251","v":11},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1252","v":1900},{"$f":"E1252","v":1},{"$f":"IF(D2446>10,F1252,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2444,0)),\"brak daty\",IF(D2446>10,EDATE(OFFSET($E$195,$D2444,0),D2448),DATE(D2445,E2445,1)))","v":"brak daty"},{"$f":"SUM(K2445:AE2445)=D2448","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM(K2445)+12)<$D2448,12,$D2448-SUM(K2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:K2445)+12)<$D2448,12,$D2448-SUM($K2445:K2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:L2445)+12)<$D2448,12,$D2448-SUM($K2445:L2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:M2445)+12)<$D2448,12,$D2448-SUM($K2445:M2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:N2445)+12)<$D2448,12,$D2448-SUM($K2445:N2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:O2445)+12)<$D2448,12,$D2448-SUM($K2445:O2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:P2445)+12)<$D2448,12,$D2448-SUM($K2445:P2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:Q2445)+12)<$D2448,12,$D2448-SUM($K2445:Q2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:R2445)+12)<$D2448,12,$D2448-SUM($K2445:R2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:S2445)+12)<$D2448,12,$D2448-SUM($K2445:S2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:T2445)+12)<$D2448,12,$D2448-SUM($K2445:T2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:U2445)+12)<$D2448,12,$D2448-SUM($K2445:U2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:V2445)+12)<$D2448,12,$D2448-SUM($K2445:V2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:W2445)+12)<$D2448,12,$D2448-SUM($K2445:W2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:X2445)+12)<$D2448,12,$D2448-SUM($K2445:X2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:Y2445)+12)<$D2448,12,$D2448-SUM($K2445:Y2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:Z2445)+12)<$D2448,12,$D2448-SUM($K2445:Z2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:AA2445)+12)<$D2448,12,$D2448-SUM($K2445:AA2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:AB2445)+12)<$D2448,12,$D2448-SUM($K2445:AB2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:AC2445)+12)<$D2448,12,$D2448-SUM($K2445:AC2445)),0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,$F2445,IF($D2445<LataProjekcji,IF((SUM($K2445:AD2445)+12)<$D2448,12,$D2448-SUM($K2445:AD2445)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1253","v":0},{"$f":"E1253","v":0},{"$f":"F1253","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2444,0)))","v":false},{"$f":"SUM(K2446:AE2446)=E2448","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM(J2446:$K2446)+12)<$E2448,12,$E2448-SUM(J2446:$K2446)),0)),(IF($D2445<LataProjekcji,IF((SUM(J2446:$K2446)+12)<$D2448,12,$D2448-SUM(J2446:$K2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:K2446)+12)<$E2448,12,$E2448-SUM($K2446:K2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:K2446)+12)<$D2448,12,$D2448-SUM($K2446:K2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:L2446)+12)<$E2448,12,$E2448-SUM($K2446:L2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:L2446)+12)<$D2448,12,$D2448-SUM($K2446:L2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:M2446)+12)<$E2448,12,$E2448-SUM($K2446:M2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:M2446)+12)<$D2448,12,$D2448-SUM($K2446:M2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:N2446)+12)<$E2448,12,$E2448-SUM($K2446:N2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:N2446)+12)<$D2448,12,$D2448-SUM($K2446:N2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:O2446)+12)<$E2448,12,$E2448-SUM($K2446:O2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:O2446)+12)<$D2448,12,$D2448-SUM($K2446:O2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:P2446)+12)<$E2448,12,$E2448-SUM($K2446:P2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:P2446)+12)<$D2448,12,$D2448-SUM($K2446:P2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:Q2446)+12)<$E2448,12,$E2448-SUM($K2446:Q2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:Q2446)+12)<$D2448,12,$D2448-SUM($K2446:Q2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:R2446)+12)<$E2448,12,$E2448-SUM($K2446:R2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:R2446)+12)<$D2448,12,$D2448-SUM($K2446:R2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:S2446)+12)<$E2448,12,$E2448-SUM($K2446:S2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:S2446)+12)<$D2448,12,$D2448-SUM($K2446:S2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:T2446)+12)<$E2448,12,$E2448-SUM($K2446:T2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:T2446)+12)<$D2448,12,$D2448-SUM($K2446:T2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:U2446)+12)<$E2448,12,$E2448-SUM($K2446:U2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:U2446)+12)<$D2448,12,$D2448-SUM($K2446:U2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:V2446)+12)<$E2448,12,$E2448-SUM($K2446:V2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:V2446)+12)<$D2448,12,$D2448-SUM($K2446:V2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:W2446)+12)<$E2448,12,$E2448-SUM($K2446:W2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:W2446)+12)<$D2448,12,$D2448-SUM($K2446:W2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:X2446)+12)<$E2448,12,$E2448-SUM($K2446:X2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:X2446)+12)<$D2448,12,$D2448-SUM($K2446:X2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:Y2446)+12)<$E2448,12,$E2448-SUM($K2446:Y2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:Y2446)+12)<$D2448,12,$D2448-SUM($K2446:Y2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:Z2446)+12)<$E2448,12,$E2448-SUM($K2446:Z2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:Z2446)+12)<$D2448,12,$D2448-SUM($K2446:Z2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:AA2446)+12)<$E2448,12,$E2448-SUM($K2446:AA2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:AA2446)+12)<$D2448,12,$D2448-SUM($K2446:AA2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:AB2446)+12)<$E2448,12,$E2448-SUM($K2446:AB2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:AB2446)+12)<$D2448,12,$D2448-SUM($K2446:AB2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:AC2446)+12)<$E2448,12,$E2448-SUM($K2446:AC2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:AC2446)+12)<$D2448,12,$D2448-SUM($K2446:AC2446)),0)))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2445=LataProjekcji,IF($F2445>$E2448,$E2448,$F2445),IF($D2448>=$E2448,(IF($D2445<LataProjekcji,IF((SUM($K2446:AD2446)+12)<$E2448,12,$E2448-SUM($K2446:AD2446)),0)),(IF($D2445<LataProjekcji,IF((SUM($K2446:AD2446)+12)<$D2448,12,$D2448-SUM($K2446:AD2446)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1254","v":0},{"$f":"IF(D2446>10,ROUND(D2447/12,2),D2447)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2447:AE2447)=D2446","v":true},"amortyzacja",null,{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446,0),ROUND(K2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM(K2447:$K2447),0),ROUND(L2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:L2447),0),ROUND(M2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:M2447),0),ROUND(N2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:N2447),0),ROUND(O2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:O2447),0),ROUND(P2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:P2447),0),ROUND(Q2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:Q2447),0),ROUND(R2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:R2447),0),ROUND(S2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:S2447),0),ROUND(T2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:T2447),0),ROUND(U2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:U2447),0),ROUND(V2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:V2447),0),ROUND(W2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:W2447),0),ROUND(X2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:X2447),0),ROUND(Y2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:Y2447),0),ROUND(Z2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:Z2447),0),ROUND(AA2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:AA2447),0),ROUND(AB2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:AB2447),0),ROUND(AC2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:AC2447),0),ROUND(AD2445*$E2447,0)),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2448,ROUND($D2446-SUM($K2447:AD2447),0),ROUND(AE2445*$E2447,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2446/E2447,0),0)","v":0},{"$f":"IF(D2448=0,0,DATEDIF(DATE(D2445,E2445,1),DATE(F2447,G2447,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2445),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2445),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448),0),ROUND(K2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(K2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:K2448),0),ROUND(L2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(L2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:L2448),0),ROUND(M2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(M2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:M2448),0),ROUND(N2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(N2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:N2448),0),ROUND(O2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(O2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:O2448),0),ROUND(P2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(P2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:P2448),0),ROUND(Q2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(Q2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:Q2448),0),ROUND(R2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(R2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:R2448),0),ROUND(S2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(S2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:S2448),0),ROUND(T2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(T2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:T2448),0),ROUND(U2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(U2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:U2448),0),ROUND(V2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(V2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:V2448),0),ROUND(W2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(W2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:W2448),0),ROUND(X2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(X2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:X2448),0),ROUND(Y2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(Y2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:Y2448),0),ROUND(Z2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(Z2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:Z2448),0),ROUND(AA2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(AA2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:AA2448),0),ROUND(AB2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(AB2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:AB2448),0),ROUND(AC2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(AC2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:AC2448),0),ROUND(AD2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(AD2446*$E2447,0))),0),0)","v":0},{"$f":"IF(AND($G2446,NOT(ISTEXT($G2445)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,IF(AND($G2447=$G2448,$F2447=$F2448),ROUND($D2446-SUM($K2448:AD2448),0),ROUND(AE2446*$E2447,0)),IF(LataProjekcji>$F2447,0,ROUND(AE2446*$E2447,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2446>10,ROUND((D2448-1)*E2447,0),E2447)","v":0},{"$f":"D2446-D2449","v":0},null,{"$f":"OFFSET($C$195,$D2444,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1258","v":"nazwa ST: 0"},null,{"$f":"D1258","v":12},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1259","v":1900},{"$f":"E1259","v":1},{"$f":"IF(D2453>10,F1259,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2451,0)),\"brak daty\",IF(D2453>10,EDATE(OFFSET($E$195,$D2451,0),D2455),DATE(D2452,E2452,1)))","v":"brak daty"},{"$f":"SUM(K2452:AE2452)=D2455","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM(K2452)+12)<$D2455,12,$D2455-SUM(K2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:K2452)+12)<$D2455,12,$D2455-SUM($K2452:K2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:L2452)+12)<$D2455,12,$D2455-SUM($K2452:L2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:M2452)+12)<$D2455,12,$D2455-SUM($K2452:M2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:N2452)+12)<$D2455,12,$D2455-SUM($K2452:N2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:O2452)+12)<$D2455,12,$D2455-SUM($K2452:O2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:P2452)+12)<$D2455,12,$D2455-SUM($K2452:P2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:Q2452)+12)<$D2455,12,$D2455-SUM($K2452:Q2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:R2452)+12)<$D2455,12,$D2455-SUM($K2452:R2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:S2452)+12)<$D2455,12,$D2455-SUM($K2452:S2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:T2452)+12)<$D2455,12,$D2455-SUM($K2452:T2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:U2452)+12)<$D2455,12,$D2455-SUM($K2452:U2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:V2452)+12)<$D2455,12,$D2455-SUM($K2452:V2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:W2452)+12)<$D2455,12,$D2455-SUM($K2452:W2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:X2452)+12)<$D2455,12,$D2455-SUM($K2452:X2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:Y2452)+12)<$D2455,12,$D2455-SUM($K2452:Y2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:Z2452)+12)<$D2455,12,$D2455-SUM($K2452:Z2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:AA2452)+12)<$D2455,12,$D2455-SUM($K2452:AA2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:AB2452)+12)<$D2455,12,$D2455-SUM($K2452:AB2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:AC2452)+12)<$D2455,12,$D2455-SUM($K2452:AC2452)),0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,$F2452,IF($D2452<LataProjekcji,IF((SUM($K2452:AD2452)+12)<$D2455,12,$D2455-SUM($K2452:AD2452)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1260","v":0},{"$f":"E1260","v":0},{"$f":"F1260","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2451,0)))","v":false},{"$f":"SUM(K2453:AE2453)=E2455","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM(J2453:$K2453)+12)<$E2455,12,$E2455-SUM(J2453:$K2453)),0)),(IF($D2452<LataProjekcji,IF((SUM(J2453:$K2453)+12)<$D2455,12,$D2455-SUM(J2453:$K2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:K2453)+12)<$E2455,12,$E2455-SUM($K2453:K2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:K2453)+12)<$D2455,12,$D2455-SUM($K2453:K2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:L2453)+12)<$E2455,12,$E2455-SUM($K2453:L2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:L2453)+12)<$D2455,12,$D2455-SUM($K2453:L2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:M2453)+12)<$E2455,12,$E2455-SUM($K2453:M2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:M2453)+12)<$D2455,12,$D2455-SUM($K2453:M2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:N2453)+12)<$E2455,12,$E2455-SUM($K2453:N2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:N2453)+12)<$D2455,12,$D2455-SUM($K2453:N2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:O2453)+12)<$E2455,12,$E2455-SUM($K2453:O2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:O2453)+12)<$D2455,12,$D2455-SUM($K2453:O2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:P2453)+12)<$E2455,12,$E2455-SUM($K2453:P2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:P2453)+12)<$D2455,12,$D2455-SUM($K2453:P2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:Q2453)+12)<$E2455,12,$E2455-SUM($K2453:Q2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:Q2453)+12)<$D2455,12,$D2455-SUM($K2453:Q2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:R2453)+12)<$E2455,12,$E2455-SUM($K2453:R2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:R2453)+12)<$D2455,12,$D2455-SUM($K2453:R2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:S2453)+12)<$E2455,12,$E2455-SUM($K2453:S2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:S2453)+12)<$D2455,12,$D2455-SUM($K2453:S2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:T2453)+12)<$E2455,12,$E2455-SUM($K2453:T2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:T2453)+12)<$D2455,12,$D2455-SUM($K2453:T2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:U2453)+12)<$E2455,12,$E2455-SUM($K2453:U2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:U2453)+12)<$D2455,12,$D2455-SUM($K2453:U2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:V2453)+12)<$E2455,12,$E2455-SUM($K2453:V2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:V2453)+12)<$D2455,12,$D2455-SUM($K2453:V2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:W2453)+12)<$E2455,12,$E2455-SUM($K2453:W2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:W2453)+12)<$D2455,12,$D2455-SUM($K2453:W2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:X2453)+12)<$E2455,12,$E2455-SUM($K2453:X2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:X2453)+12)<$D2455,12,$D2455-SUM($K2453:X2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:Y2453)+12)<$E2455,12,$E2455-SUM($K2453:Y2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:Y2453)+12)<$D2455,12,$D2455-SUM($K2453:Y2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:Z2453)+12)<$E2455,12,$E2455-SUM($K2453:Z2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:Z2453)+12)<$D2455,12,$D2455-SUM($K2453:Z2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:AA2453)+12)<$E2455,12,$E2455-SUM($K2453:AA2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:AA2453)+12)<$D2455,12,$D2455-SUM($K2453:AA2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:AB2453)+12)<$E2455,12,$E2455-SUM($K2453:AB2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:AB2453)+12)<$D2455,12,$D2455-SUM($K2453:AB2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:AC2453)+12)<$E2455,12,$E2455-SUM($K2453:AC2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:AC2453)+12)<$D2455,12,$D2455-SUM($K2453:AC2453)),0)))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2452=LataProjekcji,IF($F2452>$E2455,$E2455,$F2452),IF($D2455>=$E2455,(IF($D2452<LataProjekcji,IF((SUM($K2453:AD2453)+12)<$E2455,12,$E2455-SUM($K2453:AD2453)),0)),(IF($D2452<LataProjekcji,IF((SUM($K2453:AD2453)+12)<$D2455,12,$D2455-SUM($K2453:AD2453)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1261","v":0},{"$f":"IF(D2453>10,ROUND(D2454/12,2),D2454)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2454:AE2454)=D2453","v":true},"amortyzacja",null,{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453,0),ROUND(K2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM(K2454:$K2454),0),ROUND(L2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:L2454),0),ROUND(M2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:M2454),0),ROUND(N2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:N2454),0),ROUND(O2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:O2454),0),ROUND(P2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:P2454),0),ROUND(Q2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:Q2454),0),ROUND(R2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:R2454),0),ROUND(S2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:S2454),0),ROUND(T2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:T2454),0),ROUND(U2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:U2454),0),ROUND(V2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:V2454),0),ROUND(W2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:W2454),0),ROUND(X2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:X2454),0),ROUND(Y2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:Y2454),0),ROUND(Z2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:Z2454),0),ROUND(AA2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:AA2454),0),ROUND(AB2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:AB2454),0),ROUND(AC2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:AC2454),0),ROUND(AD2452*$E2454,0)),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2455,ROUND($D2453-SUM($K2454:AD2454),0),ROUND(AE2452*$E2454,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2453/E2454,0),0)","v":0},{"$f":"IF(D2455=0,0,DATEDIF(DATE(D2452,E2452,1),DATE(F2454,G2454,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2452),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2452),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455),0),ROUND(K2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(K2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:K2455),0),ROUND(L2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(L2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:L2455),0),ROUND(M2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(M2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:M2455),0),ROUND(N2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(N2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:N2455),0),ROUND(O2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(O2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:O2455),0),ROUND(P2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(P2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:P2455),0),ROUND(Q2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(Q2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:Q2455),0),ROUND(R2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(R2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:R2455),0),ROUND(S2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(S2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:S2455),0),ROUND(T2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(T2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:T2455),0),ROUND(U2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(U2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:U2455),0),ROUND(V2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(V2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:V2455),0),ROUND(W2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(W2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:W2455),0),ROUND(X2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(X2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:X2455),0),ROUND(Y2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(Y2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:Y2455),0),ROUND(Z2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(Z2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:Z2455),0),ROUND(AA2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(AA2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:AA2455),0),ROUND(AB2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(AB2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:AB2455),0),ROUND(AC2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(AC2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:AC2455),0),ROUND(AD2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(AD2453*$E2454,0))),0),0)","v":0},{"$f":"IF(AND($G2453,NOT(ISTEXT($G2452)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,IF(AND($G2454=$G2455,$F2454=$F2455),ROUND($D2453-SUM($K2455:AD2455),0),ROUND(AE2453*$E2454,0)),IF(LataProjekcji>$F2454,0,ROUND(AE2453*$E2454,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2453>10,ROUND((D2455-1)*E2454,0),E2454)","v":0},{"$f":"D2453-D2456","v":0},null,{"$f":"OFFSET($C$195,$D2451,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1265","v":"nazwa ST: 0"},null,{"$f":"D1265","v":13},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1266","v":1900},{"$f":"E1266","v":1},{"$f":"IF(D2460>10,F1266,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2458,0)),\"brak daty\",IF(D2460>10,EDATE(OFFSET($E$195,$D2458,0),D2462),DATE(D2459,E2459,1)))","v":"brak daty"},{"$f":"SUM(K2459:AE2459)=D2462","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM(K2459)+12)<$D2462,12,$D2462-SUM(K2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:K2459)+12)<$D2462,12,$D2462-SUM($K2459:K2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:L2459)+12)<$D2462,12,$D2462-SUM($K2459:L2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:M2459)+12)<$D2462,12,$D2462-SUM($K2459:M2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:N2459)+12)<$D2462,12,$D2462-SUM($K2459:N2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:O2459)+12)<$D2462,12,$D2462-SUM($K2459:O2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:P2459)+12)<$D2462,12,$D2462-SUM($K2459:P2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:Q2459)+12)<$D2462,12,$D2462-SUM($K2459:Q2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:R2459)+12)<$D2462,12,$D2462-SUM($K2459:R2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:S2459)+12)<$D2462,12,$D2462-SUM($K2459:S2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:T2459)+12)<$D2462,12,$D2462-SUM($K2459:T2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:U2459)+12)<$D2462,12,$D2462-SUM($K2459:U2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:V2459)+12)<$D2462,12,$D2462-SUM($K2459:V2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:W2459)+12)<$D2462,12,$D2462-SUM($K2459:W2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:X2459)+12)<$D2462,12,$D2462-SUM($K2459:X2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:Y2459)+12)<$D2462,12,$D2462-SUM($K2459:Y2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:Z2459)+12)<$D2462,12,$D2462-SUM($K2459:Z2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:AA2459)+12)<$D2462,12,$D2462-SUM($K2459:AA2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:AB2459)+12)<$D2462,12,$D2462-SUM($K2459:AB2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:AC2459)+12)<$D2462,12,$D2462-SUM($K2459:AC2459)),0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,$F2459,IF($D2459<LataProjekcji,IF((SUM($K2459:AD2459)+12)<$D2462,12,$D2462-SUM($K2459:AD2459)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1267","v":0},{"$f":"E1267","v":0},{"$f":"F1267","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2458,0)))","v":false},{"$f":"SUM(K2460:AE2460)=E2462","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM(J2460:$K2460)+12)<$E2462,12,$E2462-SUM(J2460:$K2460)),0)),(IF($D2459<LataProjekcji,IF((SUM(J2460:$K2460)+12)<$D2462,12,$D2462-SUM(J2460:$K2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:K2460)+12)<$E2462,12,$E2462-SUM($K2460:K2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:K2460)+12)<$D2462,12,$D2462-SUM($K2460:K2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:L2460)+12)<$E2462,12,$E2462-SUM($K2460:L2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:L2460)+12)<$D2462,12,$D2462-SUM($K2460:L2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:M2460)+12)<$E2462,12,$E2462-SUM($K2460:M2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:M2460)+12)<$D2462,12,$D2462-SUM($K2460:M2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:N2460)+12)<$E2462,12,$E2462-SUM($K2460:N2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:N2460)+12)<$D2462,12,$D2462-SUM($K2460:N2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:O2460)+12)<$E2462,12,$E2462-SUM($K2460:O2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:O2460)+12)<$D2462,12,$D2462-SUM($K2460:O2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:P2460)+12)<$E2462,12,$E2462-SUM($K2460:P2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:P2460)+12)<$D2462,12,$D2462-SUM($K2460:P2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:Q2460)+12)<$E2462,12,$E2462-SUM($K2460:Q2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:Q2460)+12)<$D2462,12,$D2462-SUM($K2460:Q2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:R2460)+12)<$E2462,12,$E2462-SUM($K2460:R2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:R2460)+12)<$D2462,12,$D2462-SUM($K2460:R2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:S2460)+12)<$E2462,12,$E2462-SUM($K2460:S2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:S2460)+12)<$D2462,12,$D2462-SUM($K2460:S2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:T2460)+12)<$E2462,12,$E2462-SUM($K2460:T2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:T2460)+12)<$D2462,12,$D2462-SUM($K2460:T2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:U2460)+12)<$E2462,12,$E2462-SUM($K2460:U2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:U2460)+12)<$D2462,12,$D2462-SUM($K2460:U2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:V2460)+12)<$E2462,12,$E2462-SUM($K2460:V2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:V2460)+12)<$D2462,12,$D2462-SUM($K2460:V2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:W2460)+12)<$E2462,12,$E2462-SUM($K2460:W2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:W2460)+12)<$D2462,12,$D2462-SUM($K2460:W2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:X2460)+12)<$E2462,12,$E2462-SUM($K2460:X2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:X2460)+12)<$D2462,12,$D2462-SUM($K2460:X2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:Y2460)+12)<$E2462,12,$E2462-SUM($K2460:Y2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:Y2460)+12)<$D2462,12,$D2462-SUM($K2460:Y2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:Z2460)+12)<$E2462,12,$E2462-SUM($K2460:Z2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:Z2460)+12)<$D2462,12,$D2462-SUM($K2460:Z2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:AA2460)+12)<$E2462,12,$E2462-SUM($K2460:AA2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:AA2460)+12)<$D2462,12,$D2462-SUM($K2460:AA2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:AB2460)+12)<$E2462,12,$E2462-SUM($K2460:AB2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:AB2460)+12)<$D2462,12,$D2462-SUM($K2460:AB2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:AC2460)+12)<$E2462,12,$E2462-SUM($K2460:AC2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:AC2460)+12)<$D2462,12,$D2462-SUM($K2460:AC2460)),0)))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2459=LataProjekcji,IF($F2459>$E2462,$E2462,$F2459),IF($D2462>=$E2462,(IF($D2459<LataProjekcji,IF((SUM($K2460:AD2460)+12)<$E2462,12,$E2462-SUM($K2460:AD2460)),0)),(IF($D2459<LataProjekcji,IF((SUM($K2460:AD2460)+12)<$D2462,12,$D2462-SUM($K2460:AD2460)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1268","v":0},{"$f":"IF(D2460>10,ROUND(D2461/12,2),D2461)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2461:AE2461)=D2460","v":true},"amortyzacja",null,{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460,0),ROUND(K2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM(K2461:$K2461),0),ROUND(L2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:L2461),0),ROUND(M2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:M2461),0),ROUND(N2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:N2461),0),ROUND(O2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:O2461),0),ROUND(P2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:P2461),0),ROUND(Q2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:Q2461),0),ROUND(R2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:R2461),0),ROUND(S2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:S2461),0),ROUND(T2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:T2461),0),ROUND(U2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:U2461),0),ROUND(V2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:V2461),0),ROUND(W2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:W2461),0),ROUND(X2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:X2461),0),ROUND(Y2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:Y2461),0),ROUND(Z2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:Z2461),0),ROUND(AA2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:AA2461),0),ROUND(AB2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:AB2461),0),ROUND(AC2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:AC2461),0),ROUND(AD2459*$E2461,0)),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2462,ROUND($D2460-SUM($K2461:AD2461),0),ROUND(AE2459*$E2461,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2460/E2461,0),0)","v":0},{"$f":"IF(D2462=0,0,DATEDIF(DATE(D2459,E2459,1),DATE(F2461,G2461,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2459),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2459),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462),0),ROUND(K2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(K2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:K2462),0),ROUND(L2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(L2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:L2462),0),ROUND(M2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(M2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:M2462),0),ROUND(N2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(N2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:N2462),0),ROUND(O2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(O2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:O2462),0),ROUND(P2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(P2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:P2462),0),ROUND(Q2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(Q2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:Q2462),0),ROUND(R2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(R2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:R2462),0),ROUND(S2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(S2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:S2462),0),ROUND(T2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(T2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:T2462),0),ROUND(U2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(U2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:U2462),0),ROUND(V2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(V2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:V2462),0),ROUND(W2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(W2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:W2462),0),ROUND(X2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(X2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:X2462),0),ROUND(Y2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(Y2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:Y2462),0),ROUND(Z2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(Z2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:Z2462),0),ROUND(AA2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(AA2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:AA2462),0),ROUND(AB2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(AB2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:AB2462),0),ROUND(AC2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(AC2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:AC2462),0),ROUND(AD2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(AD2460*$E2461,0))),0),0)","v":0},{"$f":"IF(AND($G2460,NOT(ISTEXT($G2459)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,IF(AND($G2461=$G2462,$F2461=$F2462),ROUND($D2460-SUM($K2462:AD2462),0),ROUND(AE2460*$E2461,0)),IF(LataProjekcji>$F2461,0,ROUND(AE2460*$E2461,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2460>10,ROUND((D2462-1)*E2461,0),E2461)","v":0},{"$f":"D2460-D2463","v":0},null,{"$f":"OFFSET($C$195,$D2458,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1272","v":"nazwa ST: 0"},null,{"$f":"D1272","v":14},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1273","v":1900},{"$f":"E1273","v":1},{"$f":"IF(D2467>10,F1273,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2465,0)),\"brak daty\",IF(D2467>10,EDATE(OFFSET($E$195,$D2465,0),D2469),DATE(D2466,E2466,1)))","v":"brak daty"},{"$f":"SUM(K2466:AE2466)=D2469","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM(K2466)+12)<$D2469,12,$D2469-SUM(K2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:K2466)+12)<$D2469,12,$D2469-SUM($K2466:K2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:L2466)+12)<$D2469,12,$D2469-SUM($K2466:L2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:M2466)+12)<$D2469,12,$D2469-SUM($K2466:M2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:N2466)+12)<$D2469,12,$D2469-SUM($K2466:N2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:O2466)+12)<$D2469,12,$D2469-SUM($K2466:O2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:P2466)+12)<$D2469,12,$D2469-SUM($K2466:P2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:Q2466)+12)<$D2469,12,$D2469-SUM($K2466:Q2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:R2466)+12)<$D2469,12,$D2469-SUM($K2466:R2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:S2466)+12)<$D2469,12,$D2469-SUM($K2466:S2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:T2466)+12)<$D2469,12,$D2469-SUM($K2466:T2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:U2466)+12)<$D2469,12,$D2469-SUM($K2466:U2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:V2466)+12)<$D2469,12,$D2469-SUM($K2466:V2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:W2466)+12)<$D2469,12,$D2469-SUM($K2466:W2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:X2466)+12)<$D2469,12,$D2469-SUM($K2466:X2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:Y2466)+12)<$D2469,12,$D2469-SUM($K2466:Y2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:Z2466)+12)<$D2469,12,$D2469-SUM($K2466:Z2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:AA2466)+12)<$D2469,12,$D2469-SUM($K2466:AA2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:AB2466)+12)<$D2469,12,$D2469-SUM($K2466:AB2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:AC2466)+12)<$D2469,12,$D2469-SUM($K2466:AC2466)),0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,$F2466,IF($D2466<LataProjekcji,IF((SUM($K2466:AD2466)+12)<$D2469,12,$D2469-SUM($K2466:AD2466)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1274","v":0},{"$f":"E1274","v":0},{"$f":"F1274","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2465,0)))","v":false},{"$f":"SUM(K2467:AE2467)=E2469","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM(J2467:$K2467)+12)<$E2469,12,$E2469-SUM(J2467:$K2467)),0)),(IF($D2466<LataProjekcji,IF((SUM(J2467:$K2467)+12)<$D2469,12,$D2469-SUM(J2467:$K2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:K2467)+12)<$E2469,12,$E2469-SUM($K2467:K2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:K2467)+12)<$D2469,12,$D2469-SUM($K2467:K2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:L2467)+12)<$E2469,12,$E2469-SUM($K2467:L2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:L2467)+12)<$D2469,12,$D2469-SUM($K2467:L2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:M2467)+12)<$E2469,12,$E2469-SUM($K2467:M2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:M2467)+12)<$D2469,12,$D2469-SUM($K2467:M2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:N2467)+12)<$E2469,12,$E2469-SUM($K2467:N2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:N2467)+12)<$D2469,12,$D2469-SUM($K2467:N2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:O2467)+12)<$E2469,12,$E2469-SUM($K2467:O2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:O2467)+12)<$D2469,12,$D2469-SUM($K2467:O2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:P2467)+12)<$E2469,12,$E2469-SUM($K2467:P2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:P2467)+12)<$D2469,12,$D2469-SUM($K2467:P2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:Q2467)+12)<$E2469,12,$E2469-SUM($K2467:Q2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:Q2467)+12)<$D2469,12,$D2469-SUM($K2467:Q2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:R2467)+12)<$E2469,12,$E2469-SUM($K2467:R2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:R2467)+12)<$D2469,12,$D2469-SUM($K2467:R2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:S2467)+12)<$E2469,12,$E2469-SUM($K2467:S2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:S2467)+12)<$D2469,12,$D2469-SUM($K2467:S2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:T2467)+12)<$E2469,12,$E2469-SUM($K2467:T2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:T2467)+12)<$D2469,12,$D2469-SUM($K2467:T2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:U2467)+12)<$E2469,12,$E2469-SUM($K2467:U2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:U2467)+12)<$D2469,12,$D2469-SUM($K2467:U2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:V2467)+12)<$E2469,12,$E2469-SUM($K2467:V2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:V2467)+12)<$D2469,12,$D2469-SUM($K2467:V2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:W2467)+12)<$E2469,12,$E2469-SUM($K2467:W2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:W2467)+12)<$D2469,12,$D2469-SUM($K2467:W2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:X2467)+12)<$E2469,12,$E2469-SUM($K2467:X2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:X2467)+12)<$D2469,12,$D2469-SUM($K2467:X2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:Y2467)+12)<$E2469,12,$E2469-SUM($K2467:Y2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:Y2467)+12)<$D2469,12,$D2469-SUM($K2467:Y2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:Z2467)+12)<$E2469,12,$E2469-SUM($K2467:Z2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:Z2467)+12)<$D2469,12,$D2469-SUM($K2467:Z2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:AA2467)+12)<$E2469,12,$E2469-SUM($K2467:AA2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:AA2467)+12)<$D2469,12,$D2469-SUM($K2467:AA2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:AB2467)+12)<$E2469,12,$E2469-SUM($K2467:AB2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:AB2467)+12)<$D2469,12,$D2469-SUM($K2467:AB2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:AC2467)+12)<$E2469,12,$E2469-SUM($K2467:AC2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:AC2467)+12)<$D2469,12,$D2469-SUM($K2467:AC2467)),0)))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2466=LataProjekcji,IF($F2466>$E2469,$E2469,$F2466),IF($D2469>=$E2469,(IF($D2466<LataProjekcji,IF((SUM($K2467:AD2467)+12)<$E2469,12,$E2469-SUM($K2467:AD2467)),0)),(IF($D2466<LataProjekcji,IF((SUM($K2467:AD2467)+12)<$D2469,12,$D2469-SUM($K2467:AD2467)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1275","v":0},{"$f":"IF(D2467>10,ROUND(D2468/12,2),D2468)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2468:AE2468)=D2467","v":true},"amortyzacja",null,{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467,0),ROUND(K2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM(K2468:$K2468),0),ROUND(L2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:L2468),0),ROUND(M2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:M2468),0),ROUND(N2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:N2468),0),ROUND(O2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:O2468),0),ROUND(P2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:P2468),0),ROUND(Q2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:Q2468),0),ROUND(R2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:R2468),0),ROUND(S2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:S2468),0),ROUND(T2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:T2468),0),ROUND(U2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:U2468),0),ROUND(V2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:V2468),0),ROUND(W2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:W2468),0),ROUND(X2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:X2468),0),ROUND(Y2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:Y2468),0),ROUND(Z2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:Z2468),0),ROUND(AA2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:AA2468),0),ROUND(AB2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:AB2468),0),ROUND(AC2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:AC2468),0),ROUND(AD2466*$E2468,0)),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,ROUND($D2467-SUM($K2468:AD2468),0),ROUND(AE2466*$E2468,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2467/E2468,0),0)","v":0},{"$f":"IF(D2469=0,0,DATEDIF(DATE(D2466,E2466,1),DATE(F2468,G2468,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2466),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2466),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469),0),ROUND(K2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(K2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:K2469),0),ROUND(L2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(L2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:L2469),0),ROUND(M2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(M2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:M2469),0),ROUND(N2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(N2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:N2469),0),ROUND(O2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(O2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:O2469),0),ROUND(P2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(P2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:P2469),0),ROUND(Q2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(Q2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:Q2469),0),ROUND(R2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(R2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:R2469),0),ROUND(S2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(S2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:S2469),0),ROUND(T2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(T2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:T2469),0),ROUND(U2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(U2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:U2469),0),ROUND(V2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(V2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:V2469),0),ROUND(W2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(W2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:W2469),0),ROUND(X2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(X2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:X2469),0),ROUND(Y2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(Y2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:Y2469),0),ROUND(Z2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(Z2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:Z2469),0),ROUND(AA2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(AA2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:AA2469),0),ROUND(AB2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(AB2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:AB2469),0),ROUND(AC2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(AC2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:AC2469),0),ROUND(AD2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(AD2467*$E2468,0))),0),0)","v":0},{"$f":"IF(AND($G2467,NOT(ISTEXT($G2466)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2468,IF(AND($G2468=$G2469,$F2468=$F2469),ROUND($D2467-SUM($K2469:AD2469),0),ROUND(AE2467*$E2468,0)),IF(LataProjekcji>$F2468,0,ROUND(AE2467*$E2468,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2467>10,ROUND((D2469-1)*E2468,0),E2468)","v":0},{"$f":"D2467-D2470","v":0},null,{"$f":"OFFSET($C$195,$D2465,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1279","v":"nazwa ST: 0"},null,{"$f":"D1279","v":15},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1280","v":1900},{"$f":"E1280","v":1},{"$f":"IF(D2474>10,F1280,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2472,0)),\"brak daty\",IF(D2474>10,EDATE(OFFSET($E$195,$D2472,0),D2476),DATE(D2473,E2473,1)))","v":"brak daty"},{"$f":"SUM(K2473:AE2473)=D2476","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM(K2473)+12)<$D2476,12,$D2476-SUM(K2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:K2473)+12)<$D2476,12,$D2476-SUM($K2473:K2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:L2473)+12)<$D2476,12,$D2476-SUM($K2473:L2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:M2473)+12)<$D2476,12,$D2476-SUM($K2473:M2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:N2473)+12)<$D2476,12,$D2476-SUM($K2473:N2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:O2473)+12)<$D2476,12,$D2476-SUM($K2473:O2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:P2473)+12)<$D2476,12,$D2476-SUM($K2473:P2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:Q2473)+12)<$D2476,12,$D2476-SUM($K2473:Q2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:R2473)+12)<$D2476,12,$D2476-SUM($K2473:R2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:S2473)+12)<$D2476,12,$D2476-SUM($K2473:S2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:T2473)+12)<$D2476,12,$D2476-SUM($K2473:T2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:U2473)+12)<$D2476,12,$D2476-SUM($K2473:U2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:V2473)+12)<$D2476,12,$D2476-SUM($K2473:V2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:W2473)+12)<$D2476,12,$D2476-SUM($K2473:W2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:X2473)+12)<$D2476,12,$D2476-SUM($K2473:X2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:Y2473)+12)<$D2476,12,$D2476-SUM($K2473:Y2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:Z2473)+12)<$D2476,12,$D2476-SUM($K2473:Z2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:AA2473)+12)<$D2476,12,$D2476-SUM($K2473:AA2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:AB2473)+12)<$D2476,12,$D2476-SUM($K2473:AB2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:AC2473)+12)<$D2476,12,$D2476-SUM($K2473:AC2473)),0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,$F2473,IF($D2473<LataProjekcji,IF((SUM($K2473:AD2473)+12)<$D2476,12,$D2476-SUM($K2473:AD2473)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1281","v":0},{"$f":"E1281","v":0},{"$f":"F1281","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2472,0)))","v":false},{"$f":"SUM(K2474:AE2474)=E2476","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM(J2474:$K2474)+12)<$E2476,12,$E2476-SUM(J2474:$K2474)),0)),(IF($D2473<LataProjekcji,IF((SUM(J2474:$K2474)+12)<$D2476,12,$D2476-SUM(J2474:$K2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:K2474)+12)<$E2476,12,$E2476-SUM($K2474:K2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:K2474)+12)<$D2476,12,$D2476-SUM($K2474:K2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:L2474)+12)<$E2476,12,$E2476-SUM($K2474:L2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:L2474)+12)<$D2476,12,$D2476-SUM($K2474:L2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:M2474)+12)<$E2476,12,$E2476-SUM($K2474:M2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:M2474)+12)<$D2476,12,$D2476-SUM($K2474:M2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:N2474)+12)<$E2476,12,$E2476-SUM($K2474:N2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:N2474)+12)<$D2476,12,$D2476-SUM($K2474:N2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:O2474)+12)<$E2476,12,$E2476-SUM($K2474:O2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:O2474)+12)<$D2476,12,$D2476-SUM($K2474:O2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:P2474)+12)<$E2476,12,$E2476-SUM($K2474:P2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:P2474)+12)<$D2476,12,$D2476-SUM($K2474:P2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:Q2474)+12)<$E2476,12,$E2476-SUM($K2474:Q2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:Q2474)+12)<$D2476,12,$D2476-SUM($K2474:Q2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:R2474)+12)<$E2476,12,$E2476-SUM($K2474:R2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:R2474)+12)<$D2476,12,$D2476-SUM($K2474:R2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:S2474)+12)<$E2476,12,$E2476-SUM($K2474:S2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:S2474)+12)<$D2476,12,$D2476-SUM($K2474:S2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:T2474)+12)<$E2476,12,$E2476-SUM($K2474:T2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:T2474)+12)<$D2476,12,$D2476-SUM($K2474:T2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:U2474)+12)<$E2476,12,$E2476-SUM($K2474:U2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:U2474)+12)<$D2476,12,$D2476-SUM($K2474:U2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:V2474)+12)<$E2476,12,$E2476-SUM($K2474:V2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:V2474)+12)<$D2476,12,$D2476-SUM($K2474:V2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:W2474)+12)<$E2476,12,$E2476-SUM($K2474:W2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:W2474)+12)<$D2476,12,$D2476-SUM($K2474:W2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:X2474)+12)<$E2476,12,$E2476-SUM($K2474:X2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:X2474)+12)<$D2476,12,$D2476-SUM($K2474:X2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:Y2474)+12)<$E2476,12,$E2476-SUM($K2474:Y2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:Y2474)+12)<$D2476,12,$D2476-SUM($K2474:Y2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:Z2474)+12)<$E2476,12,$E2476-SUM($K2474:Z2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:Z2474)+12)<$D2476,12,$D2476-SUM($K2474:Z2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:AA2474)+12)<$E2476,12,$E2476-SUM($K2474:AA2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:AA2474)+12)<$D2476,12,$D2476-SUM($K2474:AA2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:AB2474)+12)<$E2476,12,$E2476-SUM($K2474:AB2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:AB2474)+12)<$D2476,12,$D2476-SUM($K2474:AB2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:AC2474)+12)<$E2476,12,$E2476-SUM($K2474:AC2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:AC2474)+12)<$D2476,12,$D2476-SUM($K2474:AC2474)),0)))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2473=LataProjekcji,IF($F2473>$E2476,$E2476,$F2473),IF($D2476>=$E2476,(IF($D2473<LataProjekcji,IF((SUM($K2474:AD2474)+12)<$E2476,12,$E2476-SUM($K2474:AD2474)),0)),(IF($D2473<LataProjekcji,IF((SUM($K2474:AD2474)+12)<$D2476,12,$D2476-SUM($K2474:AD2474)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1282","v":0},{"$f":"IF(D2474>10,ROUND(D2475/12,2),D2475)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2475:AE2475)=D2474","v":true},"amortyzacja",null,{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474,0),ROUND(K2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM(K2475:$K2475),0),ROUND(L2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:L2475),0),ROUND(M2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:M2475),0),ROUND(N2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:N2475),0),ROUND(O2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:O2475),0),ROUND(P2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:P2475),0),ROUND(Q2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:Q2475),0),ROUND(R2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:R2475),0),ROUND(S2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:S2475),0),ROUND(T2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:T2475),0),ROUND(U2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:U2475),0),ROUND(V2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:V2475),0),ROUND(W2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:W2475),0),ROUND(X2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:X2475),0),ROUND(Y2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:Y2475),0),ROUND(Z2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:Z2475),0),ROUND(AA2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:AA2475),0),ROUND(AB2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:AB2475),0),ROUND(AC2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:AC2475),0),ROUND(AD2473*$E2475,0)),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,ROUND($D2474-SUM($K2475:AD2475),0),ROUND(AE2473*$E2475,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2474/E2475,0),0)","v":0},{"$f":"IF(D2476=0,0,DATEDIF(DATE(D2473,E2473,1),DATE(F2475,G2475,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2473),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2473),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476),0),ROUND(K2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(K2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:K2476),0),ROUND(L2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(L2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:L2476),0),ROUND(M2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(M2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:M2476),0),ROUND(N2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(N2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:N2476),0),ROUND(O2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(O2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:O2476),0),ROUND(P2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(P2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:P2476),0),ROUND(Q2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(Q2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:Q2476),0),ROUND(R2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(R2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:R2476),0),ROUND(S2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(S2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:S2476),0),ROUND(T2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(T2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:T2476),0),ROUND(U2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(U2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:U2476),0),ROUND(V2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(V2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:V2476),0),ROUND(W2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(W2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:W2476),0),ROUND(X2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(X2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:X2476),0),ROUND(Y2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(Y2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:Y2476),0),ROUND(Z2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(Z2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:Z2476),0),ROUND(AA2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(AA2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:AA2476),0),ROUND(AB2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(AB2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:AB2476),0),ROUND(AC2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(AC2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:AC2476),0),ROUND(AD2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(AD2474*$E2475,0))),0),0)","v":0},{"$f":"IF(AND($G2474,NOT(ISTEXT($G2473)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2475,IF(AND($G2475=$G2476,$F2475=$F2476),ROUND($D2474-SUM($K2476:AD2476),0),ROUND(AE2474*$E2475,0)),IF(LataProjekcji>$F2475,0,ROUND(AE2474*$E2475,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2474>10,ROUND((D2476-1)*E2475,0),E2475)","v":0},{"$f":"D2474-D2477","v":0},null,{"$f":"OFFSET($C$195,$D2472,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1286","v":"nazwa ST: 0"},null,{"$f":"D1286","v":16},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1287","v":1900},{"$f":"E1287","v":1},{"$f":"IF(D2481>10,F1287,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2479,0)),\"brak daty\",IF(D2481>10,EDATE(OFFSET($E$195,$D2479,0),D2483),DATE(D2480,E2480,1)))","v":"brak daty"},{"$f":"SUM(K2480:AE2480)=D2483","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM(K2480)+12)<$D2483,12,$D2483-SUM(K2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:K2480)+12)<$D2483,12,$D2483-SUM($K2480:K2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:L2480)+12)<$D2483,12,$D2483-SUM($K2480:L2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:M2480)+12)<$D2483,12,$D2483-SUM($K2480:M2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:N2480)+12)<$D2483,12,$D2483-SUM($K2480:N2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:O2480)+12)<$D2483,12,$D2483-SUM($K2480:O2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:P2480)+12)<$D2483,12,$D2483-SUM($K2480:P2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:Q2480)+12)<$D2483,12,$D2483-SUM($K2480:Q2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:R2480)+12)<$D2483,12,$D2483-SUM($K2480:R2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:S2480)+12)<$D2483,12,$D2483-SUM($K2480:S2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:T2480)+12)<$D2483,12,$D2483-SUM($K2480:T2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:U2480)+12)<$D2483,12,$D2483-SUM($K2480:U2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:V2480)+12)<$D2483,12,$D2483-SUM($K2480:V2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:W2480)+12)<$D2483,12,$D2483-SUM($K2480:W2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:X2480)+12)<$D2483,12,$D2483-SUM($K2480:X2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:Y2480)+12)<$D2483,12,$D2483-SUM($K2480:Y2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:Z2480)+12)<$D2483,12,$D2483-SUM($K2480:Z2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:AA2480)+12)<$D2483,12,$D2483-SUM($K2480:AA2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:AB2480)+12)<$D2483,12,$D2483-SUM($K2480:AB2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:AC2480)+12)<$D2483,12,$D2483-SUM($K2480:AC2480)),0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,$F2480,IF($D2480<LataProjekcji,IF((SUM($K2480:AD2480)+12)<$D2483,12,$D2483-SUM($K2480:AD2480)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1288","v":0},{"$f":"E1288","v":0},{"$f":"F1288","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2479,0)))","v":false},{"$f":"SUM(K2481:AE2481)=E2483","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM(J2481:$K2481)+12)<$E2483,12,$E2483-SUM(J2481:$K2481)),0)),(IF($D2480<LataProjekcji,IF((SUM(J2481:$K2481)+12)<$D2483,12,$D2483-SUM(J2481:$K2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:K2481)+12)<$E2483,12,$E2483-SUM($K2481:K2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:K2481)+12)<$D2483,12,$D2483-SUM($K2481:K2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:L2481)+12)<$E2483,12,$E2483-SUM($K2481:L2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:L2481)+12)<$D2483,12,$D2483-SUM($K2481:L2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:M2481)+12)<$E2483,12,$E2483-SUM($K2481:M2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:M2481)+12)<$D2483,12,$D2483-SUM($K2481:M2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:N2481)+12)<$E2483,12,$E2483-SUM($K2481:N2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:N2481)+12)<$D2483,12,$D2483-SUM($K2481:N2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:O2481)+12)<$E2483,12,$E2483-SUM($K2481:O2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:O2481)+12)<$D2483,12,$D2483-SUM($K2481:O2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:P2481)+12)<$E2483,12,$E2483-SUM($K2481:P2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:P2481)+12)<$D2483,12,$D2483-SUM($K2481:P2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:Q2481)+12)<$E2483,12,$E2483-SUM($K2481:Q2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:Q2481)+12)<$D2483,12,$D2483-SUM($K2481:Q2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:R2481)+12)<$E2483,12,$E2483-SUM($K2481:R2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:R2481)+12)<$D2483,12,$D2483-SUM($K2481:R2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:S2481)+12)<$E2483,12,$E2483-SUM($K2481:S2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:S2481)+12)<$D2483,12,$D2483-SUM($K2481:S2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:T2481)+12)<$E2483,12,$E2483-SUM($K2481:T2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:T2481)+12)<$D2483,12,$D2483-SUM($K2481:T2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:U2481)+12)<$E2483,12,$E2483-SUM($K2481:U2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:U2481)+12)<$D2483,12,$D2483-SUM($K2481:U2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:V2481)+12)<$E2483,12,$E2483-SUM($K2481:V2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:V2481)+12)<$D2483,12,$D2483-SUM($K2481:V2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:W2481)+12)<$E2483,12,$E2483-SUM($K2481:W2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:W2481)+12)<$D2483,12,$D2483-SUM($K2481:W2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:X2481)+12)<$E2483,12,$E2483-SUM($K2481:X2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:X2481)+12)<$D2483,12,$D2483-SUM($K2481:X2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:Y2481)+12)<$E2483,12,$E2483-SUM($K2481:Y2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:Y2481)+12)<$D2483,12,$D2483-SUM($K2481:Y2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:Z2481)+12)<$E2483,12,$E2483-SUM($K2481:Z2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:Z2481)+12)<$D2483,12,$D2483-SUM($K2481:Z2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:AA2481)+12)<$E2483,12,$E2483-SUM($K2481:AA2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:AA2481)+12)<$D2483,12,$D2483-SUM($K2481:AA2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:AB2481)+12)<$E2483,12,$E2483-SUM($K2481:AB2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:AB2481)+12)<$D2483,12,$D2483-SUM($K2481:AB2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:AC2481)+12)<$E2483,12,$E2483-SUM($K2481:AC2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:AC2481)+12)<$D2483,12,$D2483-SUM($K2481:AC2481)),0)))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2480=LataProjekcji,IF($F2480>$E2483,$E2483,$F2480),IF($D2483>=$E2483,(IF($D2480<LataProjekcji,IF((SUM($K2481:AD2481)+12)<$E2483,12,$E2483-SUM($K2481:AD2481)),0)),(IF($D2480<LataProjekcji,IF((SUM($K2481:AD2481)+12)<$D2483,12,$D2483-SUM($K2481:AD2481)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1289","v":0},{"$f":"IF(D2481>10,ROUND(D2482/12,2),D2482)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2482:AE2482)=D2481","v":true},"amortyzacja",null,{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481,0),ROUND(K2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM(K2482:$K2482),0),ROUND(L2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:L2482),0),ROUND(M2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:M2482),0),ROUND(N2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:N2482),0),ROUND(O2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:O2482),0),ROUND(P2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:P2482),0),ROUND(Q2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:Q2482),0),ROUND(R2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:R2482),0),ROUND(S2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:S2482),0),ROUND(T2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:T2482),0),ROUND(U2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:U2482),0),ROUND(V2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:V2482),0),ROUND(W2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:W2482),0),ROUND(X2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:X2482),0),ROUND(Y2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:Y2482),0),ROUND(Z2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:Z2482),0),ROUND(AA2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:AA2482),0),ROUND(AB2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:AB2482),0),ROUND(AC2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:AC2482),0),ROUND(AD2480*$E2482,0)),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,ROUND($D2481-SUM($K2482:AD2482),0),ROUND(AE2480*$E2482,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2481/E2482,0),0)","v":0},{"$f":"IF(D2483=0,0,DATEDIF(DATE(D2480,E2480,1),DATE(F2482,G2482,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2480),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2480),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483),0),ROUND(K2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(K2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:K2483),0),ROUND(L2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(L2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:L2483),0),ROUND(M2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(M2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:M2483),0),ROUND(N2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(N2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:N2483),0),ROUND(O2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(O2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:O2483),0),ROUND(P2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(P2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:P2483),0),ROUND(Q2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(Q2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:Q2483),0),ROUND(R2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(R2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:R2483),0),ROUND(S2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(S2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:S2483),0),ROUND(T2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(T2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:T2483),0),ROUND(U2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(U2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:U2483),0),ROUND(V2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(V2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:V2483),0),ROUND(W2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(W2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:W2483),0),ROUND(X2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(X2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:X2483),0),ROUND(Y2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(Y2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:Y2483),0),ROUND(Z2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(Z2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:Z2483),0),ROUND(AA2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(AA2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:AA2483),0),ROUND(AB2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(AB2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:AB2483),0),ROUND(AC2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(AC2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:AC2483),0),ROUND(AD2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(AD2481*$E2482,0))),0),0)","v":0},{"$f":"IF(AND($G2481,NOT(ISTEXT($G2480)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2482,IF(AND($G2482=$G2483,$F2482=$F2483),ROUND($D2481-SUM($K2483:AD2483),0),ROUND(AE2481*$E2482,0)),IF(LataProjekcji>$F2482,0,ROUND(AE2481*$E2482,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2481>10,ROUND((D2483-1)*E2482,0),E2482)","v":0},{"$f":"D2481-D2484","v":0},null,{"$f":"OFFSET($C$195,$D2479,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1293","v":"nazwa ST: 0"},null,{"$f":"D1293","v":17},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1294","v":1900},{"$f":"E1294","v":1},{"$f":"IF(D2488>10,F1294,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2486,0)),\"brak daty\",IF(D2488>10,EDATE(OFFSET($E$195,$D2486,0),D2490),DATE(D2487,E2487,1)))","v":"brak daty"},{"$f":"SUM(K2487:AE2487)=D2490","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM(K2487)+12)<$D2490,12,$D2490-SUM(K2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:K2487)+12)<$D2490,12,$D2490-SUM($K2487:K2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:L2487)+12)<$D2490,12,$D2490-SUM($K2487:L2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:M2487)+12)<$D2490,12,$D2490-SUM($K2487:M2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:N2487)+12)<$D2490,12,$D2490-SUM($K2487:N2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:O2487)+12)<$D2490,12,$D2490-SUM($K2487:O2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:P2487)+12)<$D2490,12,$D2490-SUM($K2487:P2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:Q2487)+12)<$D2490,12,$D2490-SUM($K2487:Q2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:R2487)+12)<$D2490,12,$D2490-SUM($K2487:R2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:S2487)+12)<$D2490,12,$D2490-SUM($K2487:S2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:T2487)+12)<$D2490,12,$D2490-SUM($K2487:T2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:U2487)+12)<$D2490,12,$D2490-SUM($K2487:U2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:V2487)+12)<$D2490,12,$D2490-SUM($K2487:V2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:W2487)+12)<$D2490,12,$D2490-SUM($K2487:W2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:X2487)+12)<$D2490,12,$D2490-SUM($K2487:X2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:Y2487)+12)<$D2490,12,$D2490-SUM($K2487:Y2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:Z2487)+12)<$D2490,12,$D2490-SUM($K2487:Z2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:AA2487)+12)<$D2490,12,$D2490-SUM($K2487:AA2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:AB2487)+12)<$D2490,12,$D2490-SUM($K2487:AB2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:AC2487)+12)<$D2490,12,$D2490-SUM($K2487:AC2487)),0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,$F2487,IF($D2487<LataProjekcji,IF((SUM($K2487:AD2487)+12)<$D2490,12,$D2490-SUM($K2487:AD2487)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1295","v":0},{"$f":"E1295","v":0},{"$f":"F1295","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2486,0)))","v":false},{"$f":"SUM(K2488:AE2488)=E2490","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM(J2488:$K2488)+12)<$E2490,12,$E2490-SUM(J2488:$K2488)),0)),(IF($D2487<LataProjekcji,IF((SUM(J2488:$K2488)+12)<$D2490,12,$D2490-SUM(J2488:$K2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:K2488)+12)<$E2490,12,$E2490-SUM($K2488:K2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:K2488)+12)<$D2490,12,$D2490-SUM($K2488:K2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:L2488)+12)<$E2490,12,$E2490-SUM($K2488:L2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:L2488)+12)<$D2490,12,$D2490-SUM($K2488:L2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:M2488)+12)<$E2490,12,$E2490-SUM($K2488:M2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:M2488)+12)<$D2490,12,$D2490-SUM($K2488:M2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:N2488)+12)<$E2490,12,$E2490-SUM($K2488:N2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:N2488)+12)<$D2490,12,$D2490-SUM($K2488:N2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:O2488)+12)<$E2490,12,$E2490-SUM($K2488:O2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:O2488)+12)<$D2490,12,$D2490-SUM($K2488:O2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:P2488)+12)<$E2490,12,$E2490-SUM($K2488:P2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:P2488)+12)<$D2490,12,$D2490-SUM($K2488:P2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:Q2488)+12)<$E2490,12,$E2490-SUM($K2488:Q2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:Q2488)+12)<$D2490,12,$D2490-SUM($K2488:Q2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:R2488)+12)<$E2490,12,$E2490-SUM($K2488:R2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:R2488)+12)<$D2490,12,$D2490-SUM($K2488:R2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:S2488)+12)<$E2490,12,$E2490-SUM($K2488:S2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:S2488)+12)<$D2490,12,$D2490-SUM($K2488:S2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:T2488)+12)<$E2490,12,$E2490-SUM($K2488:T2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:T2488)+12)<$D2490,12,$D2490-SUM($K2488:T2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:U2488)+12)<$E2490,12,$E2490-SUM($K2488:U2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:U2488)+12)<$D2490,12,$D2490-SUM($K2488:U2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:V2488)+12)<$E2490,12,$E2490-SUM($K2488:V2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:V2488)+12)<$D2490,12,$D2490-SUM($K2488:V2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:W2488)+12)<$E2490,12,$E2490-SUM($K2488:W2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:W2488)+12)<$D2490,12,$D2490-SUM($K2488:W2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:X2488)+12)<$E2490,12,$E2490-SUM($K2488:X2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:X2488)+12)<$D2490,12,$D2490-SUM($K2488:X2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:Y2488)+12)<$E2490,12,$E2490-SUM($K2488:Y2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:Y2488)+12)<$D2490,12,$D2490-SUM($K2488:Y2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:Z2488)+12)<$E2490,12,$E2490-SUM($K2488:Z2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:Z2488)+12)<$D2490,12,$D2490-SUM($K2488:Z2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:AA2488)+12)<$E2490,12,$E2490-SUM($K2488:AA2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:AA2488)+12)<$D2490,12,$D2490-SUM($K2488:AA2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:AB2488)+12)<$E2490,12,$E2490-SUM($K2488:AB2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:AB2488)+12)<$D2490,12,$D2490-SUM($K2488:AB2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:AC2488)+12)<$E2490,12,$E2490-SUM($K2488:AC2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:AC2488)+12)<$D2490,12,$D2490-SUM($K2488:AC2488)),0)))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2487=LataProjekcji,IF($F2487>$E2490,$E2490,$F2487),IF($D2490>=$E2490,(IF($D2487<LataProjekcji,IF((SUM($K2488:AD2488)+12)<$E2490,12,$E2490-SUM($K2488:AD2488)),0)),(IF($D2487<LataProjekcji,IF((SUM($K2488:AD2488)+12)<$D2490,12,$D2490-SUM($K2488:AD2488)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1296","v":0},{"$f":"IF(D2488>10,ROUND(D2489/12,2),D2489)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2489:AE2489)=D2488","v":true},"amortyzacja",null,{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488,0),ROUND(K2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM(K2489:$K2489),0),ROUND(L2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:L2489),0),ROUND(M2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:M2489),0),ROUND(N2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:N2489),0),ROUND(O2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:O2489),0),ROUND(P2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:P2489),0),ROUND(Q2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:Q2489),0),ROUND(R2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:R2489),0),ROUND(S2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:S2489),0),ROUND(T2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:T2489),0),ROUND(U2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:U2489),0),ROUND(V2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:V2489),0),ROUND(W2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:W2489),0),ROUND(X2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:X2489),0),ROUND(Y2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:Y2489),0),ROUND(Z2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:Z2489),0),ROUND(AA2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:AA2489),0),ROUND(AB2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:AB2489),0),ROUND(AC2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:AC2489),0),ROUND(AD2487*$E2489,0)),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,ROUND($D2488-SUM($K2489:AD2489),0),ROUND(AE2487*$E2489,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2488/E2489,0),0)","v":0},{"$f":"IF(D2490=0,0,DATEDIF(DATE(D2487,E2487,1),DATE(F2489,G2489,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2487),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2487),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490),0),ROUND(K2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(K2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:K2490),0),ROUND(L2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(L2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:L2490),0),ROUND(M2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(M2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:M2490),0),ROUND(N2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(N2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:N2490),0),ROUND(O2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(O2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:O2490),0),ROUND(P2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(P2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:P2490),0),ROUND(Q2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(Q2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:Q2490),0),ROUND(R2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(R2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:R2490),0),ROUND(S2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(S2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:S2490),0),ROUND(T2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(T2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:T2490),0),ROUND(U2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(U2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:U2490),0),ROUND(V2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(V2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:V2490),0),ROUND(W2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(W2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:W2490),0),ROUND(X2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(X2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:X2490),0),ROUND(Y2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(Y2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:Y2490),0),ROUND(Z2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(Z2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:Z2490),0),ROUND(AA2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(AA2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:AA2490),0),ROUND(AB2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(AB2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:AB2490),0),ROUND(AC2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(AC2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:AC2490),0),ROUND(AD2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(AD2488*$E2489,0))),0),0)","v":0},{"$f":"IF(AND($G2488,NOT(ISTEXT($G2487)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2489,IF(AND($G2489=$G2490,$F2489=$F2490),ROUND($D2488-SUM($K2490:AD2490),0),ROUND(AE2488*$E2489,0)),IF(LataProjekcji>$F2489,0,ROUND(AE2488*$E2489,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2488>10,ROUND((D2490-1)*E2489,0),E2489)","v":0},{"$f":"D2488-D2491","v":0},null,{"$f":"OFFSET($C$195,$D2486,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1300","v":"nazwa ST: 0"},null,{"$f":"D1300","v":18},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1301","v":1900},{"$f":"E1301","v":1},{"$f":"IF(D2495>10,F1301,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2493,0)),\"brak daty\",IF(D2495>10,EDATE(OFFSET($E$195,$D2493,0),D2497),DATE(D2494,E2494,1)))","v":"brak daty"},{"$f":"SUM(K2494:AE2494)=D2497","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM(K2494)+12)<$D2497,12,$D2497-SUM(K2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:K2494)+12)<$D2497,12,$D2497-SUM($K2494:K2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:L2494)+12)<$D2497,12,$D2497-SUM($K2494:L2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:M2494)+12)<$D2497,12,$D2497-SUM($K2494:M2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:N2494)+12)<$D2497,12,$D2497-SUM($K2494:N2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:O2494)+12)<$D2497,12,$D2497-SUM($K2494:O2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:P2494)+12)<$D2497,12,$D2497-SUM($K2494:P2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:Q2494)+12)<$D2497,12,$D2497-SUM($K2494:Q2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:R2494)+12)<$D2497,12,$D2497-SUM($K2494:R2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:S2494)+12)<$D2497,12,$D2497-SUM($K2494:S2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:T2494)+12)<$D2497,12,$D2497-SUM($K2494:T2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:U2494)+12)<$D2497,12,$D2497-SUM($K2494:U2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:V2494)+12)<$D2497,12,$D2497-SUM($K2494:V2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:W2494)+12)<$D2497,12,$D2497-SUM($K2494:W2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:X2494)+12)<$D2497,12,$D2497-SUM($K2494:X2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:Y2494)+12)<$D2497,12,$D2497-SUM($K2494:Y2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:Z2494)+12)<$D2497,12,$D2497-SUM($K2494:Z2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:AA2494)+12)<$D2497,12,$D2497-SUM($K2494:AA2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:AB2494)+12)<$D2497,12,$D2497-SUM($K2494:AB2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:AC2494)+12)<$D2497,12,$D2497-SUM($K2494:AC2494)),0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,$F2494,IF($D2494<LataProjekcji,IF((SUM($K2494:AD2494)+12)<$D2497,12,$D2497-SUM($K2494:AD2494)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1302","v":0},{"$f":"E1302","v":0},{"$f":"F1302","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2495:AE2495)=E2497","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM(J2495:$K2495)+12)<$E2497,12,$E2497-SUM(J2495:$K2495)),0)),(IF($D2494<LataProjekcji,IF((SUM(J2495:$K2495)+12)<$D2497,12,$D2497-SUM(J2495:$K2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:K2495)+12)<$E2497,12,$E2497-SUM($K2495:K2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:K2495)+12)<$D2497,12,$D2497-SUM($K2495:K2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:L2495)+12)<$E2497,12,$E2497-SUM($K2495:L2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:L2495)+12)<$D2497,12,$D2497-SUM($K2495:L2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:M2495)+12)<$E2497,12,$E2497-SUM($K2495:M2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:M2495)+12)<$D2497,12,$D2497-SUM($K2495:M2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:N2495)+12)<$E2497,12,$E2497-SUM($K2495:N2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:N2495)+12)<$D2497,12,$D2497-SUM($K2495:N2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:O2495)+12)<$E2497,12,$E2497-SUM($K2495:O2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:O2495)+12)<$D2497,12,$D2497-SUM($K2495:O2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:P2495)+12)<$E2497,12,$E2497-SUM($K2495:P2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:P2495)+12)<$D2497,12,$D2497-SUM($K2495:P2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:Q2495)+12)<$E2497,12,$E2497-SUM($K2495:Q2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:Q2495)+12)<$D2497,12,$D2497-SUM($K2495:Q2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:R2495)+12)<$E2497,12,$E2497-SUM($K2495:R2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:R2495)+12)<$D2497,12,$D2497-SUM($K2495:R2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:S2495)+12)<$E2497,12,$E2497-SUM($K2495:S2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:S2495)+12)<$D2497,12,$D2497-SUM($K2495:S2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:T2495)+12)<$E2497,12,$E2497-SUM($K2495:T2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:T2495)+12)<$D2497,12,$D2497-SUM($K2495:T2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:U2495)+12)<$E2497,12,$E2497-SUM($K2495:U2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:U2495)+12)<$D2497,12,$D2497-SUM($K2495:U2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:V2495)+12)<$E2497,12,$E2497-SUM($K2495:V2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:V2495)+12)<$D2497,12,$D2497-SUM($K2495:V2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:W2495)+12)<$E2497,12,$E2497-SUM($K2495:W2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:W2495)+12)<$D2497,12,$D2497-SUM($K2495:W2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:X2495)+12)<$E2497,12,$E2497-SUM($K2495:X2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:X2495)+12)<$D2497,12,$D2497-SUM($K2495:X2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:Y2495)+12)<$E2497,12,$E2497-SUM($K2495:Y2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:Y2495)+12)<$D2497,12,$D2497-SUM($K2495:Y2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:Z2495)+12)<$E2497,12,$E2497-SUM($K2495:Z2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:Z2495)+12)<$D2497,12,$D2497-SUM($K2495:Z2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:AA2495)+12)<$E2497,12,$E2497-SUM($K2495:AA2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:AA2495)+12)<$D2497,12,$D2497-SUM($K2495:AA2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:AB2495)+12)<$E2497,12,$E2497-SUM($K2495:AB2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:AB2495)+12)<$D2497,12,$D2497-SUM($K2495:AB2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:AC2495)+12)<$E2497,12,$E2497-SUM($K2495:AC2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:AC2495)+12)<$D2497,12,$D2497-SUM($K2495:AC2495)),0)))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2494=LataProjekcji,IF($F2494>$E2497,$E2497,$F2494),IF($D2497>=$E2497,(IF($D2494<LataProjekcji,IF((SUM($K2495:AD2495)+12)<$E2497,12,$E2497-SUM($K2495:AD2495)),0)),(IF($D2494<LataProjekcji,IF((SUM($K2495:AD2495)+12)<$D2497,12,$D2497-SUM($K2495:AD2495)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1303","v":0},{"$f":"IF(D2495>10,ROUND(D2496/12,2),D2496)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2496:AE2496)=D2495","v":true},"amortyzacja",null,{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495,0),ROUND(K2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM(K2496:$K2496),0),ROUND(L2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:L2496),0),ROUND(M2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:M2496),0),ROUND(N2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:N2496),0),ROUND(O2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:O2496),0),ROUND(P2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:P2496),0),ROUND(Q2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:Q2496),0),ROUND(R2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:R2496),0),ROUND(S2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:S2496),0),ROUND(T2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:T2496),0),ROUND(U2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:U2496),0),ROUND(V2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:V2496),0),ROUND(W2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:W2496),0),ROUND(X2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:X2496),0),ROUND(Y2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:Y2496),0),ROUND(Z2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:Z2496),0),ROUND(AA2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:AA2496),0),ROUND(AB2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:AB2496),0),ROUND(AC2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:AC2496),0),ROUND(AD2494*$E2496,0)),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,ROUND($D2495-SUM($K2496:AD2496),0),ROUND(AE2494*$E2496,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2495/E2496,0),0)","v":0},{"$f":"IF(D2497=0,0,DATEDIF(DATE(D2494,E2494,1),DATE(F2496,G2496,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2494),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2494),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497),0),ROUND(K2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(K2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:K2497),0),ROUND(L2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(L2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:L2497),0),ROUND(M2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(M2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:M2497),0),ROUND(N2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(N2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:N2497),0),ROUND(O2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(O2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:O2497),0),ROUND(P2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(P2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:P2497),0),ROUND(Q2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(Q2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:Q2497),0),ROUND(R2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(R2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:R2497),0),ROUND(S2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(S2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:S2497),0),ROUND(T2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(T2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:T2497),0),ROUND(U2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(U2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:U2497),0),ROUND(V2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(V2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:V2497),0),ROUND(W2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(W2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:W2497),0),ROUND(X2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(X2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:X2497),0),ROUND(Y2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(Y2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:Y2497),0),ROUND(Z2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(Z2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:Z2497),0),ROUND(AA2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(AA2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:AA2497),0),ROUND(AB2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(AB2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:AB2497),0),ROUND(AC2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(AC2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:AC2497),0),ROUND(AD2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(AD2495*$E2496,0))),0),0)","v":0},{"$f":"IF(AND($G2495,NOT(ISTEXT($G2494)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2496,IF(AND($G2496=$G2497,$F2496=$F2497),ROUND($D2495-SUM($K2497:AD2497),0),ROUND(AE2495*$E2496,0)),IF(LataProjekcji>$F2496,0,ROUND(AE2495*$E2496,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2495>10,ROUND((D2497-1)*E2496,0),E2496)","v":0},{"$f":"D2495-D2498","v":0},null,{"$f":"OFFSET($C$195,$D2493,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1307","v":"nazwa ST: 0"},null,{"$f":"D1307","v":19},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1308","v":1900},{"$f":"E1308","v":1},{"$f":"IF(D2502>10,F1308,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2500,0)),\"brak daty\",IF(D2502>10,EDATE(OFFSET($E$195,$D2500,0),D2504),DATE(D2501,E2501,1)))","v":"brak daty"},{"$f":"SUM(K2501:AE2501)=D2504","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM(K2501)+12)<$D2504,12,$D2504-SUM(K2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:K2501)+12)<$D2504,12,$D2504-SUM($K2501:K2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:L2501)+12)<$D2504,12,$D2504-SUM($K2501:L2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:M2501)+12)<$D2504,12,$D2504-SUM($K2501:M2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:N2501)+12)<$D2504,12,$D2504-SUM($K2501:N2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:O2501)+12)<$D2504,12,$D2504-SUM($K2501:O2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:P2501)+12)<$D2504,12,$D2504-SUM($K2501:P2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:Q2501)+12)<$D2504,12,$D2504-SUM($K2501:Q2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:R2501)+12)<$D2504,12,$D2504-SUM($K2501:R2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:S2501)+12)<$D2504,12,$D2504-SUM($K2501:S2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:T2501)+12)<$D2504,12,$D2504-SUM($K2501:T2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:U2501)+12)<$D2504,12,$D2504-SUM($K2501:U2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:V2501)+12)<$D2504,12,$D2504-SUM($K2501:V2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:W2501)+12)<$D2504,12,$D2504-SUM($K2501:W2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:X2501)+12)<$D2504,12,$D2504-SUM($K2501:X2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:Y2501)+12)<$D2504,12,$D2504-SUM($K2501:Y2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:Z2501)+12)<$D2504,12,$D2504-SUM($K2501:Z2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:AA2501)+12)<$D2504,12,$D2504-SUM($K2501:AA2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:AB2501)+12)<$D2504,12,$D2504-SUM($K2501:AB2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:AC2501)+12)<$D2504,12,$D2504-SUM($K2501:AC2501)),0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,$F2501,IF($D2501<LataProjekcji,IF((SUM($K2501:AD2501)+12)<$D2504,12,$D2504-SUM($K2501:AD2501)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1309","v":0},{"$f":"E1309","v":0},{"$f":"F1309","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2500,0)))","v":false},{"$f":"SUM(K2502:AE2502)=E2504","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM(J2502:$K2502)+12)<$E2504,12,$E2504-SUM(J2502:$K2502)),0)),(IF($D2501<LataProjekcji,IF((SUM(J2502:$K2502)+12)<$D2504,12,$D2504-SUM(J2502:$K2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:K2502)+12)<$E2504,12,$E2504-SUM($K2502:K2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:K2502)+12)<$D2504,12,$D2504-SUM($K2502:K2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:L2502)+12)<$E2504,12,$E2504-SUM($K2502:L2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:L2502)+12)<$D2504,12,$D2504-SUM($K2502:L2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:M2502)+12)<$E2504,12,$E2504-SUM($K2502:M2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:M2502)+12)<$D2504,12,$D2504-SUM($K2502:M2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:N2502)+12)<$E2504,12,$E2504-SUM($K2502:N2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:N2502)+12)<$D2504,12,$D2504-SUM($K2502:N2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:O2502)+12)<$E2504,12,$E2504-SUM($K2502:O2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:O2502)+12)<$D2504,12,$D2504-SUM($K2502:O2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:P2502)+12)<$E2504,12,$E2504-SUM($K2502:P2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:P2502)+12)<$D2504,12,$D2504-SUM($K2502:P2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:Q2502)+12)<$E2504,12,$E2504-SUM($K2502:Q2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:Q2502)+12)<$D2504,12,$D2504-SUM($K2502:Q2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:R2502)+12)<$E2504,12,$E2504-SUM($K2502:R2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:R2502)+12)<$D2504,12,$D2504-SUM($K2502:R2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:S2502)+12)<$E2504,12,$E2504-SUM($K2502:S2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:S2502)+12)<$D2504,12,$D2504-SUM($K2502:S2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:T2502)+12)<$E2504,12,$E2504-SUM($K2502:T2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:T2502)+12)<$D2504,12,$D2504-SUM($K2502:T2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:U2502)+12)<$E2504,12,$E2504-SUM($K2502:U2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:U2502)+12)<$D2504,12,$D2504-SUM($K2502:U2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:V2502)+12)<$E2504,12,$E2504-SUM($K2502:V2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:V2502)+12)<$D2504,12,$D2504-SUM($K2502:V2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:W2502)+12)<$E2504,12,$E2504-SUM($K2502:W2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:W2502)+12)<$D2504,12,$D2504-SUM($K2502:W2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:X2502)+12)<$E2504,12,$E2504-SUM($K2502:X2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:X2502)+12)<$D2504,12,$D2504-SUM($K2502:X2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:Y2502)+12)<$E2504,12,$E2504-SUM($K2502:Y2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:Y2502)+12)<$D2504,12,$D2504-SUM($K2502:Y2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:Z2502)+12)<$E2504,12,$E2504-SUM($K2502:Z2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:Z2502)+12)<$D2504,12,$D2504-SUM($K2502:Z2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:AA2502)+12)<$E2504,12,$E2504-SUM($K2502:AA2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:AA2502)+12)<$D2504,12,$D2504-SUM($K2502:AA2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:AB2502)+12)<$E2504,12,$E2504-SUM($K2502:AB2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:AB2502)+12)<$D2504,12,$D2504-SUM($K2502:AB2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:AC2502)+12)<$E2504,12,$E2504-SUM($K2502:AC2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:AC2502)+12)<$D2504,12,$D2504-SUM($K2502:AC2502)),0)))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2501=LataProjekcji,IF($F2501>$E2504,$E2504,$F2501),IF($D2504>=$E2504,(IF($D2501<LataProjekcji,IF((SUM($K2502:AD2502)+12)<$E2504,12,$E2504-SUM($K2502:AD2502)),0)),(IF($D2501<LataProjekcji,IF((SUM($K2502:AD2502)+12)<$D2504,12,$D2504-SUM($K2502:AD2502)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1310","v":0},{"$f":"IF(D2502>10,ROUND(D2503/12,2),D2503)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2503:AE2503)=D2502","v":true},"amortyzacja",null,{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502,0),ROUND(K2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM(K2503:$K2503),0),ROUND(L2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:L2503),0),ROUND(M2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:M2503),0),ROUND(N2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:N2503),0),ROUND(O2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:O2503),0),ROUND(P2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:P2503),0),ROUND(Q2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:Q2503),0),ROUND(R2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:R2503),0),ROUND(S2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:S2503),0),ROUND(T2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:T2503),0),ROUND(U2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:U2503),0),ROUND(V2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:V2503),0),ROUND(W2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:W2503),0),ROUND(X2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:X2503),0),ROUND(Y2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:Y2503),0),ROUND(Z2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:Z2503),0),ROUND(AA2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:AA2503),0),ROUND(AB2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:AB2503),0),ROUND(AC2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:AC2503),0),ROUND(AD2501*$E2503,0)),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,ROUND($D2502-SUM($K2503:AD2503),0),ROUND(AE2501*$E2503,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2502/E2503,0),0)","v":0},{"$f":"IF(D2504=0,0,DATEDIF(DATE(D2501,E2501,1),DATE(F2503,G2503,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2501),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2501),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504),0),ROUND(K2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(K2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:K2504),0),ROUND(L2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(L2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:L2504),0),ROUND(M2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(M2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:M2504),0),ROUND(N2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(N2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:N2504),0),ROUND(O2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(O2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:O2504),0),ROUND(P2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(P2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:P2504),0),ROUND(Q2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(Q2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:Q2504),0),ROUND(R2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(R2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:R2504),0),ROUND(S2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(S2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:S2504),0),ROUND(T2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(T2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:T2504),0),ROUND(U2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(U2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:U2504),0),ROUND(V2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(V2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:V2504),0),ROUND(W2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(W2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:W2504),0),ROUND(X2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(X2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:X2504),0),ROUND(Y2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(Y2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:Y2504),0),ROUND(Z2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(Z2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:Z2504),0),ROUND(AA2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(AA2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:AA2504),0),ROUND(AB2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(AB2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:AB2504),0),ROUND(AC2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(AC2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:AC2504),0),ROUND(AD2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(AD2502*$E2503,0))),0),0)","v":0},{"$f":"IF(AND($G2502,NOT(ISTEXT($G2501)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2503,IF(AND($G2503=$G2504,$F2503=$F2504),ROUND($D2502-SUM($K2504:AD2504),0),ROUND(AE2502*$E2503,0)),IF(LataProjekcji>$F2503,0,ROUND(AE2502*$E2503,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2502>10,ROUND((D2504-1)*E2503,0),E2503)","v":0},{"$f":"D2502-D2505","v":0},null,{"$f":"OFFSET($C$195,$D2500,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1314","v":"nazwa ST: 0"},null,{"$f":"D1314","v":20},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1315","v":1900},{"$f":"E1315","v":1},{"$f":"IF(D2509>10,F1315,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2507,0)),\"brak daty\",IF(D2509>10,EDATE(OFFSET($E$195,$D2507,0),D2511),DATE(D2508,E2508,1)))","v":"brak daty"},{"$f":"SUM(K2508:AE2508)=D2511","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM(K2508)+12)<$D2511,12,$D2511-SUM(K2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:K2508)+12)<$D2511,12,$D2511-SUM($K2508:K2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:L2508)+12)<$D2511,12,$D2511-SUM($K2508:L2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:M2508)+12)<$D2511,12,$D2511-SUM($K2508:M2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:N2508)+12)<$D2511,12,$D2511-SUM($K2508:N2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:O2508)+12)<$D2511,12,$D2511-SUM($K2508:O2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:P2508)+12)<$D2511,12,$D2511-SUM($K2508:P2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:Q2508)+12)<$D2511,12,$D2511-SUM($K2508:Q2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:R2508)+12)<$D2511,12,$D2511-SUM($K2508:R2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:S2508)+12)<$D2511,12,$D2511-SUM($K2508:S2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:T2508)+12)<$D2511,12,$D2511-SUM($K2508:T2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:U2508)+12)<$D2511,12,$D2511-SUM($K2508:U2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:V2508)+12)<$D2511,12,$D2511-SUM($K2508:V2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:W2508)+12)<$D2511,12,$D2511-SUM($K2508:W2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:X2508)+12)<$D2511,12,$D2511-SUM($K2508:X2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:Y2508)+12)<$D2511,12,$D2511-SUM($K2508:Y2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:Z2508)+12)<$D2511,12,$D2511-SUM($K2508:Z2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:AA2508)+12)<$D2511,12,$D2511-SUM($K2508:AA2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:AB2508)+12)<$D2511,12,$D2511-SUM($K2508:AB2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:AC2508)+12)<$D2511,12,$D2511-SUM($K2508:AC2508)),0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,$F2508,IF($D2508<LataProjekcji,IF((SUM($K2508:AD2508)+12)<$D2511,12,$D2511-SUM($K2508:AD2508)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1316","v":0},{"$f":"E1316","v":0},{"$f":"F1316","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2507,0)))","v":false},{"$f":"SUM(K2509:AE2509)=E2511","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM(J2509:$K2509)+12)<$E2511,12,$E2511-SUM(J2509:$K2509)),0)),(IF($D2508<LataProjekcji,IF((SUM(J2509:$K2509)+12)<$D2511,12,$D2511-SUM(J2509:$K2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:K2509)+12)<$E2511,12,$E2511-SUM($K2509:K2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:K2509)+12)<$D2511,12,$D2511-SUM($K2509:K2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:L2509)+12)<$E2511,12,$E2511-SUM($K2509:L2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:L2509)+12)<$D2511,12,$D2511-SUM($K2509:L2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:M2509)+12)<$E2511,12,$E2511-SUM($K2509:M2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:M2509)+12)<$D2511,12,$D2511-SUM($K2509:M2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:N2509)+12)<$E2511,12,$E2511-SUM($K2509:N2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:N2509)+12)<$D2511,12,$D2511-SUM($K2509:N2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:O2509)+12)<$E2511,12,$E2511-SUM($K2509:O2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:O2509)+12)<$D2511,12,$D2511-SUM($K2509:O2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:P2509)+12)<$E2511,12,$E2511-SUM($K2509:P2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:P2509)+12)<$D2511,12,$D2511-SUM($K2509:P2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:Q2509)+12)<$E2511,12,$E2511-SUM($K2509:Q2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:Q2509)+12)<$D2511,12,$D2511-SUM($K2509:Q2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:R2509)+12)<$E2511,12,$E2511-SUM($K2509:R2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:R2509)+12)<$D2511,12,$D2511-SUM($K2509:R2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:S2509)+12)<$E2511,12,$E2511-SUM($K2509:S2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:S2509)+12)<$D2511,12,$D2511-SUM($K2509:S2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:T2509)+12)<$E2511,12,$E2511-SUM($K2509:T2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:T2509)+12)<$D2511,12,$D2511-SUM($K2509:T2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:U2509)+12)<$E2511,12,$E2511-SUM($K2509:U2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:U2509)+12)<$D2511,12,$D2511-SUM($K2509:U2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:V2509)+12)<$E2511,12,$E2511-SUM($K2509:V2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:V2509)+12)<$D2511,12,$D2511-SUM($K2509:V2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:W2509)+12)<$E2511,12,$E2511-SUM($K2509:W2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:W2509)+12)<$D2511,12,$D2511-SUM($K2509:W2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:X2509)+12)<$E2511,12,$E2511-SUM($K2509:X2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:X2509)+12)<$D2511,12,$D2511-SUM($K2509:X2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:Y2509)+12)<$E2511,12,$E2511-SUM($K2509:Y2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:Y2509)+12)<$D2511,12,$D2511-SUM($K2509:Y2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:Z2509)+12)<$E2511,12,$E2511-SUM($K2509:Z2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:Z2509)+12)<$D2511,12,$D2511-SUM($K2509:Z2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:AA2509)+12)<$E2511,12,$E2511-SUM($K2509:AA2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:AA2509)+12)<$D2511,12,$D2511-SUM($K2509:AA2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:AB2509)+12)<$E2511,12,$E2511-SUM($K2509:AB2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:AB2509)+12)<$D2511,12,$D2511-SUM($K2509:AB2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:AC2509)+12)<$E2511,12,$E2511-SUM($K2509:AC2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:AC2509)+12)<$D2511,12,$D2511-SUM($K2509:AC2509)),0)))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2508=LataProjekcji,IF($F2508>$E2511,$E2511,$F2508),IF($D2511>=$E2511,(IF($D2508<LataProjekcji,IF((SUM($K2509:AD2509)+12)<$E2511,12,$E2511-SUM($K2509:AD2509)),0)),(IF($D2508<LataProjekcji,IF((SUM($K2509:AD2509)+12)<$D2511,12,$D2511-SUM($K2509:AD2509)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1317","v":0},{"$f":"IF(D2509>10,ROUND(D2510/12,2),D2510)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2510:AE2510)=D2509","v":true},"amortyzacja",null,{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509,0),ROUND(K2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM(K2510:$K2510),0),ROUND(L2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:L2510),0),ROUND(M2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:M2510),0),ROUND(N2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:N2510),0),ROUND(O2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:O2510),0),ROUND(P2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:P2510),0),ROUND(Q2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:Q2510),0),ROUND(R2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:R2510),0),ROUND(S2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:S2510),0),ROUND(T2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:T2510),0),ROUND(U2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:U2510),0),ROUND(V2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:V2510),0),ROUND(W2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:W2510),0),ROUND(X2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:X2510),0),ROUND(Y2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:Y2510),0),ROUND(Z2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:Z2510),0),ROUND(AA2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:AA2510),0),ROUND(AB2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:AB2510),0),ROUND(AC2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:AC2510),0),ROUND(AD2508*$E2510,0)),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,ROUND($D2509-SUM($K2510:AD2510),0),ROUND(AE2508*$E2510,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2509/E2510,0),0)","v":0},{"$f":"IF(D2511=0,0,DATEDIF(DATE(D2508,E2508,1),DATE(F2510,G2510,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2508),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2508),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511),0),ROUND(K2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(K2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:K2511),0),ROUND(L2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(L2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:L2511),0),ROUND(M2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(M2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:M2511),0),ROUND(N2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(N2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:N2511),0),ROUND(O2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(O2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:O2511),0),ROUND(P2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(P2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:P2511),0),ROUND(Q2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(Q2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:Q2511),0),ROUND(R2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(R2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:R2511),0),ROUND(S2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(S2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:S2511),0),ROUND(T2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(T2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:T2511),0),ROUND(U2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(U2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:U2511),0),ROUND(V2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(V2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:V2511),0),ROUND(W2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(W2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:W2511),0),ROUND(X2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(X2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:X2511),0),ROUND(Y2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(Y2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:Y2511),0),ROUND(Z2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(Z2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:Z2511),0),ROUND(AA2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(AA2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:AA2511),0),ROUND(AB2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(AB2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:AB2511),0),ROUND(AC2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(AC2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:AC2511),0),ROUND(AD2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(AD2509*$E2510,0))),0),0)","v":0},{"$f":"IF(AND($G2509,NOT(ISTEXT($G2508)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2510,IF(AND($G2510=$G2511,$F2510=$F2511),ROUND($D2509-SUM($K2511:AD2511),0),ROUND(AE2509*$E2510,0)),IF(LataProjekcji>$F2510,0,ROUND(AE2509*$E2510,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2509>10,ROUND((D2511-1)*E2510,0),E2510)","v":0},{"$f":"D2509-D2512","v":0},null,{"$f":"OFFSET($C$195,$D2507,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1321","v":"nazwa ST: 0"},null,{"$f":"D1321","v":21},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1322","v":1900},{"$f":"E1322","v":1},{"$f":"IF(D2516>10,F1322,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2514,0)),\"brak daty\",IF(D2516>10,EDATE(OFFSET($E$195,$D2514,0),D2518),DATE(D2515,E2515,1)))","v":"brak daty"},{"$f":"SUM(K2515:AE2515)=D2518","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM(K2515)+12)<$D2518,12,$D2518-SUM(K2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:K2515)+12)<$D2518,12,$D2518-SUM($K2515:K2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:L2515)+12)<$D2518,12,$D2518-SUM($K2515:L2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:M2515)+12)<$D2518,12,$D2518-SUM($K2515:M2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:N2515)+12)<$D2518,12,$D2518-SUM($K2515:N2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:O2515)+12)<$D2518,12,$D2518-SUM($K2515:O2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:P2515)+12)<$D2518,12,$D2518-SUM($K2515:P2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:Q2515)+12)<$D2518,12,$D2518-SUM($K2515:Q2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:R2515)+12)<$D2518,12,$D2518-SUM($K2515:R2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:S2515)+12)<$D2518,12,$D2518-SUM($K2515:S2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:T2515)+12)<$D2518,12,$D2518-SUM($K2515:T2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:U2515)+12)<$D2518,12,$D2518-SUM($K2515:U2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:V2515)+12)<$D2518,12,$D2518-SUM($K2515:V2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:W2515)+12)<$D2518,12,$D2518-SUM($K2515:W2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:X2515)+12)<$D2518,12,$D2518-SUM($K2515:X2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:Y2515)+12)<$D2518,12,$D2518-SUM($K2515:Y2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:Z2515)+12)<$D2518,12,$D2518-SUM($K2515:Z2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:AA2515)+12)<$D2518,12,$D2518-SUM($K2515:AA2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:AB2515)+12)<$D2518,12,$D2518-SUM($K2515:AB2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:AC2515)+12)<$D2518,12,$D2518-SUM($K2515:AC2515)),0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,$F2515,IF($D2515<LataProjekcji,IF((SUM($K2515:AD2515)+12)<$D2518,12,$D2518-SUM($K2515:AD2515)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1323","v":0},{"$f":"E1323","v":0},{"$f":"F1323","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$195,$D2514,0)))","v":false},{"$f":"SUM(K2516:AE2516)=E2518","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM(J2516:$K2516)+12)<$E2518,12,$E2518-SUM(J2516:$K2516)),0)),(IF($D2515<LataProjekcji,IF((SUM(J2516:$K2516)+12)<$D2518,12,$D2518-SUM(J2516:$K2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:K2516)+12)<$E2518,12,$E2518-SUM($K2516:K2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:K2516)+12)<$D2518,12,$D2518-SUM($K2516:K2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:L2516)+12)<$E2518,12,$E2518-SUM($K2516:L2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:L2516)+12)<$D2518,12,$D2518-SUM($K2516:L2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:M2516)+12)<$E2518,12,$E2518-SUM($K2516:M2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:M2516)+12)<$D2518,12,$D2518-SUM($K2516:M2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:N2516)+12)<$E2518,12,$E2518-SUM($K2516:N2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:N2516)+12)<$D2518,12,$D2518-SUM($K2516:N2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:O2516)+12)<$E2518,12,$E2518-SUM($K2516:O2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:O2516)+12)<$D2518,12,$D2518-SUM($K2516:O2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:P2516)+12)<$E2518,12,$E2518-SUM($K2516:P2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:P2516)+12)<$D2518,12,$D2518-SUM($K2516:P2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:Q2516)+12)<$E2518,12,$E2518-SUM($K2516:Q2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:Q2516)+12)<$D2518,12,$D2518-SUM($K2516:Q2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:R2516)+12)<$E2518,12,$E2518-SUM($K2516:R2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:R2516)+12)<$D2518,12,$D2518-SUM($K2516:R2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:S2516)+12)<$E2518,12,$E2518-SUM($K2516:S2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:S2516)+12)<$D2518,12,$D2518-SUM($K2516:S2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:T2516)+12)<$E2518,12,$E2518-SUM($K2516:T2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:T2516)+12)<$D2518,12,$D2518-SUM($K2516:T2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:U2516)+12)<$E2518,12,$E2518-SUM($K2516:U2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:U2516)+12)<$D2518,12,$D2518-SUM($K2516:U2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:V2516)+12)<$E2518,12,$E2518-SUM($K2516:V2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:V2516)+12)<$D2518,12,$D2518-SUM($K2516:V2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:W2516)+12)<$E2518,12,$E2518-SUM($K2516:W2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:W2516)+12)<$D2518,12,$D2518-SUM($K2516:W2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:X2516)+12)<$E2518,12,$E2518-SUM($K2516:X2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:X2516)+12)<$D2518,12,$D2518-SUM($K2516:X2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:Y2516)+12)<$E2518,12,$E2518-SUM($K2516:Y2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:Y2516)+12)<$D2518,12,$D2518-SUM($K2516:Y2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:Z2516)+12)<$E2518,12,$E2518-SUM($K2516:Z2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:Z2516)+12)<$D2518,12,$D2518-SUM($K2516:Z2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:AA2516)+12)<$E2518,12,$E2518-SUM($K2516:AA2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:AA2516)+12)<$D2518,12,$D2518-SUM($K2516:AA2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:AB2516)+12)<$E2518,12,$E2518-SUM($K2516:AB2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:AB2516)+12)<$D2518,12,$D2518-SUM($K2516:AB2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:AC2516)+12)<$E2518,12,$E2518-SUM($K2516:AC2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:AC2516)+12)<$D2518,12,$D2518-SUM($K2516:AC2516)),0)))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2515=LataProjekcji,IF($F2515>$E2518,$E2518,$F2515),IF($D2518>=$E2518,(IF($D2515<LataProjekcji,IF((SUM($K2516:AD2516)+12)<$E2518,12,$E2518-SUM($K2516:AD2516)),0)),(IF($D2515<LataProjekcji,IF((SUM($K2516:AD2516)+12)<$D2518,12,$D2518-SUM($K2516:AD2516)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1324","v":0},{"$f":"IF(D2516>10,ROUND(D2517/12,2),D2517)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2517:AE2517)=D2516","v":true},"amortyzacja",null,{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516,0),ROUND(K2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM(K2517:$K2517),0),ROUND(L2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:L2517),0),ROUND(M2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:M2517),0),ROUND(N2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:N2517),0),ROUND(O2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:O2517),0),ROUND(P2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:P2517),0),ROUND(Q2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:Q2517),0),ROUND(R2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:R2517),0),ROUND(S2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:S2517),0),ROUND(T2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:T2517),0),ROUND(U2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:U2517),0),ROUND(V2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:V2517),0),ROUND(W2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:W2517),0),ROUND(X2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:X2517),0),ROUND(Y2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:Y2517),0),ROUND(Z2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:Z2517),0),ROUND(AA2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:AA2517),0),ROUND(AB2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:AB2517),0),ROUND(AC2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:AC2517),0),ROUND(AD2515*$E2517,0)),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,ROUND($D2516-SUM($K2517:AD2517),0),ROUND(AE2515*$E2517,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2516/E2517,0),0)","v":0},{"$f":"IF(D2518=0,0,DATEDIF(DATE(D2515,E2515,1),DATE(F2517,G2517,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2515),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2515),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518),0),ROUND(K2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(K2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:K2518),0),ROUND(L2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(L2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:L2518),0),ROUND(M2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(M2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:M2518),0),ROUND(N2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(N2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:N2518),0),ROUND(O2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(O2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:O2518),0),ROUND(P2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(P2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:P2518),0),ROUND(Q2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(Q2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:Q2518),0),ROUND(R2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(R2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:R2518),0),ROUND(S2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(S2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:S2518),0),ROUND(T2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(T2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:T2518),0),ROUND(U2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(U2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:U2518),0),ROUND(V2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(V2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:V2518),0),ROUND(W2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(W2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:W2518),0),ROUND(X2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(X2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:X2518),0),ROUND(Y2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(Y2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:Y2518),0),ROUND(Z2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(Z2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:Z2518),0),ROUND(AA2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(AA2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:AA2518),0),ROUND(AB2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(AB2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:AB2518),0),ROUND(AC2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(AC2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:AC2518),0),ROUND(AD2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(AD2516*$E2517,0))),0),0)","v":0},{"$f":"IF(AND($G2516,NOT(ISTEXT($G2515)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2517,IF(AND($G2517=$G2518,$F2517=$F2518),ROUND($D2516-SUM($K2518:AD2518),0),ROUND(AE2516*$E2517,0)),IF(LataProjekcji>$F2517,0,ROUND(AE2516*$E2517,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2516>10,ROUND((D2518-1)*E2517,0),E2517)","v":0},{"$f":"D2516-D2519","v":0},null,{"$f":"OFFSET($C$195,$D2514,0)","v":0}]
[]
[]
[null,{"$f":"\"Grupa ST: \"&B1333","v":"Grupa ST: INNE WARTOŚCI NIEMATERIALNE I PRAWNE"},null,269,"← pierwszy wiersz sekcji"]
[null,{"$f":"\"nazwa ST: \"&B1334","v":"nazwa ST: 0"},null,{"$f":"D1334","v":0},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1335","v":1900},{"$f":"E1335","v":1},{"$f":"IF(D2525>10,F1335,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2523,0)),\"brak daty\",IF(D2525>10,EDATE(OFFSET($E$269,$D2523,0),D2527),DATE(D2524,E2524,1)))","v":"brak daty"},{"$f":"SUM(K2524:AE2524)=D2527","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM(K2524)+12)<$D2527,12,$D2527-SUM(K2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:K2524)+12)<$D2527,12,$D2527-SUM($K2524:K2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:L2524)+12)<$D2527,12,$D2527-SUM($K2524:L2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:M2524)+12)<$D2527,12,$D2527-SUM($K2524:M2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:N2524)+12)<$D2527,12,$D2527-SUM($K2524:N2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:O2524)+12)<$D2527,12,$D2527-SUM($K2524:O2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:P2524)+12)<$D2527,12,$D2527-SUM($K2524:P2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:Q2524)+12)<$D2527,12,$D2527-SUM($K2524:Q2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:R2524)+12)<$D2527,12,$D2527-SUM($K2524:R2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:S2524)+12)<$D2527,12,$D2527-SUM($K2524:S2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:T2524)+12)<$D2527,12,$D2527-SUM($K2524:T2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:U2524)+12)<$D2527,12,$D2527-SUM($K2524:U2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:V2524)+12)<$D2527,12,$D2527-SUM($K2524:V2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:W2524)+12)<$D2527,12,$D2527-SUM($K2524:W2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:X2524)+12)<$D2527,12,$D2527-SUM($K2524:X2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:Y2524)+12)<$D2527,12,$D2527-SUM($K2524:Y2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:Z2524)+12)<$D2527,12,$D2527-SUM($K2524:Z2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:AA2524)+12)<$D2527,12,$D2527-SUM($K2524:AA2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:AB2524)+12)<$D2527,12,$D2527-SUM($K2524:AB2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:AC2524)+12)<$D2527,12,$D2527-SUM($K2524:AC2524)),0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,$F2524,IF($D2524<LataProjekcji,IF((SUM($K2524:AD2524)+12)<$D2527,12,$D2527-SUM($K2524:AD2524)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1336","v":0},{"$f":"E1336","v":0},{"$f":"F1336","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2523,0)))","v":false},{"$f":"SUM(K2525:AE2525)=E2527","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM(J2525:$K2525)+12)<$E2527,12,$E2527-SUM(J2525:$K2525)),0)),(IF($D2524<LataProjekcji,IF((SUM(J2525:$K2525)+12)<$D2527,12,$D2527-SUM(J2525:$K2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:K2525)+12)<$E2527,12,$E2527-SUM($K2525:K2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:K2525)+12)<$D2527,12,$D2527-SUM($K2525:K2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:L2525)+12)<$E2527,12,$E2527-SUM($K2525:L2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:L2525)+12)<$D2527,12,$D2527-SUM($K2525:L2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:M2525)+12)<$E2527,12,$E2527-SUM($K2525:M2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:M2525)+12)<$D2527,12,$D2527-SUM($K2525:M2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:N2525)+12)<$E2527,12,$E2527-SUM($K2525:N2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:N2525)+12)<$D2527,12,$D2527-SUM($K2525:N2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:O2525)+12)<$E2527,12,$E2527-SUM($K2525:O2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:O2525)+12)<$D2527,12,$D2527-SUM($K2525:O2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:P2525)+12)<$E2527,12,$E2527-SUM($K2525:P2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:P2525)+12)<$D2527,12,$D2527-SUM($K2525:P2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:Q2525)+12)<$E2527,12,$E2527-SUM($K2525:Q2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:Q2525)+12)<$D2527,12,$D2527-SUM($K2525:Q2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:R2525)+12)<$E2527,12,$E2527-SUM($K2525:R2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:R2525)+12)<$D2527,12,$D2527-SUM($K2525:R2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:S2525)+12)<$E2527,12,$E2527-SUM($K2525:S2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:S2525)+12)<$D2527,12,$D2527-SUM($K2525:S2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:T2525)+12)<$E2527,12,$E2527-SUM($K2525:T2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:T2525)+12)<$D2527,12,$D2527-SUM($K2525:T2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:U2525)+12)<$E2527,12,$E2527-SUM($K2525:U2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:U2525)+12)<$D2527,12,$D2527-SUM($K2525:U2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:V2525)+12)<$E2527,12,$E2527-SUM($K2525:V2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:V2525)+12)<$D2527,12,$D2527-SUM($K2525:V2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:W2525)+12)<$E2527,12,$E2527-SUM($K2525:W2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:W2525)+12)<$D2527,12,$D2527-SUM($K2525:W2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:X2525)+12)<$E2527,12,$E2527-SUM($K2525:X2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:X2525)+12)<$D2527,12,$D2527-SUM($K2525:X2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:Y2525)+12)<$E2527,12,$E2527-SUM($K2525:Y2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:Y2525)+12)<$D2527,12,$D2527-SUM($K2525:Y2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:Z2525)+12)<$E2527,12,$E2527-SUM($K2525:Z2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:Z2525)+12)<$D2527,12,$D2527-SUM($K2525:Z2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:AA2525)+12)<$E2527,12,$E2527-SUM($K2525:AA2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:AA2525)+12)<$D2527,12,$D2527-SUM($K2525:AA2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:AB2525)+12)<$E2527,12,$E2527-SUM($K2525:AB2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:AB2525)+12)<$D2527,12,$D2527-SUM($K2525:AB2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:AC2525)+12)<$E2527,12,$E2527-SUM($K2525:AC2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:AC2525)+12)<$D2527,12,$D2527-SUM($K2525:AC2525)),0)))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2524=LataProjekcji,IF($F2524>$E2527,$E2527,$F2524),IF($D2527>=$E2527,(IF($D2524<LataProjekcji,IF((SUM($K2525:AD2525)+12)<$E2527,12,$E2527-SUM($K2525:AD2525)),0)),(IF($D2524<LataProjekcji,IF((SUM($K2525:AD2525)+12)<$D2527,12,$D2527-SUM($K2525:AD2525)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1337","v":0},{"$f":"IF(D2525>10,ROUND(D2526/12,2),D2526)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2526:AE2526)=D2525","v":true},"amortyzacja",null,{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525,0),ROUND(K2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM(K2526:$K2526),0),ROUND(L2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:L2526),0),ROUND(M2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:M2526),0),ROUND(N2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:N2526),0),ROUND(O2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:O2526),0),ROUND(P2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:P2526),0),ROUND(Q2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:Q2526),0),ROUND(R2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:R2526),0),ROUND(S2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:S2526),0),ROUND(T2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:T2526),0),ROUND(U2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:U2526),0),ROUND(V2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:V2526),0),ROUND(W2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:W2526),0),ROUND(X2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:X2526),0),ROUND(Y2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:Y2526),0),ROUND(Z2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:Z2526),0),ROUND(AA2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:AA2526),0),ROUND(AB2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:AB2526),0),ROUND(AC2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:AC2526),0),ROUND(AD2524*$E2526,0)),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2527,ROUND($D2525-SUM($K2526:AD2526),0),ROUND(AE2524*$E2526,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2525/E2526,0),0)","v":0},{"$f":"IF(D2527=0,0,DATEDIF(DATE(D2524,E2524,1),DATE(F2526,G2526,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2524),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2524),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527),0),ROUND(K2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(K2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:K2527),0),ROUND(L2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(L2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:L2527),0),ROUND(M2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(M2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:M2527),0),ROUND(N2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(N2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:N2527),0),ROUND(O2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(O2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:O2527),0),ROUND(P2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(P2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:P2527),0),ROUND(Q2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(Q2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:Q2527),0),ROUND(R2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(R2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:R2527),0),ROUND(S2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(S2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:S2527),0),ROUND(T2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(T2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:T2527),0),ROUND(U2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(U2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:U2527),0),ROUND(V2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(V2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:V2527),0),ROUND(W2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(W2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:W2527),0),ROUND(X2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(X2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:X2527),0),ROUND(Y2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(Y2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:Y2527),0),ROUND(Z2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(Z2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:Z2527),0),ROUND(AA2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(AA2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:AA2527),0),ROUND(AB2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(AB2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:AB2527),0),ROUND(AC2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(AC2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:AC2527),0),ROUND(AD2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(AD2525*$E2526,0))),0),0)","v":0},{"$f":"IF(AND($G2525,NOT(ISTEXT($G2524)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,IF(AND($G2526=$G2527,$F2526=$F2527),ROUND($D2525-SUM($K2527:AD2527),0),ROUND(AE2525*$E2526,0)),IF(LataProjekcji>$F2526,0,ROUND(AE2525*$E2526,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2525>10,ROUND((D2527-1)*E2526,0),E2526)","v":0},{"$f":"D2525-D2528","v":0},null,{"$f":"OFFSET($C$269,$D2523,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1341","v":"nazwa ST: 0"},null,{"$f":"D1341","v":1},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1342","v":1900},{"$f":"E1342","v":1},{"$f":"IF(D2532>10,F1342,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2530,0)),\"brak daty\",IF(D2532>10,EDATE(OFFSET($E$269,$D2530,0),D2534),DATE(D2531,E2531,1)))","v":"brak daty"},{"$f":"SUM(K2531:AE2531)=D2534","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM(K2531)+12)<$D2534,12,$D2534-SUM(K2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:K2531)+12)<$D2534,12,$D2534-SUM($K2531:K2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:L2531)+12)<$D2534,12,$D2534-SUM($K2531:L2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:M2531)+12)<$D2534,12,$D2534-SUM($K2531:M2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:N2531)+12)<$D2534,12,$D2534-SUM($K2531:N2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:O2531)+12)<$D2534,12,$D2534-SUM($K2531:O2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:P2531)+12)<$D2534,12,$D2534-SUM($K2531:P2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:Q2531)+12)<$D2534,12,$D2534-SUM($K2531:Q2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:R2531)+12)<$D2534,12,$D2534-SUM($K2531:R2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:S2531)+12)<$D2534,12,$D2534-SUM($K2531:S2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:T2531)+12)<$D2534,12,$D2534-SUM($K2531:T2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:U2531)+12)<$D2534,12,$D2534-SUM($K2531:U2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:V2531)+12)<$D2534,12,$D2534-SUM($K2531:V2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:W2531)+12)<$D2534,12,$D2534-SUM($K2531:W2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:X2531)+12)<$D2534,12,$D2534-SUM($K2531:X2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:Y2531)+12)<$D2534,12,$D2534-SUM($K2531:Y2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:Z2531)+12)<$D2534,12,$D2534-SUM($K2531:Z2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:AA2531)+12)<$D2534,12,$D2534-SUM($K2531:AA2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:AB2531)+12)<$D2534,12,$D2534-SUM($K2531:AB2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:AC2531)+12)<$D2534,12,$D2534-SUM($K2531:AC2531)),0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,$F2531,IF($D2531<LataProjekcji,IF((SUM($K2531:AD2531)+12)<$D2534,12,$D2534-SUM($K2531:AD2531)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1343","v":0},{"$f":"E1343","v":0},{"$f":"F1343","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2530,0)))","v":false},{"$f":"SUM(K2532:AE2532)=E2534","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM(J2532:$K2532)+12)<$E2534,12,$E2534-SUM(J2532:$K2532)),0)),(IF($D2531<LataProjekcji,IF((SUM(J2532:$K2532)+12)<$D2534,12,$D2534-SUM(J2532:$K2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:K2532)+12)<$E2534,12,$E2534-SUM($K2532:K2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:K2532)+12)<$D2534,12,$D2534-SUM($K2532:K2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:L2532)+12)<$E2534,12,$E2534-SUM($K2532:L2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:L2532)+12)<$D2534,12,$D2534-SUM($K2532:L2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:M2532)+12)<$E2534,12,$E2534-SUM($K2532:M2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:M2532)+12)<$D2534,12,$D2534-SUM($K2532:M2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:N2532)+12)<$E2534,12,$E2534-SUM($K2532:N2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:N2532)+12)<$D2534,12,$D2534-SUM($K2532:N2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:O2532)+12)<$E2534,12,$E2534-SUM($K2532:O2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:O2532)+12)<$D2534,12,$D2534-SUM($K2532:O2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:P2532)+12)<$E2534,12,$E2534-SUM($K2532:P2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:P2532)+12)<$D2534,12,$D2534-SUM($K2532:P2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:Q2532)+12)<$E2534,12,$E2534-SUM($K2532:Q2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:Q2532)+12)<$D2534,12,$D2534-SUM($K2532:Q2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:R2532)+12)<$E2534,12,$E2534-SUM($K2532:R2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:R2532)+12)<$D2534,12,$D2534-SUM($K2532:R2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:S2532)+12)<$E2534,12,$E2534-SUM($K2532:S2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:S2532)+12)<$D2534,12,$D2534-SUM($K2532:S2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:T2532)+12)<$E2534,12,$E2534-SUM($K2532:T2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:T2532)+12)<$D2534,12,$D2534-SUM($K2532:T2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:U2532)+12)<$E2534,12,$E2534-SUM($K2532:U2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:U2532)+12)<$D2534,12,$D2534-SUM($K2532:U2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:V2532)+12)<$E2534,12,$E2534-SUM($K2532:V2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:V2532)+12)<$D2534,12,$D2534-SUM($K2532:V2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:W2532)+12)<$E2534,12,$E2534-SUM($K2532:W2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:W2532)+12)<$D2534,12,$D2534-SUM($K2532:W2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:X2532)+12)<$E2534,12,$E2534-SUM($K2532:X2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:X2532)+12)<$D2534,12,$D2534-SUM($K2532:X2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:Y2532)+12)<$E2534,12,$E2534-SUM($K2532:Y2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:Y2532)+12)<$D2534,12,$D2534-SUM($K2532:Y2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:Z2532)+12)<$E2534,12,$E2534-SUM($K2532:Z2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:Z2532)+12)<$D2534,12,$D2534-SUM($K2532:Z2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:AA2532)+12)<$E2534,12,$E2534-SUM($K2532:AA2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:AA2532)+12)<$D2534,12,$D2534-SUM($K2532:AA2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:AB2532)+12)<$E2534,12,$E2534-SUM($K2532:AB2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:AB2532)+12)<$D2534,12,$D2534-SUM($K2532:AB2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:AC2532)+12)<$E2534,12,$E2534-SUM($K2532:AC2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:AC2532)+12)<$D2534,12,$D2534-SUM($K2532:AC2532)),0)))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2531=LataProjekcji,IF($F2531>$E2534,$E2534,$F2531),IF($D2534>=$E2534,(IF($D2531<LataProjekcji,IF((SUM($K2532:AD2532)+12)<$E2534,12,$E2534-SUM($K2532:AD2532)),0)),(IF($D2531<LataProjekcji,IF((SUM($K2532:AD2532)+12)<$D2534,12,$D2534-SUM($K2532:AD2532)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1344","v":0},{"$f":"IF(D2532>10,ROUND(D2533/12,2),D2533)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2533:AE2533)=D2532","v":true},"amortyzacja",null,{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532,0),ROUND(K2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM(K2533:$K2533),0),ROUND(L2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:L2533),0),ROUND(M2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:M2533),0),ROUND(N2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:N2533),0),ROUND(O2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:O2533),0),ROUND(P2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:P2533),0),ROUND(Q2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:Q2533),0),ROUND(R2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:R2533),0),ROUND(S2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:S2533),0),ROUND(T2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:T2533),0),ROUND(U2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:U2533),0),ROUND(V2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:V2533),0),ROUND(W2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:W2533),0),ROUND(X2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:X2533),0),ROUND(Y2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:Y2533),0),ROUND(Z2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:Z2533),0),ROUND(AA2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:AA2533),0),ROUND(AB2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:AB2533),0),ROUND(AC2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:AC2533),0),ROUND(AD2531*$E2533,0)),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2534,ROUND($D2532-SUM($K2533:AD2533),0),ROUND(AE2531*$E2533,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2532/E2533,0),0)","v":0},{"$f":"IF(D2534=0,0,DATEDIF(DATE(D2531,E2531,1),DATE(F2533,G2533,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2531),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2531),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534),0),ROUND(K2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(K2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:K2534),0),ROUND(L2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(L2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:L2534),0),ROUND(M2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(M2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:M2534),0),ROUND(N2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(N2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:N2534),0),ROUND(O2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(O2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:O2534),0),ROUND(P2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(P2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:P2534),0),ROUND(Q2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(Q2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:Q2534),0),ROUND(R2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(R2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:R2534),0),ROUND(S2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(S2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:S2534),0),ROUND(T2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(T2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:T2534),0),ROUND(U2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(U2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:U2534),0),ROUND(V2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(V2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:V2534),0),ROUND(W2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(W2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:W2534),0),ROUND(X2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(X2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:X2534),0),ROUND(Y2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(Y2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:Y2534),0),ROUND(Z2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(Z2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:Z2534),0),ROUND(AA2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(AA2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:AA2534),0),ROUND(AB2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(AB2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:AB2534),0),ROUND(AC2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(AC2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:AC2534),0),ROUND(AD2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(AD2532*$E2533,0))),0),0)","v":0},{"$f":"IF(AND($G2532,NOT(ISTEXT($G2531)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,IF(AND($G2533=$G2534,$F2533=$F2534),ROUND($D2532-SUM($K2534:AD2534),0),ROUND(AE2532*$E2533,0)),IF(LataProjekcji>$F2533,0,ROUND(AE2532*$E2533,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2532>10,ROUND((D2534-1)*E2533,0),E2533)","v":0},{"$f":"D2532-D2535","v":0},null,{"$f":"OFFSET($C$269,$D2530,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1348","v":"nazwa ST: 0"},null,{"$f":"D1348","v":2},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1349","v":1900},{"$f":"E1349","v":1},{"$f":"IF(D2539>10,F1349,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2537,0)),\"brak daty\",IF(D2539>10,EDATE(OFFSET($E$269,$D2537,0),D2541),DATE(D2538,E2538,1)))","v":"brak daty"},{"$f":"SUM(K2538:AE2538)=D2541","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM(K2538)+12)<$D2541,12,$D2541-SUM(K2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:K2538)+12)<$D2541,12,$D2541-SUM($K2538:K2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:L2538)+12)<$D2541,12,$D2541-SUM($K2538:L2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:M2538)+12)<$D2541,12,$D2541-SUM($K2538:M2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:N2538)+12)<$D2541,12,$D2541-SUM($K2538:N2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:O2538)+12)<$D2541,12,$D2541-SUM($K2538:O2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:P2538)+12)<$D2541,12,$D2541-SUM($K2538:P2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:Q2538)+12)<$D2541,12,$D2541-SUM($K2538:Q2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:R2538)+12)<$D2541,12,$D2541-SUM($K2538:R2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:S2538)+12)<$D2541,12,$D2541-SUM($K2538:S2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:T2538)+12)<$D2541,12,$D2541-SUM($K2538:T2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:U2538)+12)<$D2541,12,$D2541-SUM($K2538:U2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:V2538)+12)<$D2541,12,$D2541-SUM($K2538:V2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:W2538)+12)<$D2541,12,$D2541-SUM($K2538:W2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:X2538)+12)<$D2541,12,$D2541-SUM($K2538:X2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:Y2538)+12)<$D2541,12,$D2541-SUM($K2538:Y2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:Z2538)+12)<$D2541,12,$D2541-SUM($K2538:Z2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:AA2538)+12)<$D2541,12,$D2541-SUM($K2538:AA2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:AB2538)+12)<$D2541,12,$D2541-SUM($K2538:AB2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:AC2538)+12)<$D2541,12,$D2541-SUM($K2538:AC2538)),0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,$F2538,IF($D2538<LataProjekcji,IF((SUM($K2538:AD2538)+12)<$D2541,12,$D2541-SUM($K2538:AD2538)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1350","v":0},{"$f":"E1350","v":0},{"$f":"F1350","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2537,0)))","v":false},{"$f":"SUM(K2539:AE2539)=E2541","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM(J2539:$K2539)+12)<$E2541,12,$E2541-SUM(J2539:$K2539)),0)),(IF($D2538<LataProjekcji,IF((SUM(J2539:$K2539)+12)<$D2541,12,$D2541-SUM(J2539:$K2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:K2539)+12)<$E2541,12,$E2541-SUM($K2539:K2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:K2539)+12)<$D2541,12,$D2541-SUM($K2539:K2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:L2539)+12)<$E2541,12,$E2541-SUM($K2539:L2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:L2539)+12)<$D2541,12,$D2541-SUM($K2539:L2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:M2539)+12)<$E2541,12,$E2541-SUM($K2539:M2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:M2539)+12)<$D2541,12,$D2541-SUM($K2539:M2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:N2539)+12)<$E2541,12,$E2541-SUM($K2539:N2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:N2539)+12)<$D2541,12,$D2541-SUM($K2539:N2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:O2539)+12)<$E2541,12,$E2541-SUM($K2539:O2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:O2539)+12)<$D2541,12,$D2541-SUM($K2539:O2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:P2539)+12)<$E2541,12,$E2541-SUM($K2539:P2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:P2539)+12)<$D2541,12,$D2541-SUM($K2539:P2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:Q2539)+12)<$E2541,12,$E2541-SUM($K2539:Q2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:Q2539)+12)<$D2541,12,$D2541-SUM($K2539:Q2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:R2539)+12)<$E2541,12,$E2541-SUM($K2539:R2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:R2539)+12)<$D2541,12,$D2541-SUM($K2539:R2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:S2539)+12)<$E2541,12,$E2541-SUM($K2539:S2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:S2539)+12)<$D2541,12,$D2541-SUM($K2539:S2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:T2539)+12)<$E2541,12,$E2541-SUM($K2539:T2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:T2539)+12)<$D2541,12,$D2541-SUM($K2539:T2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:U2539)+12)<$E2541,12,$E2541-SUM($K2539:U2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:U2539)+12)<$D2541,12,$D2541-SUM($K2539:U2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:V2539)+12)<$E2541,12,$E2541-SUM($K2539:V2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:V2539)+12)<$D2541,12,$D2541-SUM($K2539:V2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:W2539)+12)<$E2541,12,$E2541-SUM($K2539:W2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:W2539)+12)<$D2541,12,$D2541-SUM($K2539:W2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:X2539)+12)<$E2541,12,$E2541-SUM($K2539:X2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:X2539)+12)<$D2541,12,$D2541-SUM($K2539:X2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:Y2539)+12)<$E2541,12,$E2541-SUM($K2539:Y2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:Y2539)+12)<$D2541,12,$D2541-SUM($K2539:Y2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:Z2539)+12)<$E2541,12,$E2541-SUM($K2539:Z2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:Z2539)+12)<$D2541,12,$D2541-SUM($K2539:Z2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:AA2539)+12)<$E2541,12,$E2541-SUM($K2539:AA2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:AA2539)+12)<$D2541,12,$D2541-SUM($K2539:AA2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:AB2539)+12)<$E2541,12,$E2541-SUM($K2539:AB2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:AB2539)+12)<$D2541,12,$D2541-SUM($K2539:AB2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:AC2539)+12)<$E2541,12,$E2541-SUM($K2539:AC2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:AC2539)+12)<$D2541,12,$D2541-SUM($K2539:AC2539)),0)))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2538=LataProjekcji,IF($F2538>$E2541,$E2541,$F2538),IF($D2541>=$E2541,(IF($D2538<LataProjekcji,IF((SUM($K2539:AD2539)+12)<$E2541,12,$E2541-SUM($K2539:AD2539)),0)),(IF($D2538<LataProjekcji,IF((SUM($K2539:AD2539)+12)<$D2541,12,$D2541-SUM($K2539:AD2539)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1351","v":0},{"$f":"IF(D2539>10,ROUND(D2540/12,2),D2540)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2540:AE2540)=D2539","v":true},"amortyzacja",null,{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539,0),ROUND(K2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM(K2540:$K2540),0),ROUND(L2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:L2540),0),ROUND(M2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:M2540),0),ROUND(N2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:N2540),0),ROUND(O2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:O2540),0),ROUND(P2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:P2540),0),ROUND(Q2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:Q2540),0),ROUND(R2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:R2540),0),ROUND(S2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:S2540),0),ROUND(T2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:T2540),0),ROUND(U2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:U2540),0),ROUND(V2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:V2540),0),ROUND(W2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:W2540),0),ROUND(X2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:X2540),0),ROUND(Y2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:Y2540),0),ROUND(Z2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:Z2540),0),ROUND(AA2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:AA2540),0),ROUND(AB2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:AB2540),0),ROUND(AC2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:AC2540),0),ROUND(AD2538*$E2540,0)),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2541,ROUND($D2539-SUM($K2540:AD2540),0),ROUND(AE2538*$E2540,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2539/E2540,0),0)","v":0},{"$f":"IF(D2541=0,0,DATEDIF(DATE(D2538,E2538,1),DATE(F2540,G2540,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2538),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2538),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541),0),ROUND(K2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(K2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:K2541),0),ROUND(L2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(L2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:L2541),0),ROUND(M2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(M2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:M2541),0),ROUND(N2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(N2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:N2541),0),ROUND(O2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(O2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:O2541),0),ROUND(P2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(P2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:P2541),0),ROUND(Q2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(Q2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:Q2541),0),ROUND(R2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(R2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:R2541),0),ROUND(S2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(S2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:S2541),0),ROUND(T2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(T2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:T2541),0),ROUND(U2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(U2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:U2541),0),ROUND(V2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(V2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:V2541),0),ROUND(W2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(W2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:W2541),0),ROUND(X2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(X2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:X2541),0),ROUND(Y2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(Y2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:Y2541),0),ROUND(Z2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(Z2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:Z2541),0),ROUND(AA2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(AA2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:AA2541),0),ROUND(AB2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(AB2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:AB2541),0),ROUND(AC2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(AC2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:AC2541),0),ROUND(AD2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(AD2539*$E2540,0))),0),0)","v":0},{"$f":"IF(AND($G2539,NOT(ISTEXT($G2538)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,IF(AND($G2540=$G2541,$F2540=$F2541),ROUND($D2539-SUM($K2541:AD2541),0),ROUND(AE2539*$E2540,0)),IF(LataProjekcji>$F2540,0,ROUND(AE2539*$E2540,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2539>10,ROUND((D2541-1)*E2540,0),E2540)","v":0},{"$f":"D2539-D2542","v":0},null,{"$f":"OFFSET($C$269,$D2537,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1355","v":"nazwa ST: 0"},null,{"$f":"D1355","v":3},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1356","v":1900},{"$f":"E1356","v":1},{"$f":"IF(D2546>10,F1356,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2544,0)),\"brak daty\",IF(D2546>10,EDATE(OFFSET($E$269,$D2544,0),D2548),DATE(D2545,E2545,1)))","v":"brak daty"},{"$f":"SUM(K2545:AE2545)=D2548","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM(K2545)+12)<$D2548,12,$D2548-SUM(K2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:K2545)+12)<$D2548,12,$D2548-SUM($K2545:K2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:L2545)+12)<$D2548,12,$D2548-SUM($K2545:L2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:M2545)+12)<$D2548,12,$D2548-SUM($K2545:M2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:N2545)+12)<$D2548,12,$D2548-SUM($K2545:N2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:O2545)+12)<$D2548,12,$D2548-SUM($K2545:O2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:P2545)+12)<$D2548,12,$D2548-SUM($K2545:P2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:Q2545)+12)<$D2548,12,$D2548-SUM($K2545:Q2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:R2545)+12)<$D2548,12,$D2548-SUM($K2545:R2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:S2545)+12)<$D2548,12,$D2548-SUM($K2545:S2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:T2545)+12)<$D2548,12,$D2548-SUM($K2545:T2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:U2545)+12)<$D2548,12,$D2548-SUM($K2545:U2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:V2545)+12)<$D2548,12,$D2548-SUM($K2545:V2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:W2545)+12)<$D2548,12,$D2548-SUM($K2545:W2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:X2545)+12)<$D2548,12,$D2548-SUM($K2545:X2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:Y2545)+12)<$D2548,12,$D2548-SUM($K2545:Y2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:Z2545)+12)<$D2548,12,$D2548-SUM($K2545:Z2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:AA2545)+12)<$D2548,12,$D2548-SUM($K2545:AA2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:AB2545)+12)<$D2548,12,$D2548-SUM($K2545:AB2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:AC2545)+12)<$D2548,12,$D2548-SUM($K2545:AC2545)),0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,$F2545,IF($D2545<LataProjekcji,IF((SUM($K2545:AD2545)+12)<$D2548,12,$D2548-SUM($K2545:AD2545)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1357","v":0},{"$f":"E1357","v":0},{"$f":"F1357","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2544,0)))","v":false},{"$f":"SUM(K2546:AE2546)=E2548","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM(J2546:$K2546)+12)<$E2548,12,$E2548-SUM(J2546:$K2546)),0)),(IF($D2545<LataProjekcji,IF((SUM(J2546:$K2546)+12)<$D2548,12,$D2548-SUM(J2546:$K2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:K2546)+12)<$E2548,12,$E2548-SUM($K2546:K2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:K2546)+12)<$D2548,12,$D2548-SUM($K2546:K2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:L2546)+12)<$E2548,12,$E2548-SUM($K2546:L2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:L2546)+12)<$D2548,12,$D2548-SUM($K2546:L2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:M2546)+12)<$E2548,12,$E2548-SUM($K2546:M2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:M2546)+12)<$D2548,12,$D2548-SUM($K2546:M2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:N2546)+12)<$E2548,12,$E2548-SUM($K2546:N2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:N2546)+12)<$D2548,12,$D2548-SUM($K2546:N2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:O2546)+12)<$E2548,12,$E2548-SUM($K2546:O2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:O2546)+12)<$D2548,12,$D2548-SUM($K2546:O2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:P2546)+12)<$E2548,12,$E2548-SUM($K2546:P2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:P2546)+12)<$D2548,12,$D2548-SUM($K2546:P2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:Q2546)+12)<$E2548,12,$E2548-SUM($K2546:Q2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:Q2546)+12)<$D2548,12,$D2548-SUM($K2546:Q2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:R2546)+12)<$E2548,12,$E2548-SUM($K2546:R2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:R2546)+12)<$D2548,12,$D2548-SUM($K2546:R2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:S2546)+12)<$E2548,12,$E2548-SUM($K2546:S2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:S2546)+12)<$D2548,12,$D2548-SUM($K2546:S2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:T2546)+12)<$E2548,12,$E2548-SUM($K2546:T2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:T2546)+12)<$D2548,12,$D2548-SUM($K2546:T2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:U2546)+12)<$E2548,12,$E2548-SUM($K2546:U2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:U2546)+12)<$D2548,12,$D2548-SUM($K2546:U2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:V2546)+12)<$E2548,12,$E2548-SUM($K2546:V2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:V2546)+12)<$D2548,12,$D2548-SUM($K2546:V2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:W2546)+12)<$E2548,12,$E2548-SUM($K2546:W2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:W2546)+12)<$D2548,12,$D2548-SUM($K2546:W2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:X2546)+12)<$E2548,12,$E2548-SUM($K2546:X2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:X2546)+12)<$D2548,12,$D2548-SUM($K2546:X2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:Y2546)+12)<$E2548,12,$E2548-SUM($K2546:Y2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:Y2546)+12)<$D2548,12,$D2548-SUM($K2546:Y2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:Z2546)+12)<$E2548,12,$E2548-SUM($K2546:Z2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:Z2546)+12)<$D2548,12,$D2548-SUM($K2546:Z2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:AA2546)+12)<$E2548,12,$E2548-SUM($K2546:AA2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:AA2546)+12)<$D2548,12,$D2548-SUM($K2546:AA2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:AB2546)+12)<$E2548,12,$E2548-SUM($K2546:AB2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:AB2546)+12)<$D2548,12,$D2548-SUM($K2546:AB2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:AC2546)+12)<$E2548,12,$E2548-SUM($K2546:AC2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:AC2546)+12)<$D2548,12,$D2548-SUM($K2546:AC2546)),0)))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2545=LataProjekcji,IF($F2545>$E2548,$E2548,$F2545),IF($D2548>=$E2548,(IF($D2545<LataProjekcji,IF((SUM($K2546:AD2546)+12)<$E2548,12,$E2548-SUM($K2546:AD2546)),0)),(IF($D2545<LataProjekcji,IF((SUM($K2546:AD2546)+12)<$D2548,12,$D2548-SUM($K2546:AD2546)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1358","v":0},{"$f":"IF(D2546>10,ROUND(D2547/12,2),D2547)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2547:AE2547)=D2546","v":true},"amortyzacja",null,{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546,0),ROUND(K2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM(K2547:$K2547),0),ROUND(L2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:L2547),0),ROUND(M2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:M2547),0),ROUND(N2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:N2547),0),ROUND(O2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:O2547),0),ROUND(P2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:P2547),0),ROUND(Q2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:Q2547),0),ROUND(R2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:R2547),0),ROUND(S2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:S2547),0),ROUND(T2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:T2547),0),ROUND(U2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:U2547),0),ROUND(V2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:V2547),0),ROUND(W2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:W2547),0),ROUND(X2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:X2547),0),ROUND(Y2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:Y2547),0),ROUND(Z2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:Z2547),0),ROUND(AA2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:AA2547),0),ROUND(AB2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:AB2547),0),ROUND(AC2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:AC2547),0),ROUND(AD2545*$E2547,0)),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2548,ROUND($D2546-SUM($K2547:AD2547),0),ROUND(AE2545*$E2547,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2546/E2547,0),0)","v":0},{"$f":"IF(D2548=0,0,DATEDIF(DATE(D2545,E2545,1),DATE(F2547,G2547,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2545),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2545),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548),0),ROUND(K2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(K2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:K2548),0),ROUND(L2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(L2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:L2548),0),ROUND(M2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(M2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:M2548),0),ROUND(N2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(N2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:N2548),0),ROUND(O2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(O2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:O2548),0),ROUND(P2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(P2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:P2548),0),ROUND(Q2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(Q2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:Q2548),0),ROUND(R2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(R2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:R2548),0),ROUND(S2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(S2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:S2548),0),ROUND(T2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(T2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:T2548),0),ROUND(U2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(U2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:U2548),0),ROUND(V2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(V2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:V2548),0),ROUND(W2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(W2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:W2548),0),ROUND(X2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(X2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:X2548),0),ROUND(Y2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(Y2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:Y2548),0),ROUND(Z2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(Z2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:Z2548),0),ROUND(AA2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(AA2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:AA2548),0),ROUND(AB2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(AB2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:AB2548),0),ROUND(AC2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(AC2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:AC2548),0),ROUND(AD2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(AD2546*$E2547,0))),0),0)","v":0},{"$f":"IF(AND($G2546,NOT(ISTEXT($G2545)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,IF(AND($G2547=$G2548,$F2547=$F2548),ROUND($D2546-SUM($K2548:AD2548),0),ROUND(AE2546*$E2547,0)),IF(LataProjekcji>$F2547,0,ROUND(AE2546*$E2547,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2546>10,ROUND((D2548-1)*E2547,0),E2547)","v":0},{"$f":"D2546-D2549","v":0},null,{"$f":"OFFSET($C$269,$D2544,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1362","v":"nazwa ST: 0"},null,{"$f":"D1362","v":4},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1363","v":1900},{"$f":"E1363","v":1},{"$f":"IF(D2553>10,F1363,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2551,0)),\"brak daty\",IF(D2553>10,EDATE(OFFSET($E$269,$D2551,0),D2555),DATE(D2552,E2552,1)))","v":"brak daty"},{"$f":"SUM(K2552:AE2552)=D2555","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM(K2552)+12)<$D2555,12,$D2555-SUM(K2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:K2552)+12)<$D2555,12,$D2555-SUM($K2552:K2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:L2552)+12)<$D2555,12,$D2555-SUM($K2552:L2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:M2552)+12)<$D2555,12,$D2555-SUM($K2552:M2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:N2552)+12)<$D2555,12,$D2555-SUM($K2552:N2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:O2552)+12)<$D2555,12,$D2555-SUM($K2552:O2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:P2552)+12)<$D2555,12,$D2555-SUM($K2552:P2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:Q2552)+12)<$D2555,12,$D2555-SUM($K2552:Q2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:R2552)+12)<$D2555,12,$D2555-SUM($K2552:R2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:S2552)+12)<$D2555,12,$D2555-SUM($K2552:S2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:T2552)+12)<$D2555,12,$D2555-SUM($K2552:T2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:U2552)+12)<$D2555,12,$D2555-SUM($K2552:U2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:V2552)+12)<$D2555,12,$D2555-SUM($K2552:V2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:W2552)+12)<$D2555,12,$D2555-SUM($K2552:W2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:X2552)+12)<$D2555,12,$D2555-SUM($K2552:X2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:Y2552)+12)<$D2555,12,$D2555-SUM($K2552:Y2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:Z2552)+12)<$D2555,12,$D2555-SUM($K2552:Z2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:AA2552)+12)<$D2555,12,$D2555-SUM($K2552:AA2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:AB2552)+12)<$D2555,12,$D2555-SUM($K2552:AB2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:AC2552)+12)<$D2555,12,$D2555-SUM($K2552:AC2552)),0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,$F2552,IF($D2552<LataProjekcji,IF((SUM($K2552:AD2552)+12)<$D2555,12,$D2555-SUM($K2552:AD2552)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1364","v":0},{"$f":"E1364","v":0},{"$f":"F1364","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2551,0)))","v":false},{"$f":"SUM(K2553:AE2553)=E2555","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM(J2553:$K2553)+12)<$E2555,12,$E2555-SUM(J2553:$K2553)),0)),(IF($D2552<LataProjekcji,IF((SUM(J2553:$K2553)+12)<$D2555,12,$D2555-SUM(J2553:$K2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:K2553)+12)<$E2555,12,$E2555-SUM($K2553:K2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:K2553)+12)<$D2555,12,$D2555-SUM($K2553:K2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:L2553)+12)<$E2555,12,$E2555-SUM($K2553:L2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:L2553)+12)<$D2555,12,$D2555-SUM($K2553:L2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:M2553)+12)<$E2555,12,$E2555-SUM($K2553:M2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:M2553)+12)<$D2555,12,$D2555-SUM($K2553:M2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:N2553)+12)<$E2555,12,$E2555-SUM($K2553:N2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:N2553)+12)<$D2555,12,$D2555-SUM($K2553:N2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:O2553)+12)<$E2555,12,$E2555-SUM($K2553:O2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:O2553)+12)<$D2555,12,$D2555-SUM($K2553:O2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:P2553)+12)<$E2555,12,$E2555-SUM($K2553:P2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:P2553)+12)<$D2555,12,$D2555-SUM($K2553:P2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:Q2553)+12)<$E2555,12,$E2555-SUM($K2553:Q2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:Q2553)+12)<$D2555,12,$D2555-SUM($K2553:Q2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:R2553)+12)<$E2555,12,$E2555-SUM($K2553:R2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:R2553)+12)<$D2555,12,$D2555-SUM($K2553:R2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:S2553)+12)<$E2555,12,$E2555-SUM($K2553:S2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:S2553)+12)<$D2555,12,$D2555-SUM($K2553:S2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:T2553)+12)<$E2555,12,$E2555-SUM($K2553:T2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:T2553)+12)<$D2555,12,$D2555-SUM($K2553:T2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:U2553)+12)<$E2555,12,$E2555-SUM($K2553:U2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:U2553)+12)<$D2555,12,$D2555-SUM($K2553:U2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:V2553)+12)<$E2555,12,$E2555-SUM($K2553:V2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:V2553)+12)<$D2555,12,$D2555-SUM($K2553:V2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:W2553)+12)<$E2555,12,$E2555-SUM($K2553:W2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:W2553)+12)<$D2555,12,$D2555-SUM($K2553:W2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:X2553)+12)<$E2555,12,$E2555-SUM($K2553:X2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:X2553)+12)<$D2555,12,$D2555-SUM($K2553:X2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:Y2553)+12)<$E2555,12,$E2555-SUM($K2553:Y2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:Y2553)+12)<$D2555,12,$D2555-SUM($K2553:Y2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:Z2553)+12)<$E2555,12,$E2555-SUM($K2553:Z2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:Z2553)+12)<$D2555,12,$D2555-SUM($K2553:Z2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:AA2553)+12)<$E2555,12,$E2555-SUM($K2553:AA2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:AA2553)+12)<$D2555,12,$D2555-SUM($K2553:AA2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:AB2553)+12)<$E2555,12,$E2555-SUM($K2553:AB2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:AB2553)+12)<$D2555,12,$D2555-SUM($K2553:AB2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:AC2553)+12)<$E2555,12,$E2555-SUM($K2553:AC2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:AC2553)+12)<$D2555,12,$D2555-SUM($K2553:AC2553)),0)))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2552=LataProjekcji,IF($F2552>$E2555,$E2555,$F2552),IF($D2555>=$E2555,(IF($D2552<LataProjekcji,IF((SUM($K2553:AD2553)+12)<$E2555,12,$E2555-SUM($K2553:AD2553)),0)),(IF($D2552<LataProjekcji,IF((SUM($K2553:AD2553)+12)<$D2555,12,$D2555-SUM($K2553:AD2553)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1365","v":0},{"$f":"IF(D2553>10,ROUND(D2554/12,2),D2554)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2554:AE2554)=D2553","v":true},"amortyzacja",null,{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553,0),ROUND(K2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM(K2554:$K2554),0),ROUND(L2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:L2554),0),ROUND(M2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:M2554),0),ROUND(N2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:N2554),0),ROUND(O2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:O2554),0),ROUND(P2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:P2554),0),ROUND(Q2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:Q2554),0),ROUND(R2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:R2554),0),ROUND(S2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:S2554),0),ROUND(T2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:T2554),0),ROUND(U2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:U2554),0),ROUND(V2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:V2554),0),ROUND(W2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:W2554),0),ROUND(X2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:X2554),0),ROUND(Y2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:Y2554),0),ROUND(Z2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:Z2554),0),ROUND(AA2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:AA2554),0),ROUND(AB2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:AB2554),0),ROUND(AC2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:AC2554),0),ROUND(AD2552*$E2554,0)),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2555,ROUND($D2553-SUM($K2554:AD2554),0),ROUND(AE2552*$E2554,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2553/E2554,0),0)","v":0},{"$f":"IF(D2555=0,0,DATEDIF(DATE(D2552,E2552,1),DATE(F2554,G2554,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2552),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2552),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555),0),ROUND(K2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(K2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:K2555),0),ROUND(L2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(L2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:L2555),0),ROUND(M2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(M2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:M2555),0),ROUND(N2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(N2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:N2555),0),ROUND(O2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(O2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:O2555),0),ROUND(P2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(P2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:P2555),0),ROUND(Q2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(Q2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:Q2555),0),ROUND(R2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(R2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:R2555),0),ROUND(S2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(S2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:S2555),0),ROUND(T2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(T2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:T2555),0),ROUND(U2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(U2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:U2555),0),ROUND(V2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(V2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:V2555),0),ROUND(W2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(W2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:W2555),0),ROUND(X2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(X2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:X2555),0),ROUND(Y2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(Y2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:Y2555),0),ROUND(Z2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(Z2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:Z2555),0),ROUND(AA2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(AA2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:AA2555),0),ROUND(AB2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(AB2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:AB2555),0),ROUND(AC2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(AC2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:AC2555),0),ROUND(AD2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(AD2553*$E2554,0))),0),0)","v":0},{"$f":"IF(AND($G2553,NOT(ISTEXT($G2552)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,IF(AND($G2554=$G2555,$F2554=$F2555),ROUND($D2553-SUM($K2555:AD2555),0),ROUND(AE2553*$E2554,0)),IF(LataProjekcji>$F2554,0,ROUND(AE2553*$E2554,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2553>10,ROUND((D2555-1)*E2554,0),E2554)","v":0},{"$f":"D2553-D2556","v":0},null,{"$f":"OFFSET($C$269,$D2551,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1369","v":"nazwa ST: 0"},null,{"$f":"D1369","v":5},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1370","v":1900},{"$f":"E1370","v":1},{"$f":"IF(D2560>10,F1370,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2558,0)),\"brak daty\",IF(D2560>10,EDATE(OFFSET($E$269,$D2558,0),D2562),DATE(D2559,E2559,1)))","v":"brak daty"},{"$f":"SUM(K2559:AE2559)=D2562","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM(K2559)+12)<$D2562,12,$D2562-SUM(K2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:K2559)+12)<$D2562,12,$D2562-SUM($K2559:K2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:L2559)+12)<$D2562,12,$D2562-SUM($K2559:L2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:M2559)+12)<$D2562,12,$D2562-SUM($K2559:M2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:N2559)+12)<$D2562,12,$D2562-SUM($K2559:N2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:O2559)+12)<$D2562,12,$D2562-SUM($K2559:O2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:P2559)+12)<$D2562,12,$D2562-SUM($K2559:P2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:Q2559)+12)<$D2562,12,$D2562-SUM($K2559:Q2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:R2559)+12)<$D2562,12,$D2562-SUM($K2559:R2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:S2559)+12)<$D2562,12,$D2562-SUM($K2559:S2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:T2559)+12)<$D2562,12,$D2562-SUM($K2559:T2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:U2559)+12)<$D2562,12,$D2562-SUM($K2559:U2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:V2559)+12)<$D2562,12,$D2562-SUM($K2559:V2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:W2559)+12)<$D2562,12,$D2562-SUM($K2559:W2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:X2559)+12)<$D2562,12,$D2562-SUM($K2559:X2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:Y2559)+12)<$D2562,12,$D2562-SUM($K2559:Y2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:Z2559)+12)<$D2562,12,$D2562-SUM($K2559:Z2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:AA2559)+12)<$D2562,12,$D2562-SUM($K2559:AA2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:AB2559)+12)<$D2562,12,$D2562-SUM($K2559:AB2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:AC2559)+12)<$D2562,12,$D2562-SUM($K2559:AC2559)),0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,$F2559,IF($D2559<LataProjekcji,IF((SUM($K2559:AD2559)+12)<$D2562,12,$D2562-SUM($K2559:AD2559)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1371","v":0},{"$f":"E1371","v":0},{"$f":"F1371","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2558,0)))","v":false},{"$f":"SUM(K2560:AE2560)=E2562","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM(J2560:$K2560)+12)<$E2562,12,$E2562-SUM(J2560:$K2560)),0)),(IF($D2559<LataProjekcji,IF((SUM(J2560:$K2560)+12)<$D2562,12,$D2562-SUM(J2560:$K2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:K2560)+12)<$E2562,12,$E2562-SUM($K2560:K2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:K2560)+12)<$D2562,12,$D2562-SUM($K2560:K2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:L2560)+12)<$E2562,12,$E2562-SUM($K2560:L2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:L2560)+12)<$D2562,12,$D2562-SUM($K2560:L2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:M2560)+12)<$E2562,12,$E2562-SUM($K2560:M2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:M2560)+12)<$D2562,12,$D2562-SUM($K2560:M2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:N2560)+12)<$E2562,12,$E2562-SUM($K2560:N2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:N2560)+12)<$D2562,12,$D2562-SUM($K2560:N2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:O2560)+12)<$E2562,12,$E2562-SUM($K2560:O2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:O2560)+12)<$D2562,12,$D2562-SUM($K2560:O2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:P2560)+12)<$E2562,12,$E2562-SUM($K2560:P2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:P2560)+12)<$D2562,12,$D2562-SUM($K2560:P2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:Q2560)+12)<$E2562,12,$E2562-SUM($K2560:Q2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:Q2560)+12)<$D2562,12,$D2562-SUM($K2560:Q2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:R2560)+12)<$E2562,12,$E2562-SUM($K2560:R2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:R2560)+12)<$D2562,12,$D2562-SUM($K2560:R2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:S2560)+12)<$E2562,12,$E2562-SUM($K2560:S2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:S2560)+12)<$D2562,12,$D2562-SUM($K2560:S2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:T2560)+12)<$E2562,12,$E2562-SUM($K2560:T2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:T2560)+12)<$D2562,12,$D2562-SUM($K2560:T2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:U2560)+12)<$E2562,12,$E2562-SUM($K2560:U2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:U2560)+12)<$D2562,12,$D2562-SUM($K2560:U2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:V2560)+12)<$E2562,12,$E2562-SUM($K2560:V2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:V2560)+12)<$D2562,12,$D2562-SUM($K2560:V2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:W2560)+12)<$E2562,12,$E2562-SUM($K2560:W2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:W2560)+12)<$D2562,12,$D2562-SUM($K2560:W2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:X2560)+12)<$E2562,12,$E2562-SUM($K2560:X2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:X2560)+12)<$D2562,12,$D2562-SUM($K2560:X2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:Y2560)+12)<$E2562,12,$E2562-SUM($K2560:Y2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:Y2560)+12)<$D2562,12,$D2562-SUM($K2560:Y2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:Z2560)+12)<$E2562,12,$E2562-SUM($K2560:Z2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:Z2560)+12)<$D2562,12,$D2562-SUM($K2560:Z2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:AA2560)+12)<$E2562,12,$E2562-SUM($K2560:AA2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:AA2560)+12)<$D2562,12,$D2562-SUM($K2560:AA2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:AB2560)+12)<$E2562,12,$E2562-SUM($K2560:AB2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:AB2560)+12)<$D2562,12,$D2562-SUM($K2560:AB2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:AC2560)+12)<$E2562,12,$E2562-SUM($K2560:AC2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:AC2560)+12)<$D2562,12,$D2562-SUM($K2560:AC2560)),0)))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2559=LataProjekcji,IF($F2559>$E2562,$E2562,$F2559),IF($D2562>=$E2562,(IF($D2559<LataProjekcji,IF((SUM($K2560:AD2560)+12)<$E2562,12,$E2562-SUM($K2560:AD2560)),0)),(IF($D2559<LataProjekcji,IF((SUM($K2560:AD2560)+12)<$D2562,12,$D2562-SUM($K2560:AD2560)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1372","v":0},{"$f":"IF(D2560>10,ROUND(D2561/12,2),D2561)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2561:AE2561)=D2560","v":true},"amortyzacja",null,{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560,0),ROUND(K2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM(K2561:$K2561),0),ROUND(L2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:L2561),0),ROUND(M2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:M2561),0),ROUND(N2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:N2561),0),ROUND(O2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:O2561),0),ROUND(P2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:P2561),0),ROUND(Q2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:Q2561),0),ROUND(R2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:R2561),0),ROUND(S2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:S2561),0),ROUND(T2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:T2561),0),ROUND(U2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:U2561),0),ROUND(V2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:V2561),0),ROUND(W2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:W2561),0),ROUND(X2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:X2561),0),ROUND(Y2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:Y2561),0),ROUND(Z2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:Z2561),0),ROUND(AA2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:AA2561),0),ROUND(AB2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:AB2561),0),ROUND(AC2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:AC2561),0),ROUND(AD2559*$E2561,0)),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2562,ROUND($D2560-SUM($K2561:AD2561),0),ROUND(AE2559*$E2561,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2560/E2561,0),0)","v":0},{"$f":"IF(D2562=0,0,DATEDIF(DATE(D2559,E2559,1),DATE(F2561,G2561,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2559),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2559),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562),0),ROUND(K2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(K2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:K2562),0),ROUND(L2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(L2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:L2562),0),ROUND(M2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(M2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:M2562),0),ROUND(N2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(N2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:N2562),0),ROUND(O2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(O2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:O2562),0),ROUND(P2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(P2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:P2562),0),ROUND(Q2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(Q2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:Q2562),0),ROUND(R2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(R2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:R2562),0),ROUND(S2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(S2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:S2562),0),ROUND(T2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(T2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:T2562),0),ROUND(U2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(U2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:U2562),0),ROUND(V2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(V2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:V2562),0),ROUND(W2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(W2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:W2562),0),ROUND(X2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(X2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:X2562),0),ROUND(Y2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(Y2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:Y2562),0),ROUND(Z2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(Z2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:Z2562),0),ROUND(AA2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(AA2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:AA2562),0),ROUND(AB2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(AB2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:AB2562),0),ROUND(AC2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(AC2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:AC2562),0),ROUND(AD2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(AD2560*$E2561,0))),0),0)","v":0},{"$f":"IF(AND($G2560,NOT(ISTEXT($G2559)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,IF(AND($G2561=$G2562,$F2561=$F2562),ROUND($D2560-SUM($K2562:AD2562),0),ROUND(AE2560*$E2561,0)),IF(LataProjekcji>$F2561,0,ROUND(AE2560*$E2561,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2560>10,ROUND((D2562-1)*E2561,0),E2561)","v":0},{"$f":"D2560-D2563","v":0},null,{"$f":"OFFSET($C$269,$D2558,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1376","v":"nazwa ST: 0"},null,{"$f":"D1376","v":6},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1377","v":1900},{"$f":"E1377","v":1},{"$f":"IF(D2567>10,F1377,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2565,0)),\"brak daty\",IF(D2567>10,EDATE(OFFSET($E$269,$D2565,0),D2569),DATE(D2566,E2566,1)))","v":"brak daty"},{"$f":"SUM(K2566:AE2566)=D2569","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM(K2566)+12)<$D2569,12,$D2569-SUM(K2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:K2566)+12)<$D2569,12,$D2569-SUM($K2566:K2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:L2566)+12)<$D2569,12,$D2569-SUM($K2566:L2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:M2566)+12)<$D2569,12,$D2569-SUM($K2566:M2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:N2566)+12)<$D2569,12,$D2569-SUM($K2566:N2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:O2566)+12)<$D2569,12,$D2569-SUM($K2566:O2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:P2566)+12)<$D2569,12,$D2569-SUM($K2566:P2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:Q2566)+12)<$D2569,12,$D2569-SUM($K2566:Q2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:R2566)+12)<$D2569,12,$D2569-SUM($K2566:R2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:S2566)+12)<$D2569,12,$D2569-SUM($K2566:S2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:T2566)+12)<$D2569,12,$D2569-SUM($K2566:T2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:U2566)+12)<$D2569,12,$D2569-SUM($K2566:U2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:V2566)+12)<$D2569,12,$D2569-SUM($K2566:V2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:W2566)+12)<$D2569,12,$D2569-SUM($K2566:W2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:X2566)+12)<$D2569,12,$D2569-SUM($K2566:X2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:Y2566)+12)<$D2569,12,$D2569-SUM($K2566:Y2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:Z2566)+12)<$D2569,12,$D2569-SUM($K2566:Z2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:AA2566)+12)<$D2569,12,$D2569-SUM($K2566:AA2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:AB2566)+12)<$D2569,12,$D2569-SUM($K2566:AB2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:AC2566)+12)<$D2569,12,$D2569-SUM($K2566:AC2566)),0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,$F2566,IF($D2566<LataProjekcji,IF((SUM($K2566:AD2566)+12)<$D2569,12,$D2569-SUM($K2566:AD2566)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1378","v":0},{"$f":"E1378","v":0},{"$f":"F1378","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2565,0)))","v":false},{"$f":"SUM(K2567:AE2567)=E2569","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM(J2567:$K2567)+12)<$E2569,12,$E2569-SUM(J2567:$K2567)),0)),(IF($D2566<LataProjekcji,IF((SUM(J2567:$K2567)+12)<$D2569,12,$D2569-SUM(J2567:$K2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:K2567)+12)<$E2569,12,$E2569-SUM($K2567:K2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:K2567)+12)<$D2569,12,$D2569-SUM($K2567:K2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:L2567)+12)<$E2569,12,$E2569-SUM($K2567:L2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:L2567)+12)<$D2569,12,$D2569-SUM($K2567:L2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:M2567)+12)<$E2569,12,$E2569-SUM($K2567:M2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:M2567)+12)<$D2569,12,$D2569-SUM($K2567:M2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:N2567)+12)<$E2569,12,$E2569-SUM($K2567:N2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:N2567)+12)<$D2569,12,$D2569-SUM($K2567:N2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:O2567)+12)<$E2569,12,$E2569-SUM($K2567:O2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:O2567)+12)<$D2569,12,$D2569-SUM($K2567:O2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:P2567)+12)<$E2569,12,$E2569-SUM($K2567:P2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:P2567)+12)<$D2569,12,$D2569-SUM($K2567:P2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:Q2567)+12)<$E2569,12,$E2569-SUM($K2567:Q2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:Q2567)+12)<$D2569,12,$D2569-SUM($K2567:Q2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:R2567)+12)<$E2569,12,$E2569-SUM($K2567:R2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:R2567)+12)<$D2569,12,$D2569-SUM($K2567:R2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:S2567)+12)<$E2569,12,$E2569-SUM($K2567:S2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:S2567)+12)<$D2569,12,$D2569-SUM($K2567:S2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:T2567)+12)<$E2569,12,$E2569-SUM($K2567:T2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:T2567)+12)<$D2569,12,$D2569-SUM($K2567:T2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:U2567)+12)<$E2569,12,$E2569-SUM($K2567:U2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:U2567)+12)<$D2569,12,$D2569-SUM($K2567:U2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:V2567)+12)<$E2569,12,$E2569-SUM($K2567:V2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:V2567)+12)<$D2569,12,$D2569-SUM($K2567:V2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:W2567)+12)<$E2569,12,$E2569-SUM($K2567:W2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:W2567)+12)<$D2569,12,$D2569-SUM($K2567:W2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:X2567)+12)<$E2569,12,$E2569-SUM($K2567:X2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:X2567)+12)<$D2569,12,$D2569-SUM($K2567:X2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:Y2567)+12)<$E2569,12,$E2569-SUM($K2567:Y2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:Y2567)+12)<$D2569,12,$D2569-SUM($K2567:Y2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:Z2567)+12)<$E2569,12,$E2569-SUM($K2567:Z2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:Z2567)+12)<$D2569,12,$D2569-SUM($K2567:Z2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:AA2567)+12)<$E2569,12,$E2569-SUM($K2567:AA2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:AA2567)+12)<$D2569,12,$D2569-SUM($K2567:AA2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:AB2567)+12)<$E2569,12,$E2569-SUM($K2567:AB2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:AB2567)+12)<$D2569,12,$D2569-SUM($K2567:AB2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:AC2567)+12)<$E2569,12,$E2569-SUM($K2567:AC2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:AC2567)+12)<$D2569,12,$D2569-SUM($K2567:AC2567)),0)))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2566=LataProjekcji,IF($F2566>$E2569,$E2569,$F2566),IF($D2569>=$E2569,(IF($D2566<LataProjekcji,IF((SUM($K2567:AD2567)+12)<$E2569,12,$E2569-SUM($K2567:AD2567)),0)),(IF($D2566<LataProjekcji,IF((SUM($K2567:AD2567)+12)<$D2569,12,$D2569-SUM($K2567:AD2567)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1379","v":0},{"$f":"IF(D2567>10,ROUND(D2568/12,2),D2568)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2568:AE2568)=D2567","v":true},"amortyzacja",null,{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567,0),ROUND(K2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM(K2568:$K2568),0),ROUND(L2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:L2568),0),ROUND(M2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:M2568),0),ROUND(N2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:N2568),0),ROUND(O2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:O2568),0),ROUND(P2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:P2568),0),ROUND(Q2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:Q2568),0),ROUND(R2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:R2568),0),ROUND(S2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:S2568),0),ROUND(T2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:T2568),0),ROUND(U2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:U2568),0),ROUND(V2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:V2568),0),ROUND(W2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:W2568),0),ROUND(X2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:X2568),0),ROUND(Y2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:Y2568),0),ROUND(Z2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:Z2568),0),ROUND(AA2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:AA2568),0),ROUND(AB2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:AB2568),0),ROUND(AC2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:AC2568),0),ROUND(AD2566*$E2568,0)),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2569,ROUND($D2567-SUM($K2568:AD2568),0),ROUND(AE2566*$E2568,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2567/E2568,0),0)","v":0},{"$f":"IF(D2569=0,0,DATEDIF(DATE(D2566,E2566,1),DATE(F2568,G2568,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2566),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2566),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569),0),ROUND(K2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(K2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:K2569),0),ROUND(L2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(L2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:L2569),0),ROUND(M2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(M2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:M2569),0),ROUND(N2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(N2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:N2569),0),ROUND(O2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(O2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:O2569),0),ROUND(P2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(P2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:P2569),0),ROUND(Q2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(Q2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:Q2569),0),ROUND(R2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(R2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:R2569),0),ROUND(S2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(S2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:S2569),0),ROUND(T2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(T2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:T2569),0),ROUND(U2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(U2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:U2569),0),ROUND(V2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(V2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:V2569),0),ROUND(W2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(W2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:W2569),0),ROUND(X2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(X2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:X2569),0),ROUND(Y2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(Y2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:Y2569),0),ROUND(Z2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(Z2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:Z2569),0),ROUND(AA2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(AA2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:AA2569),0),ROUND(AB2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(AB2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:AB2569),0),ROUND(AC2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(AC2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:AC2569),0),ROUND(AD2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(AD2567*$E2568,0))),0),0)","v":0},{"$f":"IF(AND($G2567,NOT(ISTEXT($G2566)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,IF(AND($G2568=$G2569,$F2568=$F2569),ROUND($D2567-SUM($K2569:AD2569),0),ROUND(AE2567*$E2568,0)),IF(LataProjekcji>$F2568,0,ROUND(AE2567*$E2568,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2567>10,ROUND((D2569-1)*E2568,0),E2568)","v":0},{"$f":"D2567-D2570","v":0},null,{"$f":"OFFSET($C$269,$D2565,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1383","v":"nazwa ST: 0"},null,{"$f":"D1383","v":7},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1384","v":1900},{"$f":"E1384","v":1},{"$f":"IF(D2574>10,F1384,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2572,0)),\"brak daty\",IF(D2574>10,EDATE(OFFSET($E$269,$D2572,0),D2576),DATE(D2573,E2573,1)))","v":"brak daty"},{"$f":"SUM(K2573:AE2573)=D2576","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM(K2573)+12)<$D2576,12,$D2576-SUM(K2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:K2573)+12)<$D2576,12,$D2576-SUM($K2573:K2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:L2573)+12)<$D2576,12,$D2576-SUM($K2573:L2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:M2573)+12)<$D2576,12,$D2576-SUM($K2573:M2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:N2573)+12)<$D2576,12,$D2576-SUM($K2573:N2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:O2573)+12)<$D2576,12,$D2576-SUM($K2573:O2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:P2573)+12)<$D2576,12,$D2576-SUM($K2573:P2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:Q2573)+12)<$D2576,12,$D2576-SUM($K2573:Q2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:R2573)+12)<$D2576,12,$D2576-SUM($K2573:R2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:S2573)+12)<$D2576,12,$D2576-SUM($K2573:S2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:T2573)+12)<$D2576,12,$D2576-SUM($K2573:T2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:U2573)+12)<$D2576,12,$D2576-SUM($K2573:U2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:V2573)+12)<$D2576,12,$D2576-SUM($K2573:V2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:W2573)+12)<$D2576,12,$D2576-SUM($K2573:W2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:X2573)+12)<$D2576,12,$D2576-SUM($K2573:X2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:Y2573)+12)<$D2576,12,$D2576-SUM($K2573:Y2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:Z2573)+12)<$D2576,12,$D2576-SUM($K2573:Z2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:AA2573)+12)<$D2576,12,$D2576-SUM($K2573:AA2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:AB2573)+12)<$D2576,12,$D2576-SUM($K2573:AB2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:AC2573)+12)<$D2576,12,$D2576-SUM($K2573:AC2573)),0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,$F2573,IF($D2573<LataProjekcji,IF((SUM($K2573:AD2573)+12)<$D2576,12,$D2576-SUM($K2573:AD2573)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1385","v":0},{"$f":"E1385","v":0},{"$f":"F1385","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2572,0)))","v":false},{"$f":"SUM(K2574:AE2574)=E2576","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM(J2574:$K2574)+12)<$E2576,12,$E2576-SUM(J2574:$K2574)),0)),(IF($D2573<LataProjekcji,IF((SUM(J2574:$K2574)+12)<$D2576,12,$D2576-SUM(J2574:$K2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:K2574)+12)<$E2576,12,$E2576-SUM($K2574:K2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:K2574)+12)<$D2576,12,$D2576-SUM($K2574:K2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:L2574)+12)<$E2576,12,$E2576-SUM($K2574:L2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:L2574)+12)<$D2576,12,$D2576-SUM($K2574:L2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:M2574)+12)<$E2576,12,$E2576-SUM($K2574:M2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:M2574)+12)<$D2576,12,$D2576-SUM($K2574:M2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:N2574)+12)<$E2576,12,$E2576-SUM($K2574:N2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:N2574)+12)<$D2576,12,$D2576-SUM($K2574:N2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:O2574)+12)<$E2576,12,$E2576-SUM($K2574:O2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:O2574)+12)<$D2576,12,$D2576-SUM($K2574:O2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:P2574)+12)<$E2576,12,$E2576-SUM($K2574:P2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:P2574)+12)<$D2576,12,$D2576-SUM($K2574:P2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:Q2574)+12)<$E2576,12,$E2576-SUM($K2574:Q2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:Q2574)+12)<$D2576,12,$D2576-SUM($K2574:Q2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:R2574)+12)<$E2576,12,$E2576-SUM($K2574:R2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:R2574)+12)<$D2576,12,$D2576-SUM($K2574:R2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:S2574)+12)<$E2576,12,$E2576-SUM($K2574:S2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:S2574)+12)<$D2576,12,$D2576-SUM($K2574:S2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:T2574)+12)<$E2576,12,$E2576-SUM($K2574:T2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:T2574)+12)<$D2576,12,$D2576-SUM($K2574:T2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:U2574)+12)<$E2576,12,$E2576-SUM($K2574:U2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:U2574)+12)<$D2576,12,$D2576-SUM($K2574:U2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:V2574)+12)<$E2576,12,$E2576-SUM($K2574:V2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:V2574)+12)<$D2576,12,$D2576-SUM($K2574:V2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:W2574)+12)<$E2576,12,$E2576-SUM($K2574:W2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:W2574)+12)<$D2576,12,$D2576-SUM($K2574:W2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:X2574)+12)<$E2576,12,$E2576-SUM($K2574:X2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:X2574)+12)<$D2576,12,$D2576-SUM($K2574:X2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:Y2574)+12)<$E2576,12,$E2576-SUM($K2574:Y2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:Y2574)+12)<$D2576,12,$D2576-SUM($K2574:Y2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:Z2574)+12)<$E2576,12,$E2576-SUM($K2574:Z2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:Z2574)+12)<$D2576,12,$D2576-SUM($K2574:Z2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:AA2574)+12)<$E2576,12,$E2576-SUM($K2574:AA2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:AA2574)+12)<$D2576,12,$D2576-SUM($K2574:AA2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:AB2574)+12)<$E2576,12,$E2576-SUM($K2574:AB2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:AB2574)+12)<$D2576,12,$D2576-SUM($K2574:AB2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:AC2574)+12)<$E2576,12,$E2576-SUM($K2574:AC2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:AC2574)+12)<$D2576,12,$D2576-SUM($K2574:AC2574)),0)))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2573=LataProjekcji,IF($F2573>$E2576,$E2576,$F2573),IF($D2576>=$E2576,(IF($D2573<LataProjekcji,IF((SUM($K2574:AD2574)+12)<$E2576,12,$E2576-SUM($K2574:AD2574)),0)),(IF($D2573<LataProjekcji,IF((SUM($K2574:AD2574)+12)<$D2576,12,$D2576-SUM($K2574:AD2574)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1386","v":0},{"$f":"IF(D2574>10,ROUND(D2575/12,2),D2575)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2575:AE2575)=D2574","v":true},"amortyzacja",null,{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574,0),ROUND(K2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM(K2575:$K2575),0),ROUND(L2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:L2575),0),ROUND(M2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:M2575),0),ROUND(N2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:N2575),0),ROUND(O2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:O2575),0),ROUND(P2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:P2575),0),ROUND(Q2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:Q2575),0),ROUND(R2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:R2575),0),ROUND(S2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:S2575),0),ROUND(T2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:T2575),0),ROUND(U2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:U2575),0),ROUND(V2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:V2575),0),ROUND(W2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:W2575),0),ROUND(X2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:X2575),0),ROUND(Y2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:Y2575),0),ROUND(Z2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:Z2575),0),ROUND(AA2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:AA2575),0),ROUND(AB2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:AB2575),0),ROUND(AC2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:AC2575),0),ROUND(AD2573*$E2575,0)),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,ROUND($D2574-SUM($K2575:AD2575),0),ROUND(AE2573*$E2575,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2574/E2575,0),0)","v":0},{"$f":"IF(D2576=0,0,DATEDIF(DATE(D2573,E2573,1),DATE(F2575,G2575,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2573),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2573),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576),0),ROUND(K2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(K2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:K2576),0),ROUND(L2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(L2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:L2576),0),ROUND(M2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(M2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:M2576),0),ROUND(N2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(N2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:N2576),0),ROUND(O2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(O2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:O2576),0),ROUND(P2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(P2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:P2576),0),ROUND(Q2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(Q2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:Q2576),0),ROUND(R2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(R2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:R2576),0),ROUND(S2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(S2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:S2576),0),ROUND(T2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(T2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:T2576),0),ROUND(U2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(U2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:U2576),0),ROUND(V2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(V2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:V2576),0),ROUND(W2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(W2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:W2576),0),ROUND(X2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(X2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:X2576),0),ROUND(Y2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(Y2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:Y2576),0),ROUND(Z2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(Z2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:Z2576),0),ROUND(AA2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(AA2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:AA2576),0),ROUND(AB2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(AB2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:AB2576),0),ROUND(AC2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(AC2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:AC2576),0),ROUND(AD2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(AD2574*$E2575,0))),0),0)","v":0},{"$f":"IF(AND($G2574,NOT(ISTEXT($G2573)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2575,IF(AND($G2575=$G2576,$F2575=$F2576),ROUND($D2574-SUM($K2576:AD2576),0),ROUND(AE2574*$E2575,0)),IF(LataProjekcji>$F2575,0,ROUND(AE2574*$E2575,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2574>10,ROUND((D2576-1)*E2575,0),E2575)","v":0},{"$f":"D2574-D2577","v":0},null,{"$f":"OFFSET($C$269,$D2572,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1390","v":"nazwa ST: 0"},null,{"$f":"D1390","v":8},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1391","v":1900},{"$f":"E1391","v":1},{"$f":"IF(D2581>10,F1391,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2579,0)),\"brak daty\",IF(D2581>10,EDATE(OFFSET($E$269,$D2579,0),D2583),DATE(D2580,E2580,1)))","v":"brak daty"},{"$f":"SUM(K2580:AE2580)=D2583","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM(K2580)+12)<$D2583,12,$D2583-SUM(K2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:K2580)+12)<$D2583,12,$D2583-SUM($K2580:K2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:L2580)+12)<$D2583,12,$D2583-SUM($K2580:L2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:M2580)+12)<$D2583,12,$D2583-SUM($K2580:M2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:N2580)+12)<$D2583,12,$D2583-SUM($K2580:N2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:O2580)+12)<$D2583,12,$D2583-SUM($K2580:O2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:P2580)+12)<$D2583,12,$D2583-SUM($K2580:P2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:Q2580)+12)<$D2583,12,$D2583-SUM($K2580:Q2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:R2580)+12)<$D2583,12,$D2583-SUM($K2580:R2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:S2580)+12)<$D2583,12,$D2583-SUM($K2580:S2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:T2580)+12)<$D2583,12,$D2583-SUM($K2580:T2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:U2580)+12)<$D2583,12,$D2583-SUM($K2580:U2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:V2580)+12)<$D2583,12,$D2583-SUM($K2580:V2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:W2580)+12)<$D2583,12,$D2583-SUM($K2580:W2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:X2580)+12)<$D2583,12,$D2583-SUM($K2580:X2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:Y2580)+12)<$D2583,12,$D2583-SUM($K2580:Y2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:Z2580)+12)<$D2583,12,$D2583-SUM($K2580:Z2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:AA2580)+12)<$D2583,12,$D2583-SUM($K2580:AA2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:AB2580)+12)<$D2583,12,$D2583-SUM($K2580:AB2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:AC2580)+12)<$D2583,12,$D2583-SUM($K2580:AC2580)),0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,$F2580,IF($D2580<LataProjekcji,IF((SUM($K2580:AD2580)+12)<$D2583,12,$D2583-SUM($K2580:AD2580)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1392","v":0},{"$f":"E1392","v":0},{"$f":"F1392","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2579,0)))","v":false},{"$f":"SUM(K2581:AE2581)=E2583","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM(J2581:$K2581)+12)<$E2583,12,$E2583-SUM(J2581:$K2581)),0)),(IF($D2580<LataProjekcji,IF((SUM(J2581:$K2581)+12)<$D2583,12,$D2583-SUM(J2581:$K2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:K2581)+12)<$E2583,12,$E2583-SUM($K2581:K2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:K2581)+12)<$D2583,12,$D2583-SUM($K2581:K2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:L2581)+12)<$E2583,12,$E2583-SUM($K2581:L2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:L2581)+12)<$D2583,12,$D2583-SUM($K2581:L2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:M2581)+12)<$E2583,12,$E2583-SUM($K2581:M2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:M2581)+12)<$D2583,12,$D2583-SUM($K2581:M2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:N2581)+12)<$E2583,12,$E2583-SUM($K2581:N2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:N2581)+12)<$D2583,12,$D2583-SUM($K2581:N2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:O2581)+12)<$E2583,12,$E2583-SUM($K2581:O2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:O2581)+12)<$D2583,12,$D2583-SUM($K2581:O2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:P2581)+12)<$E2583,12,$E2583-SUM($K2581:P2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:P2581)+12)<$D2583,12,$D2583-SUM($K2581:P2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:Q2581)+12)<$E2583,12,$E2583-SUM($K2581:Q2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:Q2581)+12)<$D2583,12,$D2583-SUM($K2581:Q2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:R2581)+12)<$E2583,12,$E2583-SUM($K2581:R2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:R2581)+12)<$D2583,12,$D2583-SUM($K2581:R2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:S2581)+12)<$E2583,12,$E2583-SUM($K2581:S2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:S2581)+12)<$D2583,12,$D2583-SUM($K2581:S2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:T2581)+12)<$E2583,12,$E2583-SUM($K2581:T2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:T2581)+12)<$D2583,12,$D2583-SUM($K2581:T2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:U2581)+12)<$E2583,12,$E2583-SUM($K2581:U2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:U2581)+12)<$D2583,12,$D2583-SUM($K2581:U2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:V2581)+12)<$E2583,12,$E2583-SUM($K2581:V2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:V2581)+12)<$D2583,12,$D2583-SUM($K2581:V2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:W2581)+12)<$E2583,12,$E2583-SUM($K2581:W2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:W2581)+12)<$D2583,12,$D2583-SUM($K2581:W2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:X2581)+12)<$E2583,12,$E2583-SUM($K2581:X2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:X2581)+12)<$D2583,12,$D2583-SUM($K2581:X2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:Y2581)+12)<$E2583,12,$E2583-SUM($K2581:Y2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:Y2581)+12)<$D2583,12,$D2583-SUM($K2581:Y2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:Z2581)+12)<$E2583,12,$E2583-SUM($K2581:Z2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:Z2581)+12)<$D2583,12,$D2583-SUM($K2581:Z2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:AA2581)+12)<$E2583,12,$E2583-SUM($K2581:AA2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:AA2581)+12)<$D2583,12,$D2583-SUM($K2581:AA2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:AB2581)+12)<$E2583,12,$E2583-SUM($K2581:AB2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:AB2581)+12)<$D2583,12,$D2583-SUM($K2581:AB2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:AC2581)+12)<$E2583,12,$E2583-SUM($K2581:AC2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:AC2581)+12)<$D2583,12,$D2583-SUM($K2581:AC2581)),0)))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2580=LataProjekcji,IF($F2580>$E2583,$E2583,$F2580),IF($D2583>=$E2583,(IF($D2580<LataProjekcji,IF((SUM($K2581:AD2581)+12)<$E2583,12,$E2583-SUM($K2581:AD2581)),0)),(IF($D2580<LataProjekcji,IF((SUM($K2581:AD2581)+12)<$D2583,12,$D2583-SUM($K2581:AD2581)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1393","v":0},{"$f":"IF(D2581>10,ROUND(D2582/12,2),D2582)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2582:AE2582)=D2581","v":true},"amortyzacja",null,{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581,0),ROUND(K2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM(K2582:$K2582),0),ROUND(L2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:L2582),0),ROUND(M2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:M2582),0),ROUND(N2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:N2582),0),ROUND(O2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:O2582),0),ROUND(P2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:P2582),0),ROUND(Q2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:Q2582),0),ROUND(R2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:R2582),0),ROUND(S2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:S2582),0),ROUND(T2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:T2582),0),ROUND(U2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:U2582),0),ROUND(V2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:V2582),0),ROUND(W2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:W2582),0),ROUND(X2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:X2582),0),ROUND(Y2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:Y2582),0),ROUND(Z2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:Z2582),0),ROUND(AA2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:AA2582),0),ROUND(AB2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:AB2582),0),ROUND(AC2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:AC2582),0),ROUND(AD2580*$E2582,0)),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,ROUND($D2581-SUM($K2582:AD2582),0),ROUND(AE2580*$E2582,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2581/E2582,0),0)","v":0},{"$f":"IF(D2583=0,0,DATEDIF(DATE(D2580,E2580,1),DATE(F2582,G2582,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2580),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2580),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583),0),ROUND(K2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(K2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:K2583),0),ROUND(L2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(L2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:L2583),0),ROUND(M2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(M2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:M2583),0),ROUND(N2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(N2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:N2583),0),ROUND(O2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(O2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:O2583),0),ROUND(P2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(P2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:P2583),0),ROUND(Q2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(Q2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:Q2583),0),ROUND(R2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(R2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:R2583),0),ROUND(S2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(S2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:S2583),0),ROUND(T2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(T2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:T2583),0),ROUND(U2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(U2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:U2583),0),ROUND(V2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(V2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:V2583),0),ROUND(W2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(W2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:W2583),0),ROUND(X2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(X2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:X2583),0),ROUND(Y2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(Y2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:Y2583),0),ROUND(Z2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(Z2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:Z2583),0),ROUND(AA2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(AA2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:AA2583),0),ROUND(AB2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(AB2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:AB2583),0),ROUND(AC2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(AC2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:AC2583),0),ROUND(AD2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(AD2581*$E2582,0))),0),0)","v":0},{"$f":"IF(AND($G2581,NOT(ISTEXT($G2580)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2582,IF(AND($G2582=$G2583,$F2582=$F2583),ROUND($D2581-SUM($K2583:AD2583),0),ROUND(AE2581*$E2582,0)),IF(LataProjekcji>$F2582,0,ROUND(AE2581*$E2582,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2581>10,ROUND((D2583-1)*E2582,0),E2582)","v":0},{"$f":"D2581-D2584","v":0},null,{"$f":"OFFSET($C$269,$D2579,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1397","v":"nazwa ST: 0"},null,{"$f":"D1397","v":9},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1398","v":1900},{"$f":"E1398","v":1},{"$f":"IF(D2588>10,F1398,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2586,0)),\"brak daty\",IF(D2588>10,EDATE(OFFSET($E$269,$D2586,0),D2590),DATE(D2587,E2587,1)))","v":"brak daty"},{"$f":"SUM(K2587:AE2587)=D2590","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM(K2587)+12)<$D2590,12,$D2590-SUM(K2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:K2587)+12)<$D2590,12,$D2590-SUM($K2587:K2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:L2587)+12)<$D2590,12,$D2590-SUM($K2587:L2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:M2587)+12)<$D2590,12,$D2590-SUM($K2587:M2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:N2587)+12)<$D2590,12,$D2590-SUM($K2587:N2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:O2587)+12)<$D2590,12,$D2590-SUM($K2587:O2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:P2587)+12)<$D2590,12,$D2590-SUM($K2587:P2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:Q2587)+12)<$D2590,12,$D2590-SUM($K2587:Q2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:R2587)+12)<$D2590,12,$D2590-SUM($K2587:R2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:S2587)+12)<$D2590,12,$D2590-SUM($K2587:S2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:T2587)+12)<$D2590,12,$D2590-SUM($K2587:T2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:U2587)+12)<$D2590,12,$D2590-SUM($K2587:U2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:V2587)+12)<$D2590,12,$D2590-SUM($K2587:V2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:W2587)+12)<$D2590,12,$D2590-SUM($K2587:W2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:X2587)+12)<$D2590,12,$D2590-SUM($K2587:X2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:Y2587)+12)<$D2590,12,$D2590-SUM($K2587:Y2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:Z2587)+12)<$D2590,12,$D2590-SUM($K2587:Z2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:AA2587)+12)<$D2590,12,$D2590-SUM($K2587:AA2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:AB2587)+12)<$D2590,12,$D2590-SUM($K2587:AB2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:AC2587)+12)<$D2590,12,$D2590-SUM($K2587:AC2587)),0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,$F2587,IF($D2587<LataProjekcji,IF((SUM($K2587:AD2587)+12)<$D2590,12,$D2590-SUM($K2587:AD2587)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1399","v":0},{"$f":"E1399","v":0},{"$f":"F1399","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2586,0)))","v":false},{"$f":"SUM(K2588:AE2588)=E2590","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM(J2588:$K2588)+12)<$E2590,12,$E2590-SUM(J2588:$K2588)),0)),(IF($D2587<LataProjekcji,IF((SUM(J2588:$K2588)+12)<$D2590,12,$D2590-SUM(J2588:$K2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:K2588)+12)<$E2590,12,$E2590-SUM($K2588:K2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:K2588)+12)<$D2590,12,$D2590-SUM($K2588:K2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:L2588)+12)<$E2590,12,$E2590-SUM($K2588:L2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:L2588)+12)<$D2590,12,$D2590-SUM($K2588:L2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:M2588)+12)<$E2590,12,$E2590-SUM($K2588:M2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:M2588)+12)<$D2590,12,$D2590-SUM($K2588:M2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:N2588)+12)<$E2590,12,$E2590-SUM($K2588:N2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:N2588)+12)<$D2590,12,$D2590-SUM($K2588:N2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:O2588)+12)<$E2590,12,$E2590-SUM($K2588:O2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:O2588)+12)<$D2590,12,$D2590-SUM($K2588:O2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:P2588)+12)<$E2590,12,$E2590-SUM($K2588:P2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:P2588)+12)<$D2590,12,$D2590-SUM($K2588:P2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:Q2588)+12)<$E2590,12,$E2590-SUM($K2588:Q2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:Q2588)+12)<$D2590,12,$D2590-SUM($K2588:Q2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:R2588)+12)<$E2590,12,$E2590-SUM($K2588:R2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:R2588)+12)<$D2590,12,$D2590-SUM($K2588:R2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:S2588)+12)<$E2590,12,$E2590-SUM($K2588:S2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:S2588)+12)<$D2590,12,$D2590-SUM($K2588:S2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:T2588)+12)<$E2590,12,$E2590-SUM($K2588:T2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:T2588)+12)<$D2590,12,$D2590-SUM($K2588:T2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:U2588)+12)<$E2590,12,$E2590-SUM($K2588:U2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:U2588)+12)<$D2590,12,$D2590-SUM($K2588:U2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:V2588)+12)<$E2590,12,$E2590-SUM($K2588:V2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:V2588)+12)<$D2590,12,$D2590-SUM($K2588:V2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:W2588)+12)<$E2590,12,$E2590-SUM($K2588:W2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:W2588)+12)<$D2590,12,$D2590-SUM($K2588:W2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:X2588)+12)<$E2590,12,$E2590-SUM($K2588:X2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:X2588)+12)<$D2590,12,$D2590-SUM($K2588:X2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:Y2588)+12)<$E2590,12,$E2590-SUM($K2588:Y2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:Y2588)+12)<$D2590,12,$D2590-SUM($K2588:Y2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:Z2588)+12)<$E2590,12,$E2590-SUM($K2588:Z2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:Z2588)+12)<$D2590,12,$D2590-SUM($K2588:Z2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:AA2588)+12)<$E2590,12,$E2590-SUM($K2588:AA2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:AA2588)+12)<$D2590,12,$D2590-SUM($K2588:AA2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:AB2588)+12)<$E2590,12,$E2590-SUM($K2588:AB2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:AB2588)+12)<$D2590,12,$D2590-SUM($K2588:AB2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:AC2588)+12)<$E2590,12,$E2590-SUM($K2588:AC2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:AC2588)+12)<$D2590,12,$D2590-SUM($K2588:AC2588)),0)))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2587=LataProjekcji,IF($F2587>$E2590,$E2590,$F2587),IF($D2590>=$E2590,(IF($D2587<LataProjekcji,IF((SUM($K2588:AD2588)+12)<$E2590,12,$E2590-SUM($K2588:AD2588)),0)),(IF($D2587<LataProjekcji,IF((SUM($K2588:AD2588)+12)<$D2590,12,$D2590-SUM($K2588:AD2588)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1400","v":0},{"$f":"IF(D2588>10,ROUND(D2589/12,2),D2589)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2589:AE2589)=D2588","v":true},"amortyzacja",null,{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588,0),ROUND(K2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM(K2589:$K2589),0),ROUND(L2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:L2589),0),ROUND(M2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:M2589),0),ROUND(N2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:N2589),0),ROUND(O2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:O2589),0),ROUND(P2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:P2589),0),ROUND(Q2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:Q2589),0),ROUND(R2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:R2589),0),ROUND(S2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:S2589),0),ROUND(T2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:T2589),0),ROUND(U2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:U2589),0),ROUND(V2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:V2589),0),ROUND(W2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:W2589),0),ROUND(X2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:X2589),0),ROUND(Y2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:Y2589),0),ROUND(Z2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:Z2589),0),ROUND(AA2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:AA2589),0),ROUND(AB2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:AB2589),0),ROUND(AC2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:AC2589),0),ROUND(AD2587*$E2589,0)),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,ROUND($D2588-SUM($K2589:AD2589),0),ROUND(AE2587*$E2589,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2588/E2589,0),0)","v":0},{"$f":"IF(D2590=0,0,DATEDIF(DATE(D2587,E2587,1),DATE(F2589,G2589,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2587),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2587),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590),0),ROUND(K2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(K2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:K2590),0),ROUND(L2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(L2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:L2590),0),ROUND(M2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(M2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:M2590),0),ROUND(N2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(N2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:N2590),0),ROUND(O2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(O2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:O2590),0),ROUND(P2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(P2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:P2590),0),ROUND(Q2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(Q2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:Q2590),0),ROUND(R2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(R2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:R2590),0),ROUND(S2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(S2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:S2590),0),ROUND(T2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(T2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:T2590),0),ROUND(U2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(U2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:U2590),0),ROUND(V2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(V2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:V2590),0),ROUND(W2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(W2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:W2590),0),ROUND(X2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(X2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:X2590),0),ROUND(Y2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(Y2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:Y2590),0),ROUND(Z2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(Z2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:Z2590),0),ROUND(AA2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(AA2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:AA2590),0),ROUND(AB2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(AB2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:AB2590),0),ROUND(AC2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(AC2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:AC2590),0),ROUND(AD2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(AD2588*$E2589,0))),0),0)","v":0},{"$f":"IF(AND($G2588,NOT(ISTEXT($G2587)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2589,IF(AND($G2589=$G2590,$F2589=$F2590),ROUND($D2588-SUM($K2590:AD2590),0),ROUND(AE2588*$E2589,0)),IF(LataProjekcji>$F2589,0,ROUND(AE2588*$E2589,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2588>10,ROUND((D2590-1)*E2589,0),E2589)","v":0},{"$f":"D2588-D2591","v":0},null,{"$f":"OFFSET($C$269,$D2586,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1404","v":"nazwa ST: 0"},null,{"$f":"D1404","v":10},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1405","v":1900},{"$f":"E1405","v":1},{"$f":"IF(D2595>10,F1405,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2593,0)),\"brak daty\",IF(D2595>10,EDATE(OFFSET($E$269,$D2593,0),D2597),DATE(D2594,E2594,1)))","v":"brak daty"},{"$f":"SUM(K2594:AE2594)=D2597","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM(K2594)+12)<$D2597,12,$D2597-SUM(K2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:K2594)+12)<$D2597,12,$D2597-SUM($K2594:K2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:L2594)+12)<$D2597,12,$D2597-SUM($K2594:L2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:M2594)+12)<$D2597,12,$D2597-SUM($K2594:M2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:N2594)+12)<$D2597,12,$D2597-SUM($K2594:N2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:O2594)+12)<$D2597,12,$D2597-SUM($K2594:O2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:P2594)+12)<$D2597,12,$D2597-SUM($K2594:P2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:Q2594)+12)<$D2597,12,$D2597-SUM($K2594:Q2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:R2594)+12)<$D2597,12,$D2597-SUM($K2594:R2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:S2594)+12)<$D2597,12,$D2597-SUM($K2594:S2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:T2594)+12)<$D2597,12,$D2597-SUM($K2594:T2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:U2594)+12)<$D2597,12,$D2597-SUM($K2594:U2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:V2594)+12)<$D2597,12,$D2597-SUM($K2594:V2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:W2594)+12)<$D2597,12,$D2597-SUM($K2594:W2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:X2594)+12)<$D2597,12,$D2597-SUM($K2594:X2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:Y2594)+12)<$D2597,12,$D2597-SUM($K2594:Y2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:Z2594)+12)<$D2597,12,$D2597-SUM($K2594:Z2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:AA2594)+12)<$D2597,12,$D2597-SUM($K2594:AA2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:AB2594)+12)<$D2597,12,$D2597-SUM($K2594:AB2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:AC2594)+12)<$D2597,12,$D2597-SUM($K2594:AC2594)),0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,$F2594,IF($D2594<LataProjekcji,IF((SUM($K2594:AD2594)+12)<$D2597,12,$D2597-SUM($K2594:AD2594)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1406","v":0},{"$f":"E1406","v":0},{"$f":"F1406","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2593,0)))","v":false},{"$f":"SUM(K2595:AE2595)=E2597","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM(J2595:$K2595)+12)<$E2597,12,$E2597-SUM(J2595:$K2595)),0)),(IF($D2594<LataProjekcji,IF((SUM(J2595:$K2595)+12)<$D2597,12,$D2597-SUM(J2595:$K2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:K2595)+12)<$E2597,12,$E2597-SUM($K2595:K2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:K2595)+12)<$D2597,12,$D2597-SUM($K2595:K2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:L2595)+12)<$E2597,12,$E2597-SUM($K2595:L2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:L2595)+12)<$D2597,12,$D2597-SUM($K2595:L2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:M2595)+12)<$E2597,12,$E2597-SUM($K2595:M2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:M2595)+12)<$D2597,12,$D2597-SUM($K2595:M2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:N2595)+12)<$E2597,12,$E2597-SUM($K2595:N2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:N2595)+12)<$D2597,12,$D2597-SUM($K2595:N2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:O2595)+12)<$E2597,12,$E2597-SUM($K2595:O2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:O2595)+12)<$D2597,12,$D2597-SUM($K2595:O2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:P2595)+12)<$E2597,12,$E2597-SUM($K2595:P2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:P2595)+12)<$D2597,12,$D2597-SUM($K2595:P2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:Q2595)+12)<$E2597,12,$E2597-SUM($K2595:Q2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:Q2595)+12)<$D2597,12,$D2597-SUM($K2595:Q2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:R2595)+12)<$E2597,12,$E2597-SUM($K2595:R2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:R2595)+12)<$D2597,12,$D2597-SUM($K2595:R2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:S2595)+12)<$E2597,12,$E2597-SUM($K2595:S2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:S2595)+12)<$D2597,12,$D2597-SUM($K2595:S2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:T2595)+12)<$E2597,12,$E2597-SUM($K2595:T2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:T2595)+12)<$D2597,12,$D2597-SUM($K2595:T2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:U2595)+12)<$E2597,12,$E2597-SUM($K2595:U2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:U2595)+12)<$D2597,12,$D2597-SUM($K2595:U2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:V2595)+12)<$E2597,12,$E2597-SUM($K2595:V2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:V2595)+12)<$D2597,12,$D2597-SUM($K2595:V2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:W2595)+12)<$E2597,12,$E2597-SUM($K2595:W2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:W2595)+12)<$D2597,12,$D2597-SUM($K2595:W2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:X2595)+12)<$E2597,12,$E2597-SUM($K2595:X2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:X2595)+12)<$D2597,12,$D2597-SUM($K2595:X2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:Y2595)+12)<$E2597,12,$E2597-SUM($K2595:Y2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:Y2595)+12)<$D2597,12,$D2597-SUM($K2595:Y2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:Z2595)+12)<$E2597,12,$E2597-SUM($K2595:Z2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:Z2595)+12)<$D2597,12,$D2597-SUM($K2595:Z2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:AA2595)+12)<$E2597,12,$E2597-SUM($K2595:AA2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:AA2595)+12)<$D2597,12,$D2597-SUM($K2595:AA2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:AB2595)+12)<$E2597,12,$E2597-SUM($K2595:AB2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:AB2595)+12)<$D2597,12,$D2597-SUM($K2595:AB2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:AC2595)+12)<$E2597,12,$E2597-SUM($K2595:AC2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:AC2595)+12)<$D2597,12,$D2597-SUM($K2595:AC2595)),0)))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2594=LataProjekcji,IF($F2594>$E2597,$E2597,$F2594),IF($D2597>=$E2597,(IF($D2594<LataProjekcji,IF((SUM($K2595:AD2595)+12)<$E2597,12,$E2597-SUM($K2595:AD2595)),0)),(IF($D2594<LataProjekcji,IF((SUM($K2595:AD2595)+12)<$D2597,12,$D2597-SUM($K2595:AD2595)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1407","v":0},{"$f":"IF(D2595>10,ROUND(D2596/12,2),D2596)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2596:AE2596)=D2595","v":true},"amortyzacja",null,{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595,0),ROUND(K2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM(K2596:$K2596),0),ROUND(L2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:L2596),0),ROUND(M2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:M2596),0),ROUND(N2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:N2596),0),ROUND(O2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:O2596),0),ROUND(P2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:P2596),0),ROUND(Q2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:Q2596),0),ROUND(R2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:R2596),0),ROUND(S2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:S2596),0),ROUND(T2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:T2596),0),ROUND(U2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:U2596),0),ROUND(V2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:V2596),0),ROUND(W2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:W2596),0),ROUND(X2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:X2596),0),ROUND(Y2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:Y2596),0),ROUND(Z2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:Z2596),0),ROUND(AA2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:AA2596),0),ROUND(AB2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:AB2596),0),ROUND(AC2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:AC2596),0),ROUND(AD2594*$E2596,0)),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,ROUND($D2595-SUM($K2596:AD2596),0),ROUND(AE2594*$E2596,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2595/E2596,0),0)","v":0},{"$f":"IF(D2597=0,0,DATEDIF(DATE(D2594,E2594,1),DATE(F2596,G2596,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2594),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2594),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597),0),ROUND(K2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(K2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:K2597),0),ROUND(L2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(L2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:L2597),0),ROUND(M2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(M2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:M2597),0),ROUND(N2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(N2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:N2597),0),ROUND(O2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(O2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:O2597),0),ROUND(P2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(P2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:P2597),0),ROUND(Q2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(Q2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:Q2597),0),ROUND(R2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(R2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:R2597),0),ROUND(S2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(S2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:S2597),0),ROUND(T2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(T2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:T2597),0),ROUND(U2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(U2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:U2597),0),ROUND(V2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(V2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:V2597),0),ROUND(W2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(W2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:W2597),0),ROUND(X2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(X2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:X2597),0),ROUND(Y2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(Y2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:Y2597),0),ROUND(Z2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(Z2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:Z2597),0),ROUND(AA2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(AA2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:AA2597),0),ROUND(AB2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(AB2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:AB2597),0),ROUND(AC2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(AC2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:AC2597),0),ROUND(AD2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(AD2595*$E2596,0))),0),0)","v":0},{"$f":"IF(AND($G2595,NOT(ISTEXT($G2594)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2596,IF(AND($G2596=$G2597,$F2596=$F2597),ROUND($D2595-SUM($K2597:AD2597),0),ROUND(AE2595*$E2596,0)),IF(LataProjekcji>$F2596,0,ROUND(AE2595*$E2596,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2595>10,ROUND((D2597-1)*E2596,0),E2596)","v":0},{"$f":"D2595-D2598","v":0},null,{"$f":"OFFSET($C$269,$D2593,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1411","v":"nazwa ST: 0"},null,{"$f":"D1411","v":11},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1412","v":1900},{"$f":"E1412","v":1},{"$f":"IF(D2602>10,F1412,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2600,0)),\"brak daty\",IF(D2602>10,EDATE(OFFSET($E$269,$D2600,0),D2604),DATE(D2601,E2601,1)))","v":"brak daty"},{"$f":"SUM(K2601:AE2601)=D2604","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM(K2601)+12)<$D2604,12,$D2604-SUM(K2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:K2601)+12)<$D2604,12,$D2604-SUM($K2601:K2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:L2601)+12)<$D2604,12,$D2604-SUM($K2601:L2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:M2601)+12)<$D2604,12,$D2604-SUM($K2601:M2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:N2601)+12)<$D2604,12,$D2604-SUM($K2601:N2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:O2601)+12)<$D2604,12,$D2604-SUM($K2601:O2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:P2601)+12)<$D2604,12,$D2604-SUM($K2601:P2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:Q2601)+12)<$D2604,12,$D2604-SUM($K2601:Q2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:R2601)+12)<$D2604,12,$D2604-SUM($K2601:R2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:S2601)+12)<$D2604,12,$D2604-SUM($K2601:S2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:T2601)+12)<$D2604,12,$D2604-SUM($K2601:T2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:U2601)+12)<$D2604,12,$D2604-SUM($K2601:U2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:V2601)+12)<$D2604,12,$D2604-SUM($K2601:V2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:W2601)+12)<$D2604,12,$D2604-SUM($K2601:W2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:X2601)+12)<$D2604,12,$D2604-SUM($K2601:X2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:Y2601)+12)<$D2604,12,$D2604-SUM($K2601:Y2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:Z2601)+12)<$D2604,12,$D2604-SUM($K2601:Z2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:AA2601)+12)<$D2604,12,$D2604-SUM($K2601:AA2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:AB2601)+12)<$D2604,12,$D2604-SUM($K2601:AB2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:AC2601)+12)<$D2604,12,$D2604-SUM($K2601:AC2601)),0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,$F2601,IF($D2601<LataProjekcji,IF((SUM($K2601:AD2601)+12)<$D2604,12,$D2604-SUM($K2601:AD2601)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1413","v":0},{"$f":"E1413","v":0},{"$f":"F1413","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2600,0)))","v":false},{"$f":"SUM(K2602:AE2602)=E2604","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM(J2602:$K2602)+12)<$E2604,12,$E2604-SUM(J2602:$K2602)),0)),(IF($D2601<LataProjekcji,IF((SUM(J2602:$K2602)+12)<$D2604,12,$D2604-SUM(J2602:$K2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:K2602)+12)<$E2604,12,$E2604-SUM($K2602:K2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:K2602)+12)<$D2604,12,$D2604-SUM($K2602:K2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:L2602)+12)<$E2604,12,$E2604-SUM($K2602:L2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:L2602)+12)<$D2604,12,$D2604-SUM($K2602:L2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:M2602)+12)<$E2604,12,$E2604-SUM($K2602:M2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:M2602)+12)<$D2604,12,$D2604-SUM($K2602:M2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:N2602)+12)<$E2604,12,$E2604-SUM($K2602:N2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:N2602)+12)<$D2604,12,$D2604-SUM($K2602:N2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:O2602)+12)<$E2604,12,$E2604-SUM($K2602:O2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:O2602)+12)<$D2604,12,$D2604-SUM($K2602:O2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:P2602)+12)<$E2604,12,$E2604-SUM($K2602:P2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:P2602)+12)<$D2604,12,$D2604-SUM($K2602:P2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:Q2602)+12)<$E2604,12,$E2604-SUM($K2602:Q2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:Q2602)+12)<$D2604,12,$D2604-SUM($K2602:Q2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:R2602)+12)<$E2604,12,$E2604-SUM($K2602:R2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:R2602)+12)<$D2604,12,$D2604-SUM($K2602:R2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:S2602)+12)<$E2604,12,$E2604-SUM($K2602:S2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:S2602)+12)<$D2604,12,$D2604-SUM($K2602:S2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:T2602)+12)<$E2604,12,$E2604-SUM($K2602:T2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:T2602)+12)<$D2604,12,$D2604-SUM($K2602:T2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:U2602)+12)<$E2604,12,$E2604-SUM($K2602:U2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:U2602)+12)<$D2604,12,$D2604-SUM($K2602:U2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:V2602)+12)<$E2604,12,$E2604-SUM($K2602:V2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:V2602)+12)<$D2604,12,$D2604-SUM($K2602:V2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:W2602)+12)<$E2604,12,$E2604-SUM($K2602:W2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:W2602)+12)<$D2604,12,$D2604-SUM($K2602:W2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:X2602)+12)<$E2604,12,$E2604-SUM($K2602:X2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:X2602)+12)<$D2604,12,$D2604-SUM($K2602:X2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:Y2602)+12)<$E2604,12,$E2604-SUM($K2602:Y2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:Y2602)+12)<$D2604,12,$D2604-SUM($K2602:Y2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:Z2602)+12)<$E2604,12,$E2604-SUM($K2602:Z2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:Z2602)+12)<$D2604,12,$D2604-SUM($K2602:Z2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:AA2602)+12)<$E2604,12,$E2604-SUM($K2602:AA2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:AA2602)+12)<$D2604,12,$D2604-SUM($K2602:AA2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:AB2602)+12)<$E2604,12,$E2604-SUM($K2602:AB2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:AB2602)+12)<$D2604,12,$D2604-SUM($K2602:AB2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:AC2602)+12)<$E2604,12,$E2604-SUM($K2602:AC2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:AC2602)+12)<$D2604,12,$D2604-SUM($K2602:AC2602)),0)))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2601=LataProjekcji,IF($F2601>$E2604,$E2604,$F2601),IF($D2604>=$E2604,(IF($D2601<LataProjekcji,IF((SUM($K2602:AD2602)+12)<$E2604,12,$E2604-SUM($K2602:AD2602)),0)),(IF($D2601<LataProjekcji,IF((SUM($K2602:AD2602)+12)<$D2604,12,$D2604-SUM($K2602:AD2602)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1414","v":0},{"$f":"IF(D2602>10,ROUND(D2603/12,2),D2603)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2603:AE2603)=D2602","v":true},"amortyzacja",null,{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602,0),ROUND(K2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM(K2603:$K2603),0),ROUND(L2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:L2603),0),ROUND(M2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:M2603),0),ROUND(N2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:N2603),0),ROUND(O2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:O2603),0),ROUND(P2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:P2603),0),ROUND(Q2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:Q2603),0),ROUND(R2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:R2603),0),ROUND(S2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:S2603),0),ROUND(T2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:T2603),0),ROUND(U2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:U2603),0),ROUND(V2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:V2603),0),ROUND(W2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:W2603),0),ROUND(X2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:X2603),0),ROUND(Y2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:Y2603),0),ROUND(Z2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:Z2603),0),ROUND(AA2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:AA2603),0),ROUND(AB2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:AB2603),0),ROUND(AC2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:AC2603),0),ROUND(AD2601*$E2603,0)),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,ROUND($D2602-SUM($K2603:AD2603),0),ROUND(AE2601*$E2603,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2602/E2603,0),0)","v":0},{"$f":"IF(D2604=0,0,DATEDIF(DATE(D2601,E2601,1),DATE(F2603,G2603,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2601),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2601),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604),0),ROUND(K2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(K2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:K2604),0),ROUND(L2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(L2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:L2604),0),ROUND(M2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(M2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:M2604),0),ROUND(N2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(N2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:N2604),0),ROUND(O2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(O2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:O2604),0),ROUND(P2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(P2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:P2604),0),ROUND(Q2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(Q2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:Q2604),0),ROUND(R2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(R2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:R2604),0),ROUND(S2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(S2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:S2604),0),ROUND(T2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(T2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:T2604),0),ROUND(U2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(U2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:U2604),0),ROUND(V2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(V2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:V2604),0),ROUND(W2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(W2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:W2604),0),ROUND(X2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(X2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:X2604),0),ROUND(Y2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(Y2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:Y2604),0),ROUND(Z2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(Z2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:Z2604),0),ROUND(AA2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(AA2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:AA2604),0),ROUND(AB2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(AB2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:AB2604),0),ROUND(AC2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(AC2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:AC2604),0),ROUND(AD2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(AD2602*$E2603,0))),0),0)","v":0},{"$f":"IF(AND($G2602,NOT(ISTEXT($G2601)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2603,IF(AND($G2603=$G2604,$F2603=$F2604),ROUND($D2602-SUM($K2604:AD2604),0),ROUND(AE2602*$E2603,0)),IF(LataProjekcji>$F2603,0,ROUND(AE2602*$E2603,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2602>10,ROUND((D2604-1)*E2603,0),E2603)","v":0},{"$f":"D2602-D2605","v":0},null,{"$f":"OFFSET($C$269,$D2600,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1418","v":"nazwa ST: 0"},null,{"$f":"D1418","v":12},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1419","v":1900},{"$f":"E1419","v":1},{"$f":"IF(D2609>10,F1419,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2607,0)),\"brak daty\",IF(D2609>10,EDATE(OFFSET($E$269,$D2607,0),D2611),DATE(D2608,E2608,1)))","v":"brak daty"},{"$f":"SUM(K2608:AE2608)=D2611","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM(K2608)+12)<$D2611,12,$D2611-SUM(K2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:K2608)+12)<$D2611,12,$D2611-SUM($K2608:K2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:L2608)+12)<$D2611,12,$D2611-SUM($K2608:L2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:M2608)+12)<$D2611,12,$D2611-SUM($K2608:M2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:N2608)+12)<$D2611,12,$D2611-SUM($K2608:N2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:O2608)+12)<$D2611,12,$D2611-SUM($K2608:O2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:P2608)+12)<$D2611,12,$D2611-SUM($K2608:P2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:Q2608)+12)<$D2611,12,$D2611-SUM($K2608:Q2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:R2608)+12)<$D2611,12,$D2611-SUM($K2608:R2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:S2608)+12)<$D2611,12,$D2611-SUM($K2608:S2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:T2608)+12)<$D2611,12,$D2611-SUM($K2608:T2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:U2608)+12)<$D2611,12,$D2611-SUM($K2608:U2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:V2608)+12)<$D2611,12,$D2611-SUM($K2608:V2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:W2608)+12)<$D2611,12,$D2611-SUM($K2608:W2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:X2608)+12)<$D2611,12,$D2611-SUM($K2608:X2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:Y2608)+12)<$D2611,12,$D2611-SUM($K2608:Y2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:Z2608)+12)<$D2611,12,$D2611-SUM($K2608:Z2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:AA2608)+12)<$D2611,12,$D2611-SUM($K2608:AA2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:AB2608)+12)<$D2611,12,$D2611-SUM($K2608:AB2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:AC2608)+12)<$D2611,12,$D2611-SUM($K2608:AC2608)),0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,$F2608,IF($D2608<LataProjekcji,IF((SUM($K2608:AD2608)+12)<$D2611,12,$D2611-SUM($K2608:AD2608)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1420","v":0},{"$f":"E1420","v":0},{"$f":"F1420","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2607,0)))","v":false},{"$f":"SUM(K2609:AE2609)=E2611","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM(J2609:$K2609)+12)<$E2611,12,$E2611-SUM(J2609:$K2609)),0)),(IF($D2608<LataProjekcji,IF((SUM(J2609:$K2609)+12)<$D2611,12,$D2611-SUM(J2609:$K2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:K2609)+12)<$E2611,12,$E2611-SUM($K2609:K2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:K2609)+12)<$D2611,12,$D2611-SUM($K2609:K2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:L2609)+12)<$E2611,12,$E2611-SUM($K2609:L2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:L2609)+12)<$D2611,12,$D2611-SUM($K2609:L2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:M2609)+12)<$E2611,12,$E2611-SUM($K2609:M2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:M2609)+12)<$D2611,12,$D2611-SUM($K2609:M2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:N2609)+12)<$E2611,12,$E2611-SUM($K2609:N2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:N2609)+12)<$D2611,12,$D2611-SUM($K2609:N2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:O2609)+12)<$E2611,12,$E2611-SUM($K2609:O2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:O2609)+12)<$D2611,12,$D2611-SUM($K2609:O2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:P2609)+12)<$E2611,12,$E2611-SUM($K2609:P2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:P2609)+12)<$D2611,12,$D2611-SUM($K2609:P2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:Q2609)+12)<$E2611,12,$E2611-SUM($K2609:Q2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:Q2609)+12)<$D2611,12,$D2611-SUM($K2609:Q2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:R2609)+12)<$E2611,12,$E2611-SUM($K2609:R2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:R2609)+12)<$D2611,12,$D2611-SUM($K2609:R2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:S2609)+12)<$E2611,12,$E2611-SUM($K2609:S2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:S2609)+12)<$D2611,12,$D2611-SUM($K2609:S2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:T2609)+12)<$E2611,12,$E2611-SUM($K2609:T2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:T2609)+12)<$D2611,12,$D2611-SUM($K2609:T2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:U2609)+12)<$E2611,12,$E2611-SUM($K2609:U2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:U2609)+12)<$D2611,12,$D2611-SUM($K2609:U2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:V2609)+12)<$E2611,12,$E2611-SUM($K2609:V2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:V2609)+12)<$D2611,12,$D2611-SUM($K2609:V2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:W2609)+12)<$E2611,12,$E2611-SUM($K2609:W2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:W2609)+12)<$D2611,12,$D2611-SUM($K2609:W2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:X2609)+12)<$E2611,12,$E2611-SUM($K2609:X2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:X2609)+12)<$D2611,12,$D2611-SUM($K2609:X2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:Y2609)+12)<$E2611,12,$E2611-SUM($K2609:Y2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:Y2609)+12)<$D2611,12,$D2611-SUM($K2609:Y2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:Z2609)+12)<$E2611,12,$E2611-SUM($K2609:Z2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:Z2609)+12)<$D2611,12,$D2611-SUM($K2609:Z2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:AA2609)+12)<$E2611,12,$E2611-SUM($K2609:AA2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:AA2609)+12)<$D2611,12,$D2611-SUM($K2609:AA2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:AB2609)+12)<$E2611,12,$E2611-SUM($K2609:AB2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:AB2609)+12)<$D2611,12,$D2611-SUM($K2609:AB2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:AC2609)+12)<$E2611,12,$E2611-SUM($K2609:AC2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:AC2609)+12)<$D2611,12,$D2611-SUM($K2609:AC2609)),0)))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2608=LataProjekcji,IF($F2608>$E2611,$E2611,$F2608),IF($D2611>=$E2611,(IF($D2608<LataProjekcji,IF((SUM($K2609:AD2609)+12)<$E2611,12,$E2611-SUM($K2609:AD2609)),0)),(IF($D2608<LataProjekcji,IF((SUM($K2609:AD2609)+12)<$D2611,12,$D2611-SUM($K2609:AD2609)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1421","v":0},{"$f":"IF(D2609>10,ROUND(D2610/12,2),D2610)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2610:AE2610)=D2609","v":true},"amortyzacja",null,{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609,0),ROUND(K2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM(K2610:$K2610),0),ROUND(L2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:L2610),0),ROUND(M2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:M2610),0),ROUND(N2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:N2610),0),ROUND(O2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:O2610),0),ROUND(P2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:P2610),0),ROUND(Q2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:Q2610),0),ROUND(R2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:R2610),0),ROUND(S2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:S2610),0),ROUND(T2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:T2610),0),ROUND(U2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:U2610),0),ROUND(V2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:V2610),0),ROUND(W2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:W2610),0),ROUND(X2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:X2610),0),ROUND(Y2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:Y2610),0),ROUND(Z2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:Z2610),0),ROUND(AA2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:AA2610),0),ROUND(AB2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:AB2610),0),ROUND(AC2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:AC2610),0),ROUND(AD2608*$E2610,0)),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2611,ROUND($D2609-SUM($K2610:AD2610),0),ROUND(AE2608*$E2610,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2609/E2610,0),0)","v":0},{"$f":"IF(D2611=0,0,DATEDIF(DATE(D2608,E2608,1),DATE(F2610,G2610,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2608),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2608),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611),0),ROUND(K2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(K2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:K2611),0),ROUND(L2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(L2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:L2611),0),ROUND(M2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(M2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:M2611),0),ROUND(N2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(N2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:N2611),0),ROUND(O2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(O2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:O2611),0),ROUND(P2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(P2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:P2611),0),ROUND(Q2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(Q2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:Q2611),0),ROUND(R2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(R2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:R2611),0),ROUND(S2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(S2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:S2611),0),ROUND(T2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(T2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:T2611),0),ROUND(U2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(U2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:U2611),0),ROUND(V2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(V2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:V2611),0),ROUND(W2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(W2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:W2611),0),ROUND(X2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(X2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:X2611),0),ROUND(Y2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(Y2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:Y2611),0),ROUND(Z2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(Z2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:Z2611),0),ROUND(AA2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(AA2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:AA2611),0),ROUND(AB2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(AB2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:AB2611),0),ROUND(AC2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(AC2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:AC2611),0),ROUND(AD2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(AD2609*$E2610,0))),0),0)","v":0},{"$f":"IF(AND($G2609,NOT(ISTEXT($G2608)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2610,IF(AND($G2610=$G2611,$F2610=$F2611),ROUND($D2609-SUM($K2611:AD2611),0),ROUND(AE2609*$E2610,0)),IF(LataProjekcji>$F2610,0,ROUND(AE2609*$E2610,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2609>10,ROUND((D2611-1)*E2610,0),E2610)","v":0},{"$f":"D2609-D2612","v":0},null,{"$f":"OFFSET($C$269,$D2607,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1425","v":"nazwa ST: 0"},null,{"$f":"D1425","v":13},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1426","v":1900},{"$f":"E1426","v":1},{"$f":"IF(D2616>10,F1426,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2614,0)),\"brak daty\",IF(D2616>10,EDATE(OFFSET($E$269,$D2614,0),D2618),DATE(D2615,E2615,1)))","v":"brak daty"},{"$f":"SUM(K2615:AE2615)=D2618","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM(K2615)+12)<$D2618,12,$D2618-SUM(K2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:K2615)+12)<$D2618,12,$D2618-SUM($K2615:K2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:L2615)+12)<$D2618,12,$D2618-SUM($K2615:L2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:M2615)+12)<$D2618,12,$D2618-SUM($K2615:M2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:N2615)+12)<$D2618,12,$D2618-SUM($K2615:N2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:O2615)+12)<$D2618,12,$D2618-SUM($K2615:O2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:P2615)+12)<$D2618,12,$D2618-SUM($K2615:P2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:Q2615)+12)<$D2618,12,$D2618-SUM($K2615:Q2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:R2615)+12)<$D2618,12,$D2618-SUM($K2615:R2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:S2615)+12)<$D2618,12,$D2618-SUM($K2615:S2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:T2615)+12)<$D2618,12,$D2618-SUM($K2615:T2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:U2615)+12)<$D2618,12,$D2618-SUM($K2615:U2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:V2615)+12)<$D2618,12,$D2618-SUM($K2615:V2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:W2615)+12)<$D2618,12,$D2618-SUM($K2615:W2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:X2615)+12)<$D2618,12,$D2618-SUM($K2615:X2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:Y2615)+12)<$D2618,12,$D2618-SUM($K2615:Y2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:Z2615)+12)<$D2618,12,$D2618-SUM($K2615:Z2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:AA2615)+12)<$D2618,12,$D2618-SUM($K2615:AA2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:AB2615)+12)<$D2618,12,$D2618-SUM($K2615:AB2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:AC2615)+12)<$D2618,12,$D2618-SUM($K2615:AC2615)),0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,$F2615,IF($D2615<LataProjekcji,IF((SUM($K2615:AD2615)+12)<$D2618,12,$D2618-SUM($K2615:AD2615)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1427","v":0},{"$f":"E1427","v":0},{"$f":"F1427","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2614,0)))","v":false},{"$f":"SUM(K2616:AE2616)=E2618","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM(J2616:$K2616)+12)<$E2618,12,$E2618-SUM(J2616:$K2616)),0)),(IF($D2615<LataProjekcji,IF((SUM(J2616:$K2616)+12)<$D2618,12,$D2618-SUM(J2616:$K2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:K2616)+12)<$E2618,12,$E2618-SUM($K2616:K2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:K2616)+12)<$D2618,12,$D2618-SUM($K2616:K2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:L2616)+12)<$E2618,12,$E2618-SUM($K2616:L2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:L2616)+12)<$D2618,12,$D2618-SUM($K2616:L2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:M2616)+12)<$E2618,12,$E2618-SUM($K2616:M2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:M2616)+12)<$D2618,12,$D2618-SUM($K2616:M2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:N2616)+12)<$E2618,12,$E2618-SUM($K2616:N2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:N2616)+12)<$D2618,12,$D2618-SUM($K2616:N2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:O2616)+12)<$E2618,12,$E2618-SUM($K2616:O2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:O2616)+12)<$D2618,12,$D2618-SUM($K2616:O2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:P2616)+12)<$E2618,12,$E2618-SUM($K2616:P2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:P2616)+12)<$D2618,12,$D2618-SUM($K2616:P2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:Q2616)+12)<$E2618,12,$E2618-SUM($K2616:Q2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:Q2616)+12)<$D2618,12,$D2618-SUM($K2616:Q2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:R2616)+12)<$E2618,12,$E2618-SUM($K2616:R2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:R2616)+12)<$D2618,12,$D2618-SUM($K2616:R2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:S2616)+12)<$E2618,12,$E2618-SUM($K2616:S2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:S2616)+12)<$D2618,12,$D2618-SUM($K2616:S2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:T2616)+12)<$E2618,12,$E2618-SUM($K2616:T2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:T2616)+12)<$D2618,12,$D2618-SUM($K2616:T2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:U2616)+12)<$E2618,12,$E2618-SUM($K2616:U2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:U2616)+12)<$D2618,12,$D2618-SUM($K2616:U2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:V2616)+12)<$E2618,12,$E2618-SUM($K2616:V2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:V2616)+12)<$D2618,12,$D2618-SUM($K2616:V2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:W2616)+12)<$E2618,12,$E2618-SUM($K2616:W2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:W2616)+12)<$D2618,12,$D2618-SUM($K2616:W2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:X2616)+12)<$E2618,12,$E2618-SUM($K2616:X2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:X2616)+12)<$D2618,12,$D2618-SUM($K2616:X2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:Y2616)+12)<$E2618,12,$E2618-SUM($K2616:Y2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:Y2616)+12)<$D2618,12,$D2618-SUM($K2616:Y2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:Z2616)+12)<$E2618,12,$E2618-SUM($K2616:Z2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:Z2616)+12)<$D2618,12,$D2618-SUM($K2616:Z2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:AA2616)+12)<$E2618,12,$E2618-SUM($K2616:AA2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:AA2616)+12)<$D2618,12,$D2618-SUM($K2616:AA2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:AB2616)+12)<$E2618,12,$E2618-SUM($K2616:AB2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:AB2616)+12)<$D2618,12,$D2618-SUM($K2616:AB2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:AC2616)+12)<$E2618,12,$E2618-SUM($K2616:AC2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:AC2616)+12)<$D2618,12,$D2618-SUM($K2616:AC2616)),0)))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2615=LataProjekcji,IF($F2615>$E2618,$E2618,$F2615),IF($D2618>=$E2618,(IF($D2615<LataProjekcji,IF((SUM($K2616:AD2616)+12)<$E2618,12,$E2618-SUM($K2616:AD2616)),0)),(IF($D2615<LataProjekcji,IF((SUM($K2616:AD2616)+12)<$D2618,12,$D2618-SUM($K2616:AD2616)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1428","v":0},{"$f":"IF(D2616>10,ROUND(D2617/12,2),D2617)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2617:AE2617)=D2616","v":true},"amortyzacja",null,{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616,0),ROUND(K2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM(K2617:$K2617),0),ROUND(L2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:L2617),0),ROUND(M2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:M2617),0),ROUND(N2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:N2617),0),ROUND(O2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:O2617),0),ROUND(P2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:P2617),0),ROUND(Q2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:Q2617),0),ROUND(R2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:R2617),0),ROUND(S2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:S2617),0),ROUND(T2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:T2617),0),ROUND(U2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:U2617),0),ROUND(V2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:V2617),0),ROUND(W2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:W2617),0),ROUND(X2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:X2617),0),ROUND(Y2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:Y2617),0),ROUND(Z2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:Z2617),0),ROUND(AA2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:AA2617),0),ROUND(AB2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:AB2617),0),ROUND(AC2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:AC2617),0),ROUND(AD2615*$E2617,0)),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2618,ROUND($D2616-SUM($K2617:AD2617),0),ROUND(AE2615*$E2617,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2616/E2617,0),0)","v":0},{"$f":"IF(D2618=0,0,DATEDIF(DATE(D2615,E2615,1),DATE(F2617,G2617,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2615),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2615),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618),0),ROUND(K2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(K2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:K2618),0),ROUND(L2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(L2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:L2618),0),ROUND(M2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(M2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:M2618),0),ROUND(N2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(N2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:N2618),0),ROUND(O2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(O2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:O2618),0),ROUND(P2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(P2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:P2618),0),ROUND(Q2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(Q2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:Q2618),0),ROUND(R2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(R2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:R2618),0),ROUND(S2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(S2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:S2618),0),ROUND(T2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(T2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:T2618),0),ROUND(U2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(U2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:U2618),0),ROUND(V2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(V2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:V2618),0),ROUND(W2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(W2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:W2618),0),ROUND(X2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(X2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:X2618),0),ROUND(Y2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(Y2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:Y2618),0),ROUND(Z2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(Z2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:Z2618),0),ROUND(AA2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(AA2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:AA2618),0),ROUND(AB2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(AB2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:AB2618),0),ROUND(AC2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(AC2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:AC2618),0),ROUND(AD2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(AD2616*$E2617,0))),0),0)","v":0},{"$f":"IF(AND($G2616,NOT(ISTEXT($G2615)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2617,IF(AND($G2617=$G2618,$F2617=$F2618),ROUND($D2616-SUM($K2618:AD2618),0),ROUND(AE2616*$E2617,0)),IF(LataProjekcji>$F2617,0,ROUND(AE2616*$E2617,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2616>10,ROUND((D2618-1)*E2617,0),E2617)","v":0},{"$f":"D2616-D2619","v":0},null,{"$f":"OFFSET($C$269,$D2614,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1432","v":"nazwa ST: 0"},null,{"$f":"D1432","v":14},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1433","v":1900},{"$f":"E1433","v":1},{"$f":"IF(D2623>10,F1433,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2621,0)),\"brak daty\",IF(D2623>10,EDATE(OFFSET($E$269,$D2621,0),D2625),DATE(D2622,E2622,1)))","v":"brak daty"},{"$f":"SUM(K2622:AE2622)=D2625","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM(K2622)+12)<$D2625,12,$D2625-SUM(K2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:K2622)+12)<$D2625,12,$D2625-SUM($K2622:K2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:L2622)+12)<$D2625,12,$D2625-SUM($K2622:L2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:M2622)+12)<$D2625,12,$D2625-SUM($K2622:M2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:N2622)+12)<$D2625,12,$D2625-SUM($K2622:N2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:O2622)+12)<$D2625,12,$D2625-SUM($K2622:O2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:P2622)+12)<$D2625,12,$D2625-SUM($K2622:P2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:Q2622)+12)<$D2625,12,$D2625-SUM($K2622:Q2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:R2622)+12)<$D2625,12,$D2625-SUM($K2622:R2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:S2622)+12)<$D2625,12,$D2625-SUM($K2622:S2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:T2622)+12)<$D2625,12,$D2625-SUM($K2622:T2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:U2622)+12)<$D2625,12,$D2625-SUM($K2622:U2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:V2622)+12)<$D2625,12,$D2625-SUM($K2622:V2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:W2622)+12)<$D2625,12,$D2625-SUM($K2622:W2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:X2622)+12)<$D2625,12,$D2625-SUM($K2622:X2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:Y2622)+12)<$D2625,12,$D2625-SUM($K2622:Y2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:Z2622)+12)<$D2625,12,$D2625-SUM($K2622:Z2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:AA2622)+12)<$D2625,12,$D2625-SUM($K2622:AA2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:AB2622)+12)<$D2625,12,$D2625-SUM($K2622:AB2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:AC2622)+12)<$D2625,12,$D2625-SUM($K2622:AC2622)),0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,$F2622,IF($D2622<LataProjekcji,IF((SUM($K2622:AD2622)+12)<$D2625,12,$D2625-SUM($K2622:AD2622)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1434","v":0},{"$f":"E1434","v":0},{"$f":"F1434","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2621,0)))","v":false},{"$f":"SUM(K2623:AE2623)=E2625","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM(J2623:$K2623)+12)<$E2625,12,$E2625-SUM(J2623:$K2623)),0)),(IF($D2622<LataProjekcji,IF((SUM(J2623:$K2623)+12)<$D2625,12,$D2625-SUM(J2623:$K2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:K2623)+12)<$E2625,12,$E2625-SUM($K2623:K2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:K2623)+12)<$D2625,12,$D2625-SUM($K2623:K2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:L2623)+12)<$E2625,12,$E2625-SUM($K2623:L2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:L2623)+12)<$D2625,12,$D2625-SUM($K2623:L2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:M2623)+12)<$E2625,12,$E2625-SUM($K2623:M2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:M2623)+12)<$D2625,12,$D2625-SUM($K2623:M2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:N2623)+12)<$E2625,12,$E2625-SUM($K2623:N2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:N2623)+12)<$D2625,12,$D2625-SUM($K2623:N2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:O2623)+12)<$E2625,12,$E2625-SUM($K2623:O2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:O2623)+12)<$D2625,12,$D2625-SUM($K2623:O2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:P2623)+12)<$E2625,12,$E2625-SUM($K2623:P2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:P2623)+12)<$D2625,12,$D2625-SUM($K2623:P2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:Q2623)+12)<$E2625,12,$E2625-SUM($K2623:Q2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:Q2623)+12)<$D2625,12,$D2625-SUM($K2623:Q2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:R2623)+12)<$E2625,12,$E2625-SUM($K2623:R2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:R2623)+12)<$D2625,12,$D2625-SUM($K2623:R2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:S2623)+12)<$E2625,12,$E2625-SUM($K2623:S2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:S2623)+12)<$D2625,12,$D2625-SUM($K2623:S2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:T2623)+12)<$E2625,12,$E2625-SUM($K2623:T2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:T2623)+12)<$D2625,12,$D2625-SUM($K2623:T2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:U2623)+12)<$E2625,12,$E2625-SUM($K2623:U2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:U2623)+12)<$D2625,12,$D2625-SUM($K2623:U2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:V2623)+12)<$E2625,12,$E2625-SUM($K2623:V2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:V2623)+12)<$D2625,12,$D2625-SUM($K2623:V2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:W2623)+12)<$E2625,12,$E2625-SUM($K2623:W2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:W2623)+12)<$D2625,12,$D2625-SUM($K2623:W2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:X2623)+12)<$E2625,12,$E2625-SUM($K2623:X2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:X2623)+12)<$D2625,12,$D2625-SUM($K2623:X2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:Y2623)+12)<$E2625,12,$E2625-SUM($K2623:Y2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:Y2623)+12)<$D2625,12,$D2625-SUM($K2623:Y2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:Z2623)+12)<$E2625,12,$E2625-SUM($K2623:Z2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:Z2623)+12)<$D2625,12,$D2625-SUM($K2623:Z2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:AA2623)+12)<$E2625,12,$E2625-SUM($K2623:AA2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:AA2623)+12)<$D2625,12,$D2625-SUM($K2623:AA2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:AB2623)+12)<$E2625,12,$E2625-SUM($K2623:AB2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:AB2623)+12)<$D2625,12,$D2625-SUM($K2623:AB2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:AC2623)+12)<$E2625,12,$E2625-SUM($K2623:AC2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:AC2623)+12)<$D2625,12,$D2625-SUM($K2623:AC2623)),0)))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2622=LataProjekcji,IF($F2622>$E2625,$E2625,$F2622),IF($D2625>=$E2625,(IF($D2622<LataProjekcji,IF((SUM($K2623:AD2623)+12)<$E2625,12,$E2625-SUM($K2623:AD2623)),0)),(IF($D2622<LataProjekcji,IF((SUM($K2623:AD2623)+12)<$D2625,12,$D2625-SUM($K2623:AD2623)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1435","v":0},{"$f":"IF(D2623>10,ROUND(D2624/12,2),D2624)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2624:AE2624)=D2623","v":true},"amortyzacja",null,{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623,0),ROUND(K2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM(K2624:$K2624),0),ROUND(L2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:L2624),0),ROUND(M2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:M2624),0),ROUND(N2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:N2624),0),ROUND(O2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:O2624),0),ROUND(P2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:P2624),0),ROUND(Q2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:Q2624),0),ROUND(R2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:R2624),0),ROUND(S2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:S2624),0),ROUND(T2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:T2624),0),ROUND(U2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:U2624),0),ROUND(V2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:V2624),0),ROUND(W2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:W2624),0),ROUND(X2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:X2624),0),ROUND(Y2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:Y2624),0),ROUND(Z2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:Z2624),0),ROUND(AA2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:AA2624),0),ROUND(AB2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:AB2624),0),ROUND(AC2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:AC2624),0),ROUND(AD2622*$E2624,0)),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2625,ROUND($D2623-SUM($K2624:AD2624),0),ROUND(AE2622*$E2624,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2623/E2624,0),0)","v":0},{"$f":"IF(D2625=0,0,DATEDIF(DATE(D2622,E2622,1),DATE(F2624,G2624,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2622),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2622),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625),0),ROUND(K2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(K2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:K2625),0),ROUND(L2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(L2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:L2625),0),ROUND(M2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(M2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:M2625),0),ROUND(N2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(N2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:N2625),0),ROUND(O2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(O2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:O2625),0),ROUND(P2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(P2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:P2625),0),ROUND(Q2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(Q2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:Q2625),0),ROUND(R2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(R2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:R2625),0),ROUND(S2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(S2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:S2625),0),ROUND(T2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(T2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:T2625),0),ROUND(U2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(U2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:U2625),0),ROUND(V2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(V2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:V2625),0),ROUND(W2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(W2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:W2625),0),ROUND(X2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(X2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:X2625),0),ROUND(Y2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(Y2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:Y2625),0),ROUND(Z2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(Z2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:Z2625),0),ROUND(AA2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(AA2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:AA2625),0),ROUND(AB2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(AB2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:AB2625),0),ROUND(AC2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(AC2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:AC2625),0),ROUND(AD2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(AD2623*$E2624,0))),0),0)","v":0},{"$f":"IF(AND($G2623,NOT(ISTEXT($G2622)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2624,IF(AND($G2624=$G2625,$F2624=$F2625),ROUND($D2623-SUM($K2625:AD2625),0),ROUND(AE2623*$E2624,0)),IF(LataProjekcji>$F2624,0,ROUND(AE2623*$E2624,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2623>10,ROUND((D2625-1)*E2624,0),E2624)","v":0},{"$f":"D2623-D2626","v":0},null,{"$f":"OFFSET($C$269,$D2621,0)","v":0}]
[]
[]
[null,{"$f":"\"Grupa ST: \"&B1444","v":"Grupa ST: GRUNTY"},null,269,"← pierwszy wiersz sekcji"]
[null,{"$f":"\"nazwa ST: \"&B1445","v":"nazwa ST: 0"},null,{"$f":"D1445","v":57},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1446","v":1900},{"$f":"E1446","v":1},{"$f":"IF(D2632>10,F1446,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2630,0)),\"brak daty\",IF(D2632>10,EDATE(OFFSET($E$269,$D2630,0),D2634),DATE(D2631,E2631,1)))","v":"brak daty"},{"$f":"SUM(K2631:AE2631)=D2634","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM(K2631)+12)<$D2634,12,$D2634-SUM(K2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:K2631)+12)<$D2634,12,$D2634-SUM($K2631:K2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:L2631)+12)<$D2634,12,$D2634-SUM($K2631:L2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:M2631)+12)<$D2634,12,$D2634-SUM($K2631:M2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:N2631)+12)<$D2634,12,$D2634-SUM($K2631:N2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:O2631)+12)<$D2634,12,$D2634-SUM($K2631:O2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:P2631)+12)<$D2634,12,$D2634-SUM($K2631:P2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:Q2631)+12)<$D2634,12,$D2634-SUM($K2631:Q2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:R2631)+12)<$D2634,12,$D2634-SUM($K2631:R2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:S2631)+12)<$D2634,12,$D2634-SUM($K2631:S2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:T2631)+12)<$D2634,12,$D2634-SUM($K2631:T2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:U2631)+12)<$D2634,12,$D2634-SUM($K2631:U2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:V2631)+12)<$D2634,12,$D2634-SUM($K2631:V2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:W2631)+12)<$D2634,12,$D2634-SUM($K2631:W2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:X2631)+12)<$D2634,12,$D2634-SUM($K2631:X2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:Y2631)+12)<$D2634,12,$D2634-SUM($K2631:Y2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:Z2631)+12)<$D2634,12,$D2634-SUM($K2631:Z2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:AA2631)+12)<$D2634,12,$D2634-SUM($K2631:AA2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:AB2631)+12)<$D2634,12,$D2634-SUM($K2631:AB2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:AC2631)+12)<$D2634,12,$D2634-SUM($K2631:AC2631)),0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,$F2631,IF($D2631<LataProjekcji,IF((SUM($K2631:AD2631)+12)<$D2634,12,$D2634-SUM($K2631:AD2631)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1447","v":0},{"$f":"E1447","v":0},{"$f":"F1447","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2630,0)))","v":false},{"$f":"SUM(K2632:AE2632)=E2634","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM(J2632:$K2632)+12)<$E2634,12,$E2634-SUM(J2632:$K2632)),0)),(IF($D2631<LataProjekcji,IF((SUM(J2632:$K2632)+12)<$D2634,12,$D2634-SUM(J2632:$K2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:K2632)+12)<$E2634,12,$E2634-SUM($K2632:K2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:K2632)+12)<$D2634,12,$D2634-SUM($K2632:K2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:L2632)+12)<$E2634,12,$E2634-SUM($K2632:L2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:L2632)+12)<$D2634,12,$D2634-SUM($K2632:L2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:M2632)+12)<$E2634,12,$E2634-SUM($K2632:M2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:M2632)+12)<$D2634,12,$D2634-SUM($K2632:M2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:N2632)+12)<$E2634,12,$E2634-SUM($K2632:N2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:N2632)+12)<$D2634,12,$D2634-SUM($K2632:N2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:O2632)+12)<$E2634,12,$E2634-SUM($K2632:O2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:O2632)+12)<$D2634,12,$D2634-SUM($K2632:O2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:P2632)+12)<$E2634,12,$E2634-SUM($K2632:P2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:P2632)+12)<$D2634,12,$D2634-SUM($K2632:P2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:Q2632)+12)<$E2634,12,$E2634-SUM($K2632:Q2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:Q2632)+12)<$D2634,12,$D2634-SUM($K2632:Q2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:R2632)+12)<$E2634,12,$E2634-SUM($K2632:R2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:R2632)+12)<$D2634,12,$D2634-SUM($K2632:R2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:S2632)+12)<$E2634,12,$E2634-SUM($K2632:S2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:S2632)+12)<$D2634,12,$D2634-SUM($K2632:S2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:T2632)+12)<$E2634,12,$E2634-SUM($K2632:T2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:T2632)+12)<$D2634,12,$D2634-SUM($K2632:T2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:U2632)+12)<$E2634,12,$E2634-SUM($K2632:U2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:U2632)+12)<$D2634,12,$D2634-SUM($K2632:U2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:V2632)+12)<$E2634,12,$E2634-SUM($K2632:V2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:V2632)+12)<$D2634,12,$D2634-SUM($K2632:V2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:W2632)+12)<$E2634,12,$E2634-SUM($K2632:W2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:W2632)+12)<$D2634,12,$D2634-SUM($K2632:W2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:X2632)+12)<$E2634,12,$E2634-SUM($K2632:X2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:X2632)+12)<$D2634,12,$D2634-SUM($K2632:X2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:Y2632)+12)<$E2634,12,$E2634-SUM($K2632:Y2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:Y2632)+12)<$D2634,12,$D2634-SUM($K2632:Y2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:Z2632)+12)<$E2634,12,$E2634-SUM($K2632:Z2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:Z2632)+12)<$D2634,12,$D2634-SUM($K2632:Z2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:AA2632)+12)<$E2634,12,$E2634-SUM($K2632:AA2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:AA2632)+12)<$D2634,12,$D2634-SUM($K2632:AA2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:AB2632)+12)<$E2634,12,$E2634-SUM($K2632:AB2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:AB2632)+12)<$D2634,12,$D2634-SUM($K2632:AB2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:AC2632)+12)<$E2634,12,$E2634-SUM($K2632:AC2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:AC2632)+12)<$D2634,12,$D2634-SUM($K2632:AC2632)),0)))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2631=LataProjekcji,IF($F2631>$E2634,$E2634,$F2631),IF($D2634>=$E2634,(IF($D2631<LataProjekcji,IF((SUM($K2632:AD2632)+12)<$E2634,12,$E2634-SUM($K2632:AD2632)),0)),(IF($D2631<LataProjekcji,IF((SUM($K2632:AD2632)+12)<$D2634,12,$D2634-SUM($K2632:AD2632)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1448","v":0},{"$f":"IF(D2632>10,ROUND(D2633/12,2),D2633)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2633:AE2633)=D2632","v":true},"amortyzacja",null,{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632,0),ROUND(K2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM(K2633:$K2633),0),ROUND(L2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:L2633),0),ROUND(M2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:M2633),0),ROUND(N2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:N2633),0),ROUND(O2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:O2633),0),ROUND(P2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:P2633),0),ROUND(Q2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:Q2633),0),ROUND(R2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:R2633),0),ROUND(S2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:S2633),0),ROUND(T2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:T2633),0),ROUND(U2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:U2633),0),ROUND(V2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:V2633),0),ROUND(W2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:W2633),0),ROUND(X2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:X2633),0),ROUND(Y2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:Y2633),0),ROUND(Z2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:Z2633),0),ROUND(AA2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:AA2633),0),ROUND(AB2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:AB2633),0),ROUND(AC2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:AC2633),0),ROUND(AD2631*$E2633,0)),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,ROUND($D2632-SUM($K2633:AD2633),0),ROUND(AE2631*$E2633,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2632/E2633,0),0)","v":0},{"$f":"IF(D2634=0,0,DATEDIF(DATE(D2631,E2631,1),DATE(F2633,G2633,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2631),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2631),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634),0),ROUND(K2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(K2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:K2634),0),ROUND(L2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(L2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:L2634),0),ROUND(M2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(M2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:M2634),0),ROUND(N2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(N2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:N2634),0),ROUND(O2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(O2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:O2634),0),ROUND(P2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(P2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:P2634),0),ROUND(Q2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(Q2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:Q2634),0),ROUND(R2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(R2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:R2634),0),ROUND(S2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(S2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:S2634),0),ROUND(T2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(T2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:T2634),0),ROUND(U2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(U2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:U2634),0),ROUND(V2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(V2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:V2634),0),ROUND(W2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(W2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:W2634),0),ROUND(X2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(X2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:X2634),0),ROUND(Y2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(Y2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:Y2634),0),ROUND(Z2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(Z2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:Z2634),0),ROUND(AA2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(AA2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:AA2634),0),ROUND(AB2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(AB2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:AB2634),0),ROUND(AC2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(AC2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:AC2634),0),ROUND(AD2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(AD2632*$E2633,0))),0),0)","v":0},{"$f":"IF(AND($G2632,NOT(ISTEXT($G2631)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2633,IF(AND($G2633=$G2634,$F2633=$F2634),ROUND($D2632-SUM($K2634:AD2634),0),ROUND(AE2632*$E2633,0)),IF(LataProjekcji>$F2633,0,ROUND(AE2632*$E2633,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2632>10,ROUND((D2634-1)*E2633,0),E2633)","v":0},{"$f":"D2632-D2635","v":0},null,{"$f":"OFFSET($C$269,$D2630,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1452","v":"nazwa ST: 0"},null,{"$f":"D1452","v":58},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1453","v":1900},{"$f":"E1453","v":1},{"$f":"IF(D2639>10,F1453,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2637,0)),\"brak daty\",IF(D2639>10,EDATE(OFFSET($E$269,$D2637,0),D2641),DATE(D2638,E2638,1)))","v":"brak daty"},{"$f":"SUM(K2638:AE2638)=D2641","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM(K2638)+12)<$D2641,12,$D2641-SUM(K2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:K2638)+12)<$D2641,12,$D2641-SUM($K2638:K2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:L2638)+12)<$D2641,12,$D2641-SUM($K2638:L2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:M2638)+12)<$D2641,12,$D2641-SUM($K2638:M2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:N2638)+12)<$D2641,12,$D2641-SUM($K2638:N2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:O2638)+12)<$D2641,12,$D2641-SUM($K2638:O2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:P2638)+12)<$D2641,12,$D2641-SUM($K2638:P2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:Q2638)+12)<$D2641,12,$D2641-SUM($K2638:Q2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:R2638)+12)<$D2641,12,$D2641-SUM($K2638:R2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:S2638)+12)<$D2641,12,$D2641-SUM($K2638:S2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:T2638)+12)<$D2641,12,$D2641-SUM($K2638:T2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:U2638)+12)<$D2641,12,$D2641-SUM($K2638:U2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:V2638)+12)<$D2641,12,$D2641-SUM($K2638:V2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:W2638)+12)<$D2641,12,$D2641-SUM($K2638:W2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:X2638)+12)<$D2641,12,$D2641-SUM($K2638:X2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:Y2638)+12)<$D2641,12,$D2641-SUM($K2638:Y2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:Z2638)+12)<$D2641,12,$D2641-SUM($K2638:Z2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:AA2638)+12)<$D2641,12,$D2641-SUM($K2638:AA2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:AB2638)+12)<$D2641,12,$D2641-SUM($K2638:AB2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:AC2638)+12)<$D2641,12,$D2641-SUM($K2638:AC2638)),0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,$F2638,IF($D2638<LataProjekcji,IF((SUM($K2638:AD2638)+12)<$D2641,12,$D2641-SUM($K2638:AD2638)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1454","v":0},{"$f":"E1454","v":0},{"$f":"F1454","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2637,0)))","v":false},{"$f":"SUM(K2639:AE2639)=E2641","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM(J2639:$K2639)+12)<$E2641,12,$E2641-SUM(J2639:$K2639)),0)),(IF($D2638<LataProjekcji,IF((SUM(J2639:$K2639)+12)<$D2641,12,$D2641-SUM(J2639:$K2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:K2639)+12)<$E2641,12,$E2641-SUM($K2639:K2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:K2639)+12)<$D2641,12,$D2641-SUM($K2639:K2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:L2639)+12)<$E2641,12,$E2641-SUM($K2639:L2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:L2639)+12)<$D2641,12,$D2641-SUM($K2639:L2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:M2639)+12)<$E2641,12,$E2641-SUM($K2639:M2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:M2639)+12)<$D2641,12,$D2641-SUM($K2639:M2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:N2639)+12)<$E2641,12,$E2641-SUM($K2639:N2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:N2639)+12)<$D2641,12,$D2641-SUM($K2639:N2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:O2639)+12)<$E2641,12,$E2641-SUM($K2639:O2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:O2639)+12)<$D2641,12,$D2641-SUM($K2639:O2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:P2639)+12)<$E2641,12,$E2641-SUM($K2639:P2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:P2639)+12)<$D2641,12,$D2641-SUM($K2639:P2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:Q2639)+12)<$E2641,12,$E2641-SUM($K2639:Q2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:Q2639)+12)<$D2641,12,$D2641-SUM($K2639:Q2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:R2639)+12)<$E2641,12,$E2641-SUM($K2639:R2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:R2639)+12)<$D2641,12,$D2641-SUM($K2639:R2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:S2639)+12)<$E2641,12,$E2641-SUM($K2639:S2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:S2639)+12)<$D2641,12,$D2641-SUM($K2639:S2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:T2639)+12)<$E2641,12,$E2641-SUM($K2639:T2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:T2639)+12)<$D2641,12,$D2641-SUM($K2639:T2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:U2639)+12)<$E2641,12,$E2641-SUM($K2639:U2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:U2639)+12)<$D2641,12,$D2641-SUM($K2639:U2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:V2639)+12)<$E2641,12,$E2641-SUM($K2639:V2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:V2639)+12)<$D2641,12,$D2641-SUM($K2639:V2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:W2639)+12)<$E2641,12,$E2641-SUM($K2639:W2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:W2639)+12)<$D2641,12,$D2641-SUM($K2639:W2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:X2639)+12)<$E2641,12,$E2641-SUM($K2639:X2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:X2639)+12)<$D2641,12,$D2641-SUM($K2639:X2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:Y2639)+12)<$E2641,12,$E2641-SUM($K2639:Y2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:Y2639)+12)<$D2641,12,$D2641-SUM($K2639:Y2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:Z2639)+12)<$E2641,12,$E2641-SUM($K2639:Z2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:Z2639)+12)<$D2641,12,$D2641-SUM($K2639:Z2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:AA2639)+12)<$E2641,12,$E2641-SUM($K2639:AA2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:AA2639)+12)<$D2641,12,$D2641-SUM($K2639:AA2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:AB2639)+12)<$E2641,12,$E2641-SUM($K2639:AB2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:AB2639)+12)<$D2641,12,$D2641-SUM($K2639:AB2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:AC2639)+12)<$E2641,12,$E2641-SUM($K2639:AC2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:AC2639)+12)<$D2641,12,$D2641-SUM($K2639:AC2639)),0)))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2638=LataProjekcji,IF($F2638>$E2641,$E2641,$F2638),IF($D2641>=$E2641,(IF($D2638<LataProjekcji,IF((SUM($K2639:AD2639)+12)<$E2641,12,$E2641-SUM($K2639:AD2639)),0)),(IF($D2638<LataProjekcji,IF((SUM($K2639:AD2639)+12)<$D2641,12,$D2641-SUM($K2639:AD2639)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1455","v":0},{"$f":"IF(D2639>10,ROUND(D2640/12,2),D2640)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2640:AE2640)=D2639","v":true},"amortyzacja",null,{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639,0),ROUND(K2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM(K2640:$K2640),0),ROUND(L2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:L2640),0),ROUND(M2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:M2640),0),ROUND(N2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:N2640),0),ROUND(O2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:O2640),0),ROUND(P2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:P2640),0),ROUND(Q2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:Q2640),0),ROUND(R2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:R2640),0),ROUND(S2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:S2640),0),ROUND(T2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:T2640),0),ROUND(U2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:U2640),0),ROUND(V2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:V2640),0),ROUND(W2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:W2640),0),ROUND(X2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:X2640),0),ROUND(Y2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:Y2640),0),ROUND(Z2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:Z2640),0),ROUND(AA2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:AA2640),0),ROUND(AB2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:AB2640),0),ROUND(AC2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:AC2640),0),ROUND(AD2638*$E2640,0)),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,ROUND($D2639-SUM($K2640:AD2640),0),ROUND(AE2638*$E2640,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2639/E2640,0),0)","v":0},{"$f":"IF(D2641=0,0,DATEDIF(DATE(D2638,E2638,1),DATE(F2640,G2640,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2638),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2638),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641),0),ROUND(K2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(K2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:K2641),0),ROUND(L2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(L2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:L2641),0),ROUND(M2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(M2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:M2641),0),ROUND(N2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(N2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:N2641),0),ROUND(O2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(O2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:O2641),0),ROUND(P2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(P2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:P2641),0),ROUND(Q2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(Q2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:Q2641),0),ROUND(R2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(R2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:R2641),0),ROUND(S2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(S2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:S2641),0),ROUND(T2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(T2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:T2641),0),ROUND(U2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(U2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:U2641),0),ROUND(V2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(V2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:V2641),0),ROUND(W2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(W2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:W2641),0),ROUND(X2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(X2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:X2641),0),ROUND(Y2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(Y2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:Y2641),0),ROUND(Z2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(Z2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:Z2641),0),ROUND(AA2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(AA2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:AA2641),0),ROUND(AB2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(AB2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:AB2641),0),ROUND(AC2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(AC2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:AC2641),0),ROUND(AD2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(AD2639*$E2640,0))),0),0)","v":0},{"$f":"IF(AND($G2639,NOT(ISTEXT($G2638)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2640,IF(AND($G2640=$G2641,$F2640=$F2641),ROUND($D2639-SUM($K2641:AD2641),0),ROUND(AE2639*$E2640,0)),IF(LataProjekcji>$F2640,0,ROUND(AE2639*$E2640,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2639>10,ROUND((D2641-1)*E2640,0),E2640)","v":0},{"$f":"D2639-D2642","v":0},null,{"$f":"OFFSET($C$269,$D2637,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1459","v":"nazwa ST: 0"},null,{"$f":"D1459","v":59},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1460","v":1900},{"$f":"E1460","v":1},{"$f":"IF(D2646>10,F1460,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2644,0)),\"brak daty\",IF(D2646>10,EDATE(OFFSET($E$269,$D2644,0),D2648),DATE(D2645,E2645,1)))","v":"brak daty"},{"$f":"SUM(K2645:AE2645)=D2648","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM(K2645)+12)<$D2648,12,$D2648-SUM(K2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:K2645)+12)<$D2648,12,$D2648-SUM($K2645:K2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:L2645)+12)<$D2648,12,$D2648-SUM($K2645:L2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:M2645)+12)<$D2648,12,$D2648-SUM($K2645:M2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:N2645)+12)<$D2648,12,$D2648-SUM($K2645:N2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:O2645)+12)<$D2648,12,$D2648-SUM($K2645:O2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:P2645)+12)<$D2648,12,$D2648-SUM($K2645:P2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:Q2645)+12)<$D2648,12,$D2648-SUM($K2645:Q2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:R2645)+12)<$D2648,12,$D2648-SUM($K2645:R2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:S2645)+12)<$D2648,12,$D2648-SUM($K2645:S2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:T2645)+12)<$D2648,12,$D2648-SUM($K2645:T2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:U2645)+12)<$D2648,12,$D2648-SUM($K2645:U2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:V2645)+12)<$D2648,12,$D2648-SUM($K2645:V2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:W2645)+12)<$D2648,12,$D2648-SUM($K2645:W2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:X2645)+12)<$D2648,12,$D2648-SUM($K2645:X2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:Y2645)+12)<$D2648,12,$D2648-SUM($K2645:Y2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:Z2645)+12)<$D2648,12,$D2648-SUM($K2645:Z2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:AA2645)+12)<$D2648,12,$D2648-SUM($K2645:AA2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:AB2645)+12)<$D2648,12,$D2648-SUM($K2645:AB2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:AC2645)+12)<$D2648,12,$D2648-SUM($K2645:AC2645)),0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,$F2645,IF($D2645<LataProjekcji,IF((SUM($K2645:AD2645)+12)<$D2648,12,$D2648-SUM($K2645:AD2645)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1461","v":0},{"$f":"E1461","v":0},{"$f":"F1461","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2644,0)))","v":false},{"$f":"SUM(K2646:AE2646)=E2648","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM(J2646:$K2646)+12)<$E2648,12,$E2648-SUM(J2646:$K2646)),0)),(IF($D2645<LataProjekcji,IF((SUM(J2646:$K2646)+12)<$D2648,12,$D2648-SUM(J2646:$K2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:K2646)+12)<$E2648,12,$E2648-SUM($K2646:K2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:K2646)+12)<$D2648,12,$D2648-SUM($K2646:K2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:L2646)+12)<$E2648,12,$E2648-SUM($K2646:L2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:L2646)+12)<$D2648,12,$D2648-SUM($K2646:L2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:M2646)+12)<$E2648,12,$E2648-SUM($K2646:M2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:M2646)+12)<$D2648,12,$D2648-SUM($K2646:M2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:N2646)+12)<$E2648,12,$E2648-SUM($K2646:N2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:N2646)+12)<$D2648,12,$D2648-SUM($K2646:N2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:O2646)+12)<$E2648,12,$E2648-SUM($K2646:O2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:O2646)+12)<$D2648,12,$D2648-SUM($K2646:O2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:P2646)+12)<$E2648,12,$E2648-SUM($K2646:P2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:P2646)+12)<$D2648,12,$D2648-SUM($K2646:P2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:Q2646)+12)<$E2648,12,$E2648-SUM($K2646:Q2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:Q2646)+12)<$D2648,12,$D2648-SUM($K2646:Q2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:R2646)+12)<$E2648,12,$E2648-SUM($K2646:R2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:R2646)+12)<$D2648,12,$D2648-SUM($K2646:R2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:S2646)+12)<$E2648,12,$E2648-SUM($K2646:S2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:S2646)+12)<$D2648,12,$D2648-SUM($K2646:S2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:T2646)+12)<$E2648,12,$E2648-SUM($K2646:T2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:T2646)+12)<$D2648,12,$D2648-SUM($K2646:T2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:U2646)+12)<$E2648,12,$E2648-SUM($K2646:U2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:U2646)+12)<$D2648,12,$D2648-SUM($K2646:U2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:V2646)+12)<$E2648,12,$E2648-SUM($K2646:V2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:V2646)+12)<$D2648,12,$D2648-SUM($K2646:V2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:W2646)+12)<$E2648,12,$E2648-SUM($K2646:W2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:W2646)+12)<$D2648,12,$D2648-SUM($K2646:W2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:X2646)+12)<$E2648,12,$E2648-SUM($K2646:X2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:X2646)+12)<$D2648,12,$D2648-SUM($K2646:X2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:Y2646)+12)<$E2648,12,$E2648-SUM($K2646:Y2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:Y2646)+12)<$D2648,12,$D2648-SUM($K2646:Y2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:Z2646)+12)<$E2648,12,$E2648-SUM($K2646:Z2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:Z2646)+12)<$D2648,12,$D2648-SUM($K2646:Z2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:AA2646)+12)<$E2648,12,$E2648-SUM($K2646:AA2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:AA2646)+12)<$D2648,12,$D2648-SUM($K2646:AA2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:AB2646)+12)<$E2648,12,$E2648-SUM($K2646:AB2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:AB2646)+12)<$D2648,12,$D2648-SUM($K2646:AB2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:AC2646)+12)<$E2648,12,$E2648-SUM($K2646:AC2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:AC2646)+12)<$D2648,12,$D2648-SUM($K2646:AC2646)),0)))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2645=LataProjekcji,IF($F2645>$E2648,$E2648,$F2645),IF($D2648>=$E2648,(IF($D2645<LataProjekcji,IF((SUM($K2646:AD2646)+12)<$E2648,12,$E2648-SUM($K2646:AD2646)),0)),(IF($D2645<LataProjekcji,IF((SUM($K2646:AD2646)+12)<$D2648,12,$D2648-SUM($K2646:AD2646)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1462","v":0},{"$f":"IF(D2646>10,ROUND(D2647/12,2),D2647)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2647:AE2647)=D2646","v":true},"amortyzacja",null,{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646,0),ROUND(K2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM(K2647:$K2647),0),ROUND(L2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:L2647),0),ROUND(M2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:M2647),0),ROUND(N2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:N2647),0),ROUND(O2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:O2647),0),ROUND(P2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:P2647),0),ROUND(Q2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:Q2647),0),ROUND(R2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:R2647),0),ROUND(S2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:S2647),0),ROUND(T2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:T2647),0),ROUND(U2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:U2647),0),ROUND(V2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:V2647),0),ROUND(W2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:W2647),0),ROUND(X2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:X2647),0),ROUND(Y2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:Y2647),0),ROUND(Z2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:Z2647),0),ROUND(AA2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:AA2647),0),ROUND(AB2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:AB2647),0),ROUND(AC2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:AC2647),0),ROUND(AD2645*$E2647,0)),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,ROUND($D2646-SUM($K2647:AD2647),0),ROUND(AE2645*$E2647,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2646/E2647,0),0)","v":0},{"$f":"IF(D2648=0,0,DATEDIF(DATE(D2645,E2645,1),DATE(F2647,G2647,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2645),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2645),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648),0),ROUND(K2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(K2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:K2648),0),ROUND(L2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(L2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:L2648),0),ROUND(M2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(M2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:M2648),0),ROUND(N2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(N2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:N2648),0),ROUND(O2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(O2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:O2648),0),ROUND(P2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(P2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:P2648),0),ROUND(Q2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(Q2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:Q2648),0),ROUND(R2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(R2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:R2648),0),ROUND(S2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(S2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:S2648),0),ROUND(T2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(T2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:T2648),0),ROUND(U2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(U2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:U2648),0),ROUND(V2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(V2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:V2648),0),ROUND(W2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(W2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:W2648),0),ROUND(X2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(X2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:X2648),0),ROUND(Y2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(Y2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:Y2648),0),ROUND(Z2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(Z2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:Z2648),0),ROUND(AA2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(AA2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:AA2648),0),ROUND(AB2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(AB2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:AB2648),0),ROUND(AC2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(AC2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:AC2648),0),ROUND(AD2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(AD2646*$E2647,0))),0),0)","v":0},{"$f":"IF(AND($G2646,NOT(ISTEXT($G2645)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2647,IF(AND($G2647=$G2648,$F2647=$F2648),ROUND($D2646-SUM($K2648:AD2648),0),ROUND(AE2646*$E2647,0)),IF(LataProjekcji>$F2647,0,ROUND(AE2646*$E2647,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2646>10,ROUND((D2648-1)*E2647,0),E2647)","v":0},{"$f":"D2646-D2649","v":0},null,{"$f":"OFFSET($C$269,$D2644,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1466","v":"nazwa ST: 0"},null,{"$f":"D1466","v":60},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1467","v":1900},{"$f":"E1467","v":1},{"$f":"IF(D2653>10,F1467,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2651,0)),\"brak daty\",IF(D2653>10,EDATE(OFFSET($E$269,$D2651,0),D2655),DATE(D2652,E2652,1)))","v":"brak daty"},{"$f":"SUM(K2652:AE2652)=D2655","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM(K2652)+12)<$D2655,12,$D2655-SUM(K2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:K2652)+12)<$D2655,12,$D2655-SUM($K2652:K2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:L2652)+12)<$D2655,12,$D2655-SUM($K2652:L2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:M2652)+12)<$D2655,12,$D2655-SUM($K2652:M2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:N2652)+12)<$D2655,12,$D2655-SUM($K2652:N2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:O2652)+12)<$D2655,12,$D2655-SUM($K2652:O2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:P2652)+12)<$D2655,12,$D2655-SUM($K2652:P2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:Q2652)+12)<$D2655,12,$D2655-SUM($K2652:Q2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:R2652)+12)<$D2655,12,$D2655-SUM($K2652:R2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:S2652)+12)<$D2655,12,$D2655-SUM($K2652:S2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:T2652)+12)<$D2655,12,$D2655-SUM($K2652:T2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:U2652)+12)<$D2655,12,$D2655-SUM($K2652:U2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:V2652)+12)<$D2655,12,$D2655-SUM($K2652:V2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:W2652)+12)<$D2655,12,$D2655-SUM($K2652:W2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:X2652)+12)<$D2655,12,$D2655-SUM($K2652:X2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:Y2652)+12)<$D2655,12,$D2655-SUM($K2652:Y2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:Z2652)+12)<$D2655,12,$D2655-SUM($K2652:Z2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:AA2652)+12)<$D2655,12,$D2655-SUM($K2652:AA2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:AB2652)+12)<$D2655,12,$D2655-SUM($K2652:AB2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:AC2652)+12)<$D2655,12,$D2655-SUM($K2652:AC2652)),0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,$F2652,IF($D2652<LataProjekcji,IF((SUM($K2652:AD2652)+12)<$D2655,12,$D2655-SUM($K2652:AD2652)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1468","v":0},{"$f":"E1468","v":0},{"$f":"F1468","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2651,0)))","v":false},{"$f":"SUM(K2653:AE2653)=E2655","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM(J2653:$K2653)+12)<$E2655,12,$E2655-SUM(J2653:$K2653)),0)),(IF($D2652<LataProjekcji,IF((SUM(J2653:$K2653)+12)<$D2655,12,$D2655-SUM(J2653:$K2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:K2653)+12)<$E2655,12,$E2655-SUM($K2653:K2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:K2653)+12)<$D2655,12,$D2655-SUM($K2653:K2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:L2653)+12)<$E2655,12,$E2655-SUM($K2653:L2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:L2653)+12)<$D2655,12,$D2655-SUM($K2653:L2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:M2653)+12)<$E2655,12,$E2655-SUM($K2653:M2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:M2653)+12)<$D2655,12,$D2655-SUM($K2653:M2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:N2653)+12)<$E2655,12,$E2655-SUM($K2653:N2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:N2653)+12)<$D2655,12,$D2655-SUM($K2653:N2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:O2653)+12)<$E2655,12,$E2655-SUM($K2653:O2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:O2653)+12)<$D2655,12,$D2655-SUM($K2653:O2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:P2653)+12)<$E2655,12,$E2655-SUM($K2653:P2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:P2653)+12)<$D2655,12,$D2655-SUM($K2653:P2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:Q2653)+12)<$E2655,12,$E2655-SUM($K2653:Q2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:Q2653)+12)<$D2655,12,$D2655-SUM($K2653:Q2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:R2653)+12)<$E2655,12,$E2655-SUM($K2653:R2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:R2653)+12)<$D2655,12,$D2655-SUM($K2653:R2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:S2653)+12)<$E2655,12,$E2655-SUM($K2653:S2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:S2653)+12)<$D2655,12,$D2655-SUM($K2653:S2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:T2653)+12)<$E2655,12,$E2655-SUM($K2653:T2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:T2653)+12)<$D2655,12,$D2655-SUM($K2653:T2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:U2653)+12)<$E2655,12,$E2655-SUM($K2653:U2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:U2653)+12)<$D2655,12,$D2655-SUM($K2653:U2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:V2653)+12)<$E2655,12,$E2655-SUM($K2653:V2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:V2653)+12)<$D2655,12,$D2655-SUM($K2653:V2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:W2653)+12)<$E2655,12,$E2655-SUM($K2653:W2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:W2653)+12)<$D2655,12,$D2655-SUM($K2653:W2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:X2653)+12)<$E2655,12,$E2655-SUM($K2653:X2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:X2653)+12)<$D2655,12,$D2655-SUM($K2653:X2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:Y2653)+12)<$E2655,12,$E2655-SUM($K2653:Y2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:Y2653)+12)<$D2655,12,$D2655-SUM($K2653:Y2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:Z2653)+12)<$E2655,12,$E2655-SUM($K2653:Z2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:Z2653)+12)<$D2655,12,$D2655-SUM($K2653:Z2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:AA2653)+12)<$E2655,12,$E2655-SUM($K2653:AA2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:AA2653)+12)<$D2655,12,$D2655-SUM($K2653:AA2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:AB2653)+12)<$E2655,12,$E2655-SUM($K2653:AB2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:AB2653)+12)<$D2655,12,$D2655-SUM($K2653:AB2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:AC2653)+12)<$E2655,12,$E2655-SUM($K2653:AC2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:AC2653)+12)<$D2655,12,$D2655-SUM($K2653:AC2653)),0)))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2652=LataProjekcji,IF($F2652>$E2655,$E2655,$F2652),IF($D2655>=$E2655,(IF($D2652<LataProjekcji,IF((SUM($K2653:AD2653)+12)<$E2655,12,$E2655-SUM($K2653:AD2653)),0)),(IF($D2652<LataProjekcji,IF((SUM($K2653:AD2653)+12)<$D2655,12,$D2655-SUM($K2653:AD2653)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1469","v":0},{"$f":"IF(D2653>10,ROUND(D2654/12,2),D2654)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2654:AE2654)=D2653","v":true},"amortyzacja",null,{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653,0),ROUND(K2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM(K2654:$K2654),0),ROUND(L2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:L2654),0),ROUND(M2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:M2654),0),ROUND(N2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:N2654),0),ROUND(O2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:O2654),0),ROUND(P2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:P2654),0),ROUND(Q2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:Q2654),0),ROUND(R2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:R2654),0),ROUND(S2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:S2654),0),ROUND(T2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:T2654),0),ROUND(U2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:U2654),0),ROUND(V2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:V2654),0),ROUND(W2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:W2654),0),ROUND(X2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:X2654),0),ROUND(Y2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:Y2654),0),ROUND(Z2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:Z2654),0),ROUND(AA2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:AA2654),0),ROUND(AB2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:AB2654),0),ROUND(AC2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:AC2654),0),ROUND(AD2652*$E2654,0)),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,ROUND($D2653-SUM($K2654:AD2654),0),ROUND(AE2652*$E2654,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2653/E2654,0),0)","v":0},{"$f":"IF(D2655=0,0,DATEDIF(DATE(D2652,E2652,1),DATE(F2654,G2654,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2652),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2652),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655),0),ROUND(K2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(K2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:K2655),0),ROUND(L2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(L2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:L2655),0),ROUND(M2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(M2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:M2655),0),ROUND(N2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(N2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:N2655),0),ROUND(O2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(O2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:O2655),0),ROUND(P2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(P2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:P2655),0),ROUND(Q2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(Q2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:Q2655),0),ROUND(R2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(R2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:R2655),0),ROUND(S2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(S2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:S2655),0),ROUND(T2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(T2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:T2655),0),ROUND(U2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(U2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:U2655),0),ROUND(V2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(V2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:V2655),0),ROUND(W2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(W2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:W2655),0),ROUND(X2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(X2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:X2655),0),ROUND(Y2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(Y2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:Y2655),0),ROUND(Z2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(Z2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:Z2655),0),ROUND(AA2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(AA2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:AA2655),0),ROUND(AB2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(AB2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:AB2655),0),ROUND(AC2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(AC2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:AC2655),0),ROUND(AD2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(AD2653*$E2654,0))),0),0)","v":0},{"$f":"IF(AND($G2653,NOT(ISTEXT($G2652)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2654,IF(AND($G2654=$G2655,$F2654=$F2655),ROUND($D2653-SUM($K2655:AD2655),0),ROUND(AE2653*$E2654,0)),IF(LataProjekcji>$F2654,0,ROUND(AE2653*$E2654,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2653>10,ROUND((D2655-1)*E2654,0),E2654)","v":0},{"$f":"D2653-D2656","v":0},null,{"$f":"OFFSET($C$269,$D2651,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1473","v":"nazwa ST: 0"},null,{"$f":"D1473","v":61},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1474","v":1900},{"$f":"E1474","v":1},{"$f":"IF(D2660>10,F1474,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2658,0)),\"brak daty\",IF(D2660>10,EDATE(OFFSET($E$269,$D2658,0),D2662),DATE(D2659,E2659,1)))","v":"brak daty"},{"$f":"SUM(K2659:AE2659)=D2662","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM(K2659)+12)<$D2662,12,$D2662-SUM(K2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:K2659)+12)<$D2662,12,$D2662-SUM($K2659:K2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:L2659)+12)<$D2662,12,$D2662-SUM($K2659:L2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:M2659)+12)<$D2662,12,$D2662-SUM($K2659:M2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:N2659)+12)<$D2662,12,$D2662-SUM($K2659:N2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:O2659)+12)<$D2662,12,$D2662-SUM($K2659:O2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:P2659)+12)<$D2662,12,$D2662-SUM($K2659:P2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:Q2659)+12)<$D2662,12,$D2662-SUM($K2659:Q2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:R2659)+12)<$D2662,12,$D2662-SUM($K2659:R2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:S2659)+12)<$D2662,12,$D2662-SUM($K2659:S2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:T2659)+12)<$D2662,12,$D2662-SUM($K2659:T2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:U2659)+12)<$D2662,12,$D2662-SUM($K2659:U2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:V2659)+12)<$D2662,12,$D2662-SUM($K2659:V2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:W2659)+12)<$D2662,12,$D2662-SUM($K2659:W2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:X2659)+12)<$D2662,12,$D2662-SUM($K2659:X2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:Y2659)+12)<$D2662,12,$D2662-SUM($K2659:Y2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:Z2659)+12)<$D2662,12,$D2662-SUM($K2659:Z2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:AA2659)+12)<$D2662,12,$D2662-SUM($K2659:AA2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:AB2659)+12)<$D2662,12,$D2662-SUM($K2659:AB2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:AC2659)+12)<$D2662,12,$D2662-SUM($K2659:AC2659)),0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,$F2659,IF($D2659<LataProjekcji,IF((SUM($K2659:AD2659)+12)<$D2662,12,$D2662-SUM($K2659:AD2659)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1475","v":0},{"$f":"E1475","v":0},{"$f":"F1475","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2658,0)))","v":false},{"$f":"SUM(K2660:AE2660)=E2662","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM(J2660:$K2660)+12)<$E2662,12,$E2662-SUM(J2660:$K2660)),0)),(IF($D2659<LataProjekcji,IF((SUM(J2660:$K2660)+12)<$D2662,12,$D2662-SUM(J2660:$K2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:K2660)+12)<$E2662,12,$E2662-SUM($K2660:K2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:K2660)+12)<$D2662,12,$D2662-SUM($K2660:K2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:L2660)+12)<$E2662,12,$E2662-SUM($K2660:L2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:L2660)+12)<$D2662,12,$D2662-SUM($K2660:L2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:M2660)+12)<$E2662,12,$E2662-SUM($K2660:M2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:M2660)+12)<$D2662,12,$D2662-SUM($K2660:M2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:N2660)+12)<$E2662,12,$E2662-SUM($K2660:N2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:N2660)+12)<$D2662,12,$D2662-SUM($K2660:N2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:O2660)+12)<$E2662,12,$E2662-SUM($K2660:O2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:O2660)+12)<$D2662,12,$D2662-SUM($K2660:O2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:P2660)+12)<$E2662,12,$E2662-SUM($K2660:P2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:P2660)+12)<$D2662,12,$D2662-SUM($K2660:P2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:Q2660)+12)<$E2662,12,$E2662-SUM($K2660:Q2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:Q2660)+12)<$D2662,12,$D2662-SUM($K2660:Q2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:R2660)+12)<$E2662,12,$E2662-SUM($K2660:R2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:R2660)+12)<$D2662,12,$D2662-SUM($K2660:R2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:S2660)+12)<$E2662,12,$E2662-SUM($K2660:S2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:S2660)+12)<$D2662,12,$D2662-SUM($K2660:S2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:T2660)+12)<$E2662,12,$E2662-SUM($K2660:T2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:T2660)+12)<$D2662,12,$D2662-SUM($K2660:T2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:U2660)+12)<$E2662,12,$E2662-SUM($K2660:U2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:U2660)+12)<$D2662,12,$D2662-SUM($K2660:U2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:V2660)+12)<$E2662,12,$E2662-SUM($K2660:V2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:V2660)+12)<$D2662,12,$D2662-SUM($K2660:V2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:W2660)+12)<$E2662,12,$E2662-SUM($K2660:W2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:W2660)+12)<$D2662,12,$D2662-SUM($K2660:W2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:X2660)+12)<$E2662,12,$E2662-SUM($K2660:X2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:X2660)+12)<$D2662,12,$D2662-SUM($K2660:X2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:Y2660)+12)<$E2662,12,$E2662-SUM($K2660:Y2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:Y2660)+12)<$D2662,12,$D2662-SUM($K2660:Y2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:Z2660)+12)<$E2662,12,$E2662-SUM($K2660:Z2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:Z2660)+12)<$D2662,12,$D2662-SUM($K2660:Z2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:AA2660)+12)<$E2662,12,$E2662-SUM($K2660:AA2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:AA2660)+12)<$D2662,12,$D2662-SUM($K2660:AA2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:AB2660)+12)<$E2662,12,$E2662-SUM($K2660:AB2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:AB2660)+12)<$D2662,12,$D2662-SUM($K2660:AB2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:AC2660)+12)<$E2662,12,$E2662-SUM($K2660:AC2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:AC2660)+12)<$D2662,12,$D2662-SUM($K2660:AC2660)),0)))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2659=LataProjekcji,IF($F2659>$E2662,$E2662,$F2659),IF($D2662>=$E2662,(IF($D2659<LataProjekcji,IF((SUM($K2660:AD2660)+12)<$E2662,12,$E2662-SUM($K2660:AD2660)),0)),(IF($D2659<LataProjekcji,IF((SUM($K2660:AD2660)+12)<$D2662,12,$D2662-SUM($K2660:AD2660)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1476","v":0},{"$f":"IF(D2660>10,ROUND(D2661/12,2),D2661)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2661:AE2661)=D2660","v":true},"amortyzacja",null,{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660,0),ROUND(K2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM(K2661:$K2661),0),ROUND(L2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:L2661),0),ROUND(M2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:M2661),0),ROUND(N2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:N2661),0),ROUND(O2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:O2661),0),ROUND(P2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:P2661),0),ROUND(Q2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:Q2661),0),ROUND(R2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:R2661),0),ROUND(S2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:S2661),0),ROUND(T2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:T2661),0),ROUND(U2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:U2661),0),ROUND(V2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:V2661),0),ROUND(W2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:W2661),0),ROUND(X2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:X2661),0),ROUND(Y2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:Y2661),0),ROUND(Z2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:Z2661),0),ROUND(AA2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:AA2661),0),ROUND(AB2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:AB2661),0),ROUND(AC2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:AC2661),0),ROUND(AD2659*$E2661,0)),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,ROUND($D2660-SUM($K2661:AD2661),0),ROUND(AE2659*$E2661,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2660/E2661,0),0)","v":0},{"$f":"IF(D2662=0,0,DATEDIF(DATE(D2659,E2659,1),DATE(F2661,G2661,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2659),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2659),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662),0),ROUND(K2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(K2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:K2662),0),ROUND(L2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(L2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:L2662),0),ROUND(M2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(M2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:M2662),0),ROUND(N2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(N2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:N2662),0),ROUND(O2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(O2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:O2662),0),ROUND(P2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(P2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:P2662),0),ROUND(Q2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(Q2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:Q2662),0),ROUND(R2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(R2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:R2662),0),ROUND(S2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(S2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:S2662),0),ROUND(T2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(T2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:T2662),0),ROUND(U2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(U2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:U2662),0),ROUND(V2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(V2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:V2662),0),ROUND(W2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(W2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:W2662),0),ROUND(X2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(X2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:X2662),0),ROUND(Y2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(Y2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:Y2662),0),ROUND(Z2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(Z2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:Z2662),0),ROUND(AA2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(AA2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:AA2662),0),ROUND(AB2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(AB2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:AB2662),0),ROUND(AC2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(AC2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:AC2662),0),ROUND(AD2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(AD2660*$E2661,0))),0),0)","v":0},{"$f":"IF(AND($G2660,NOT(ISTEXT($G2659)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2661,IF(AND($G2661=$G2662,$F2661=$F2662),ROUND($D2660-SUM($K2662:AD2662),0),ROUND(AE2660*$E2661,0)),IF(LataProjekcji>$F2661,0,ROUND(AE2660*$E2661,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2660>10,ROUND((D2662-1)*E2661,0),E2661)","v":0},{"$f":"D2660-D2663","v":0},null,{"$f":"OFFSET($C$269,$D2658,0)","v":0}]
[]
[]
[null,{"$f":"\"Grupa ST: \"&B1484","v":"Grupa ST: BUDYNKI I BUDOWLE (+ ŚRODKI TRWAŁE W BUDOWIE)"},null,269,"← pierwszy wiersz sekcji"]
[null,{"$f":"\"nazwa ST: \"&B1485","v":"nazwa ST: 0"},null,{"$f":"D1485","v":84},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1486","v":1900},{"$f":"E1486","v":1},{"$f":"IF(D2669>10,F1486,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2667,0)),\"brak daty\",IF(D2669>10,EDATE(OFFSET($E$269,$D2667,0),D2671),DATE(D2668,E2668,1)))","v":"brak daty"},{"$f":"SUM(K2668:AE2668)=D2671","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM(K2668)+12)<$D2671,12,$D2671-SUM(K2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:K2668)+12)<$D2671,12,$D2671-SUM($K2668:K2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:L2668)+12)<$D2671,12,$D2671-SUM($K2668:L2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:M2668)+12)<$D2671,12,$D2671-SUM($K2668:M2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:N2668)+12)<$D2671,12,$D2671-SUM($K2668:N2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:O2668)+12)<$D2671,12,$D2671-SUM($K2668:O2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:P2668)+12)<$D2671,12,$D2671-SUM($K2668:P2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:Q2668)+12)<$D2671,12,$D2671-SUM($K2668:Q2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:R2668)+12)<$D2671,12,$D2671-SUM($K2668:R2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:S2668)+12)<$D2671,12,$D2671-SUM($K2668:S2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:T2668)+12)<$D2671,12,$D2671-SUM($K2668:T2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:U2668)+12)<$D2671,12,$D2671-SUM($K2668:U2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:V2668)+12)<$D2671,12,$D2671-SUM($K2668:V2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:W2668)+12)<$D2671,12,$D2671-SUM($K2668:W2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:X2668)+12)<$D2671,12,$D2671-SUM($K2668:X2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:Y2668)+12)<$D2671,12,$D2671-SUM($K2668:Y2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:Z2668)+12)<$D2671,12,$D2671-SUM($K2668:Z2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:AA2668)+12)<$D2671,12,$D2671-SUM($K2668:AA2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:AB2668)+12)<$D2671,12,$D2671-SUM($K2668:AB2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:AC2668)+12)<$D2671,12,$D2671-SUM($K2668:AC2668)),0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,$F2668,IF($D2668<LataProjekcji,IF((SUM($K2668:AD2668)+12)<$D2671,12,$D2671-SUM($K2668:AD2668)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1487","v":0},{"$f":"E1487","v":0},{"$f":"F1487","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2667,0)))","v":false},{"$f":"SUM(K2669:AE2669)=E2671","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM(J2669:$K2669)+12)<$E2671,12,$E2671-SUM(J2669:$K2669)),0)),(IF($D2668<LataProjekcji,IF((SUM(J2669:$K2669)+12)<$D2671,12,$D2671-SUM(J2669:$K2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:K2669)+12)<$E2671,12,$E2671-SUM($K2669:K2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:K2669)+12)<$D2671,12,$D2671-SUM($K2669:K2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:L2669)+12)<$E2671,12,$E2671-SUM($K2669:L2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:L2669)+12)<$D2671,12,$D2671-SUM($K2669:L2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:M2669)+12)<$E2671,12,$E2671-SUM($K2669:M2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:M2669)+12)<$D2671,12,$D2671-SUM($K2669:M2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:N2669)+12)<$E2671,12,$E2671-SUM($K2669:N2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:N2669)+12)<$D2671,12,$D2671-SUM($K2669:N2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:O2669)+12)<$E2671,12,$E2671-SUM($K2669:O2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:O2669)+12)<$D2671,12,$D2671-SUM($K2669:O2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:P2669)+12)<$E2671,12,$E2671-SUM($K2669:P2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:P2669)+12)<$D2671,12,$D2671-SUM($K2669:P2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:Q2669)+12)<$E2671,12,$E2671-SUM($K2669:Q2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:Q2669)+12)<$D2671,12,$D2671-SUM($K2669:Q2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:R2669)+12)<$E2671,12,$E2671-SUM($K2669:R2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:R2669)+12)<$D2671,12,$D2671-SUM($K2669:R2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:S2669)+12)<$E2671,12,$E2671-SUM($K2669:S2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:S2669)+12)<$D2671,12,$D2671-SUM($K2669:S2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:T2669)+12)<$E2671,12,$E2671-SUM($K2669:T2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:T2669)+12)<$D2671,12,$D2671-SUM($K2669:T2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:U2669)+12)<$E2671,12,$E2671-SUM($K2669:U2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:U2669)+12)<$D2671,12,$D2671-SUM($K2669:U2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:V2669)+12)<$E2671,12,$E2671-SUM($K2669:V2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:V2669)+12)<$D2671,12,$D2671-SUM($K2669:V2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:W2669)+12)<$E2671,12,$E2671-SUM($K2669:W2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:W2669)+12)<$D2671,12,$D2671-SUM($K2669:W2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:X2669)+12)<$E2671,12,$E2671-SUM($K2669:X2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:X2669)+12)<$D2671,12,$D2671-SUM($K2669:X2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:Y2669)+12)<$E2671,12,$E2671-SUM($K2669:Y2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:Y2669)+12)<$D2671,12,$D2671-SUM($K2669:Y2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:Z2669)+12)<$E2671,12,$E2671-SUM($K2669:Z2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:Z2669)+12)<$D2671,12,$D2671-SUM($K2669:Z2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:AA2669)+12)<$E2671,12,$E2671-SUM($K2669:AA2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:AA2669)+12)<$D2671,12,$D2671-SUM($K2669:AA2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:AB2669)+12)<$E2671,12,$E2671-SUM($K2669:AB2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:AB2669)+12)<$D2671,12,$D2671-SUM($K2669:AB2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:AC2669)+12)<$E2671,12,$E2671-SUM($K2669:AC2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:AC2669)+12)<$D2671,12,$D2671-SUM($K2669:AC2669)),0)))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2668=LataProjekcji,IF($F2668>$E2671,$E2671,$F2668),IF($D2671>=$E2671,(IF($D2668<LataProjekcji,IF((SUM($K2669:AD2669)+12)<$E2671,12,$E2671-SUM($K2669:AD2669)),0)),(IF($D2668<LataProjekcji,IF((SUM($K2669:AD2669)+12)<$D2671,12,$D2671-SUM($K2669:AD2669)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1488","v":0},{"$f":"IF(D2669>10,ROUND(D2670/12,2),D2670)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2670:AE2670)=D2669","v":true},"amortyzacja",null,{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669,0),ROUND(K2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM(K2670:$K2670),0),ROUND(L2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:L2670),0),ROUND(M2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:M2670),0),ROUND(N2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:N2670),0),ROUND(O2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:O2670),0),ROUND(P2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:P2670),0),ROUND(Q2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:Q2670),0),ROUND(R2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:R2670),0),ROUND(S2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:S2670),0),ROUND(T2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:T2670),0),ROUND(U2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:U2670),0),ROUND(V2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:V2670),0),ROUND(W2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:W2670),0),ROUND(X2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:X2670),0),ROUND(Y2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:Y2670),0),ROUND(Z2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:Z2670),0),ROUND(AA2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:AA2670),0),ROUND(AB2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:AB2670),0),ROUND(AC2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:AC2670),0),ROUND(AD2668*$E2670,0)),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2671,ROUND($D2669-SUM($K2670:AD2670),0),ROUND(AE2668*$E2670,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2669/E2670,0),0)","v":0},{"$f":"IF(D2671=0,0,DATEDIF(DATE(D2668,E2668,1),DATE(F2670,G2670,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2668),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2668),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671),0),ROUND(K2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(K2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:K2671),0),ROUND(L2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(L2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:L2671),0),ROUND(M2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(M2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:M2671),0),ROUND(N2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(N2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:N2671),0),ROUND(O2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(O2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:O2671),0),ROUND(P2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(P2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:P2671),0),ROUND(Q2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(Q2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:Q2671),0),ROUND(R2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(R2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:R2671),0),ROUND(S2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(S2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:S2671),0),ROUND(T2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(T2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:T2671),0),ROUND(U2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(U2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:U2671),0),ROUND(V2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(V2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:V2671),0),ROUND(W2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(W2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:W2671),0),ROUND(X2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(X2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:X2671),0),ROUND(Y2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(Y2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:Y2671),0),ROUND(Z2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(Z2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:Z2671),0),ROUND(AA2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(AA2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:AA2671),0),ROUND(AB2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(AB2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:AB2671),0),ROUND(AC2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(AC2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:AC2671),0),ROUND(AD2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(AD2669*$E2670,0))),0),0)","v":0},{"$f":"IF(AND($G2669,NOT(ISTEXT($G2668)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,IF(AND($G2670=$G2671,$F2670=$F2671),ROUND($D2669-SUM($K2671:AD2671),0),ROUND(AE2669*$E2670,0)),IF(LataProjekcji>$F2670,0,ROUND(AE2669*$E2670,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2669>10,ROUND((D2671-1)*E2670,0),E2670)","v":0},{"$f":"D2669-D2672","v":0},null,{"$f":"OFFSET($C$269,$D2667,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1492","v":"nazwa ST: 0"},null,{"$f":"D1492","v":85},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1493","v":1900},{"$f":"E1493","v":1},{"$f":"IF(D2676>10,F1493,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2674,0)),\"brak daty\",IF(D2676>10,EDATE(OFFSET($E$269,$D2674,0),D2678),DATE(D2675,E2675,1)))","v":"brak daty"},{"$f":"SUM(K2675:AE2675)=D2678","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM(K2675)+12)<$D2678,12,$D2678-SUM(K2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:K2675)+12)<$D2678,12,$D2678-SUM($K2675:K2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:L2675)+12)<$D2678,12,$D2678-SUM($K2675:L2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:M2675)+12)<$D2678,12,$D2678-SUM($K2675:M2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:N2675)+12)<$D2678,12,$D2678-SUM($K2675:N2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:O2675)+12)<$D2678,12,$D2678-SUM($K2675:O2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:P2675)+12)<$D2678,12,$D2678-SUM($K2675:P2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:Q2675)+12)<$D2678,12,$D2678-SUM($K2675:Q2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:R2675)+12)<$D2678,12,$D2678-SUM($K2675:R2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:S2675)+12)<$D2678,12,$D2678-SUM($K2675:S2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:T2675)+12)<$D2678,12,$D2678-SUM($K2675:T2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:U2675)+12)<$D2678,12,$D2678-SUM($K2675:U2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:V2675)+12)<$D2678,12,$D2678-SUM($K2675:V2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:W2675)+12)<$D2678,12,$D2678-SUM($K2675:W2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:X2675)+12)<$D2678,12,$D2678-SUM($K2675:X2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:Y2675)+12)<$D2678,12,$D2678-SUM($K2675:Y2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:Z2675)+12)<$D2678,12,$D2678-SUM($K2675:Z2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:AA2675)+12)<$D2678,12,$D2678-SUM($K2675:AA2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:AB2675)+12)<$D2678,12,$D2678-SUM($K2675:AB2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:AC2675)+12)<$D2678,12,$D2678-SUM($K2675:AC2675)),0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,$F2675,IF($D2675<LataProjekcji,IF((SUM($K2675:AD2675)+12)<$D2678,12,$D2678-SUM($K2675:AD2675)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1494","v":0},{"$f":"E1494","v":0},{"$f":"F1494","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2674,0)))","v":false},{"$f":"SUM(K2676:AE2676)=E2678","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM(J2676:$K2676)+12)<$E2678,12,$E2678-SUM(J2676:$K2676)),0)),(IF($D2675<LataProjekcji,IF((SUM(J2676:$K2676)+12)<$D2678,12,$D2678-SUM(J2676:$K2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:K2676)+12)<$E2678,12,$E2678-SUM($K2676:K2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:K2676)+12)<$D2678,12,$D2678-SUM($K2676:K2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:L2676)+12)<$E2678,12,$E2678-SUM($K2676:L2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:L2676)+12)<$D2678,12,$D2678-SUM($K2676:L2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:M2676)+12)<$E2678,12,$E2678-SUM($K2676:M2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:M2676)+12)<$D2678,12,$D2678-SUM($K2676:M2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:N2676)+12)<$E2678,12,$E2678-SUM($K2676:N2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:N2676)+12)<$D2678,12,$D2678-SUM($K2676:N2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:O2676)+12)<$E2678,12,$E2678-SUM($K2676:O2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:O2676)+12)<$D2678,12,$D2678-SUM($K2676:O2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:P2676)+12)<$E2678,12,$E2678-SUM($K2676:P2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:P2676)+12)<$D2678,12,$D2678-SUM($K2676:P2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:Q2676)+12)<$E2678,12,$E2678-SUM($K2676:Q2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:Q2676)+12)<$D2678,12,$D2678-SUM($K2676:Q2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:R2676)+12)<$E2678,12,$E2678-SUM($K2676:R2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:R2676)+12)<$D2678,12,$D2678-SUM($K2676:R2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:S2676)+12)<$E2678,12,$E2678-SUM($K2676:S2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:S2676)+12)<$D2678,12,$D2678-SUM($K2676:S2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:T2676)+12)<$E2678,12,$E2678-SUM($K2676:T2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:T2676)+12)<$D2678,12,$D2678-SUM($K2676:T2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:U2676)+12)<$E2678,12,$E2678-SUM($K2676:U2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:U2676)+12)<$D2678,12,$D2678-SUM($K2676:U2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:V2676)+12)<$E2678,12,$E2678-SUM($K2676:V2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:V2676)+12)<$D2678,12,$D2678-SUM($K2676:V2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:W2676)+12)<$E2678,12,$E2678-SUM($K2676:W2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:W2676)+12)<$D2678,12,$D2678-SUM($K2676:W2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:X2676)+12)<$E2678,12,$E2678-SUM($K2676:X2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:X2676)+12)<$D2678,12,$D2678-SUM($K2676:X2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:Y2676)+12)<$E2678,12,$E2678-SUM($K2676:Y2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:Y2676)+12)<$D2678,12,$D2678-SUM($K2676:Y2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:Z2676)+12)<$E2678,12,$E2678-SUM($K2676:Z2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:Z2676)+12)<$D2678,12,$D2678-SUM($K2676:Z2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:AA2676)+12)<$E2678,12,$E2678-SUM($K2676:AA2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:AA2676)+12)<$D2678,12,$D2678-SUM($K2676:AA2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:AB2676)+12)<$E2678,12,$E2678-SUM($K2676:AB2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:AB2676)+12)<$D2678,12,$D2678-SUM($K2676:AB2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:AC2676)+12)<$E2678,12,$E2678-SUM($K2676:AC2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:AC2676)+12)<$D2678,12,$D2678-SUM($K2676:AC2676)),0)))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2675=LataProjekcji,IF($F2675>$E2678,$E2678,$F2675),IF($D2678>=$E2678,(IF($D2675<LataProjekcji,IF((SUM($K2676:AD2676)+12)<$E2678,12,$E2678-SUM($K2676:AD2676)),0)),(IF($D2675<LataProjekcji,IF((SUM($K2676:AD2676)+12)<$D2678,12,$D2678-SUM($K2676:AD2676)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1495","v":0},{"$f":"IF(D2676>10,ROUND(D2677/12,2),D2677)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2677:AE2677)=D2676","v":true},"amortyzacja",null,{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676,0),ROUND(K2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM(K2677:$K2677),0),ROUND(L2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:L2677),0),ROUND(M2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:M2677),0),ROUND(N2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:N2677),0),ROUND(O2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:O2677),0),ROUND(P2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:P2677),0),ROUND(Q2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:Q2677),0),ROUND(R2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:R2677),0),ROUND(S2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:S2677),0),ROUND(T2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:T2677),0),ROUND(U2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:U2677),0),ROUND(V2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:V2677),0),ROUND(W2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:W2677),0),ROUND(X2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:X2677),0),ROUND(Y2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:Y2677),0),ROUND(Z2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:Z2677),0),ROUND(AA2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:AA2677),0),ROUND(AB2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:AB2677),0),ROUND(AC2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:AC2677),0),ROUND(AD2675*$E2677,0)),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2678,ROUND($D2676-SUM($K2677:AD2677),0),ROUND(AE2675*$E2677,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2676/E2677,0),0)","v":0},{"$f":"IF(D2678=0,0,DATEDIF(DATE(D2675,E2675,1),DATE(F2677,G2677,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2675),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2675),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678),0),ROUND(K2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(K2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:K2678),0),ROUND(L2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(L2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:L2678),0),ROUND(M2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(M2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:M2678),0),ROUND(N2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(N2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:N2678),0),ROUND(O2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(O2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:O2678),0),ROUND(P2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(P2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:P2678),0),ROUND(Q2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(Q2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:Q2678),0),ROUND(R2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(R2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:R2678),0),ROUND(S2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(S2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:S2678),0),ROUND(T2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(T2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:T2678),0),ROUND(U2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(U2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:U2678),0),ROUND(V2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(V2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:V2678),0),ROUND(W2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(W2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:W2678),0),ROUND(X2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(X2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:X2678),0),ROUND(Y2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(Y2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:Y2678),0),ROUND(Z2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(Z2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:Z2678),0),ROUND(AA2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(AA2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:AA2678),0),ROUND(AB2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(AB2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:AB2678),0),ROUND(AC2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(AC2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:AC2678),0),ROUND(AD2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(AD2676*$E2677,0))),0),0)","v":0},{"$f":"IF(AND($G2676,NOT(ISTEXT($G2675)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,IF(AND($G2677=$G2678,$F2677=$F2678),ROUND($D2676-SUM($K2678:AD2678),0),ROUND(AE2676*$E2677,0)),IF(LataProjekcji>$F2677,0,ROUND(AE2676*$E2677,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2676>10,ROUND((D2678-1)*E2677,0),E2677)","v":0},{"$f":"D2676-D2679","v":0},null,{"$f":"OFFSET($C$269,$D2674,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1499","v":"nazwa ST: 0"},null,{"$f":"D1499","v":86},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1500","v":1900},{"$f":"E1500","v":1},{"$f":"IF(D2683>10,F1500,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2681,0)),\"brak daty\",IF(D2683>10,EDATE(OFFSET($E$269,$D2681,0),D2685),DATE(D2682,E2682,1)))","v":"brak daty"},{"$f":"SUM(K2682:AE2682)=D2685","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM(K2682)+12)<$D2685,12,$D2685-SUM(K2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:K2682)+12)<$D2685,12,$D2685-SUM($K2682:K2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:L2682)+12)<$D2685,12,$D2685-SUM($K2682:L2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:M2682)+12)<$D2685,12,$D2685-SUM($K2682:M2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:N2682)+12)<$D2685,12,$D2685-SUM($K2682:N2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:O2682)+12)<$D2685,12,$D2685-SUM($K2682:O2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:P2682)+12)<$D2685,12,$D2685-SUM($K2682:P2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:Q2682)+12)<$D2685,12,$D2685-SUM($K2682:Q2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:R2682)+12)<$D2685,12,$D2685-SUM($K2682:R2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:S2682)+12)<$D2685,12,$D2685-SUM($K2682:S2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:T2682)+12)<$D2685,12,$D2685-SUM($K2682:T2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:U2682)+12)<$D2685,12,$D2685-SUM($K2682:U2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:V2682)+12)<$D2685,12,$D2685-SUM($K2682:V2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:W2682)+12)<$D2685,12,$D2685-SUM($K2682:W2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:X2682)+12)<$D2685,12,$D2685-SUM($K2682:X2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:Y2682)+12)<$D2685,12,$D2685-SUM($K2682:Y2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:Z2682)+12)<$D2685,12,$D2685-SUM($K2682:Z2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:AA2682)+12)<$D2685,12,$D2685-SUM($K2682:AA2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:AB2682)+12)<$D2685,12,$D2685-SUM($K2682:AB2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:AC2682)+12)<$D2685,12,$D2685-SUM($K2682:AC2682)),0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,$F2682,IF($D2682<LataProjekcji,IF((SUM($K2682:AD2682)+12)<$D2685,12,$D2685-SUM($K2682:AD2682)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1501","v":0},{"$f":"E1501","v":0},{"$f":"F1501","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2681,0)))","v":false},{"$f":"SUM(K2683:AE2683)=E2685","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM(J2683:$K2683)+12)<$E2685,12,$E2685-SUM(J2683:$K2683)),0)),(IF($D2682<LataProjekcji,IF((SUM(J2683:$K2683)+12)<$D2685,12,$D2685-SUM(J2683:$K2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:K2683)+12)<$E2685,12,$E2685-SUM($K2683:K2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:K2683)+12)<$D2685,12,$D2685-SUM($K2683:K2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:L2683)+12)<$E2685,12,$E2685-SUM($K2683:L2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:L2683)+12)<$D2685,12,$D2685-SUM($K2683:L2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:M2683)+12)<$E2685,12,$E2685-SUM($K2683:M2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:M2683)+12)<$D2685,12,$D2685-SUM($K2683:M2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:N2683)+12)<$E2685,12,$E2685-SUM($K2683:N2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:N2683)+12)<$D2685,12,$D2685-SUM($K2683:N2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:O2683)+12)<$E2685,12,$E2685-SUM($K2683:O2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:O2683)+12)<$D2685,12,$D2685-SUM($K2683:O2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:P2683)+12)<$E2685,12,$E2685-SUM($K2683:P2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:P2683)+12)<$D2685,12,$D2685-SUM($K2683:P2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:Q2683)+12)<$E2685,12,$E2685-SUM($K2683:Q2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:Q2683)+12)<$D2685,12,$D2685-SUM($K2683:Q2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:R2683)+12)<$E2685,12,$E2685-SUM($K2683:R2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:R2683)+12)<$D2685,12,$D2685-SUM($K2683:R2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:S2683)+12)<$E2685,12,$E2685-SUM($K2683:S2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:S2683)+12)<$D2685,12,$D2685-SUM($K2683:S2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:T2683)+12)<$E2685,12,$E2685-SUM($K2683:T2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:T2683)+12)<$D2685,12,$D2685-SUM($K2683:T2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:U2683)+12)<$E2685,12,$E2685-SUM($K2683:U2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:U2683)+12)<$D2685,12,$D2685-SUM($K2683:U2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:V2683)+12)<$E2685,12,$E2685-SUM($K2683:V2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:V2683)+12)<$D2685,12,$D2685-SUM($K2683:V2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:W2683)+12)<$E2685,12,$E2685-SUM($K2683:W2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:W2683)+12)<$D2685,12,$D2685-SUM($K2683:W2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:X2683)+12)<$E2685,12,$E2685-SUM($K2683:X2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:X2683)+12)<$D2685,12,$D2685-SUM($K2683:X2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:Y2683)+12)<$E2685,12,$E2685-SUM($K2683:Y2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:Y2683)+12)<$D2685,12,$D2685-SUM($K2683:Y2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:Z2683)+12)<$E2685,12,$E2685-SUM($K2683:Z2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:Z2683)+12)<$D2685,12,$D2685-SUM($K2683:Z2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:AA2683)+12)<$E2685,12,$E2685-SUM($K2683:AA2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:AA2683)+12)<$D2685,12,$D2685-SUM($K2683:AA2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:AB2683)+12)<$E2685,12,$E2685-SUM($K2683:AB2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:AB2683)+12)<$D2685,12,$D2685-SUM($K2683:AB2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:AC2683)+12)<$E2685,12,$E2685-SUM($K2683:AC2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:AC2683)+12)<$D2685,12,$D2685-SUM($K2683:AC2683)),0)))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2682=LataProjekcji,IF($F2682>$E2685,$E2685,$F2682),IF($D2685>=$E2685,(IF($D2682<LataProjekcji,IF((SUM($K2683:AD2683)+12)<$E2685,12,$E2685-SUM($K2683:AD2683)),0)),(IF($D2682<LataProjekcji,IF((SUM($K2683:AD2683)+12)<$D2685,12,$D2685-SUM($K2683:AD2683)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1502","v":0},{"$f":"IF(D2683>10,ROUND(D2684/12,2),D2684)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2684:AE2684)=D2683","v":true},"amortyzacja",null,{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683,0),ROUND(K2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM(K2684:$K2684),0),ROUND(L2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:L2684),0),ROUND(M2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:M2684),0),ROUND(N2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:N2684),0),ROUND(O2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:O2684),0),ROUND(P2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:P2684),0),ROUND(Q2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:Q2684),0),ROUND(R2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:R2684),0),ROUND(S2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:S2684),0),ROUND(T2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:T2684),0),ROUND(U2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:U2684),0),ROUND(V2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:V2684),0),ROUND(W2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:W2684),0),ROUND(X2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:X2684),0),ROUND(Y2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:Y2684),0),ROUND(Z2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:Z2684),0),ROUND(AA2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:AA2684),0),ROUND(AB2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:AB2684),0),ROUND(AC2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:AC2684),0),ROUND(AD2682*$E2684,0)),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2685,ROUND($D2683-SUM($K2684:AD2684),0),ROUND(AE2682*$E2684,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2683/E2684,0),0)","v":0},{"$f":"IF(D2685=0,0,DATEDIF(DATE(D2682,E2682,1),DATE(F2684,G2684,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2682),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2682),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685),0),ROUND(K2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(K2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:K2685),0),ROUND(L2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(L2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:L2685),0),ROUND(M2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(M2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:M2685),0),ROUND(N2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(N2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:N2685),0),ROUND(O2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(O2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:O2685),0),ROUND(P2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(P2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:P2685),0),ROUND(Q2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(Q2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:Q2685),0),ROUND(R2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(R2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:R2685),0),ROUND(S2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(S2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:S2685),0),ROUND(T2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(T2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:T2685),0),ROUND(U2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(U2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:U2685),0),ROUND(V2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(V2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:V2685),0),ROUND(W2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(W2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:W2685),0),ROUND(X2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(X2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:X2685),0),ROUND(Y2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(Y2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:Y2685),0),ROUND(Z2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(Z2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:Z2685),0),ROUND(AA2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(AA2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:AA2685),0),ROUND(AB2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(AB2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:AB2685),0),ROUND(AC2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(AC2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:AC2685),0),ROUND(AD2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(AD2683*$E2684,0))),0),0)","v":0},{"$f":"IF(AND($G2683,NOT(ISTEXT($G2682)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,IF(AND($G2684=$G2685,$F2684=$F2685),ROUND($D2683-SUM($K2685:AD2685),0),ROUND(AE2683*$E2684,0)),IF(LataProjekcji>$F2684,0,ROUND(AE2683*$E2684,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2683>10,ROUND((D2685-1)*E2684,0),E2684)","v":0},{"$f":"D2683-D2686","v":0},null,{"$f":"OFFSET($C$269,$D2681,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1506","v":"nazwa ST: 0"},null,{"$f":"D1506","v":87},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1507","v":1900},{"$f":"E1507","v":1},{"$f":"IF(D2690>10,F1507,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2688,0)),\"brak daty\",IF(D2690>10,EDATE(OFFSET($E$269,$D2688,0),D2692),DATE(D2689,E2689,1)))","v":"brak daty"},{"$f":"SUM(K2689:AE2689)=D2692","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM(K2689)+12)<$D2692,12,$D2692-SUM(K2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:K2689)+12)<$D2692,12,$D2692-SUM($K2689:K2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:L2689)+12)<$D2692,12,$D2692-SUM($K2689:L2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:M2689)+12)<$D2692,12,$D2692-SUM($K2689:M2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:N2689)+12)<$D2692,12,$D2692-SUM($K2689:N2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:O2689)+12)<$D2692,12,$D2692-SUM($K2689:O2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:P2689)+12)<$D2692,12,$D2692-SUM($K2689:P2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:Q2689)+12)<$D2692,12,$D2692-SUM($K2689:Q2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:R2689)+12)<$D2692,12,$D2692-SUM($K2689:R2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:S2689)+12)<$D2692,12,$D2692-SUM($K2689:S2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:T2689)+12)<$D2692,12,$D2692-SUM($K2689:T2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:U2689)+12)<$D2692,12,$D2692-SUM($K2689:U2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:V2689)+12)<$D2692,12,$D2692-SUM($K2689:V2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:W2689)+12)<$D2692,12,$D2692-SUM($K2689:W2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:X2689)+12)<$D2692,12,$D2692-SUM($K2689:X2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:Y2689)+12)<$D2692,12,$D2692-SUM($K2689:Y2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:Z2689)+12)<$D2692,12,$D2692-SUM($K2689:Z2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:AA2689)+12)<$D2692,12,$D2692-SUM($K2689:AA2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:AB2689)+12)<$D2692,12,$D2692-SUM($K2689:AB2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:AC2689)+12)<$D2692,12,$D2692-SUM($K2689:AC2689)),0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,$F2689,IF($D2689<LataProjekcji,IF((SUM($K2689:AD2689)+12)<$D2692,12,$D2692-SUM($K2689:AD2689)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1508","v":0},{"$f":"E1508","v":0},{"$f":"F1508","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2688,0)))","v":false},{"$f":"SUM(K2690:AE2690)=E2692","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM(J2690:$K2690)+12)<$E2692,12,$E2692-SUM(J2690:$K2690)),0)),(IF($D2689<LataProjekcji,IF((SUM(J2690:$K2690)+12)<$D2692,12,$D2692-SUM(J2690:$K2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:K2690)+12)<$E2692,12,$E2692-SUM($K2690:K2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:K2690)+12)<$D2692,12,$D2692-SUM($K2690:K2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:L2690)+12)<$E2692,12,$E2692-SUM($K2690:L2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:L2690)+12)<$D2692,12,$D2692-SUM($K2690:L2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:M2690)+12)<$E2692,12,$E2692-SUM($K2690:M2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:M2690)+12)<$D2692,12,$D2692-SUM($K2690:M2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:N2690)+12)<$E2692,12,$E2692-SUM($K2690:N2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:N2690)+12)<$D2692,12,$D2692-SUM($K2690:N2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:O2690)+12)<$E2692,12,$E2692-SUM($K2690:O2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:O2690)+12)<$D2692,12,$D2692-SUM($K2690:O2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:P2690)+12)<$E2692,12,$E2692-SUM($K2690:P2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:P2690)+12)<$D2692,12,$D2692-SUM($K2690:P2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:Q2690)+12)<$E2692,12,$E2692-SUM($K2690:Q2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:Q2690)+12)<$D2692,12,$D2692-SUM($K2690:Q2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:R2690)+12)<$E2692,12,$E2692-SUM($K2690:R2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:R2690)+12)<$D2692,12,$D2692-SUM($K2690:R2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:S2690)+12)<$E2692,12,$E2692-SUM($K2690:S2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:S2690)+12)<$D2692,12,$D2692-SUM($K2690:S2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:T2690)+12)<$E2692,12,$E2692-SUM($K2690:T2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:T2690)+12)<$D2692,12,$D2692-SUM($K2690:T2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:U2690)+12)<$E2692,12,$E2692-SUM($K2690:U2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:U2690)+12)<$D2692,12,$D2692-SUM($K2690:U2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:V2690)+12)<$E2692,12,$E2692-SUM($K2690:V2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:V2690)+12)<$D2692,12,$D2692-SUM($K2690:V2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:W2690)+12)<$E2692,12,$E2692-SUM($K2690:W2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:W2690)+12)<$D2692,12,$D2692-SUM($K2690:W2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:X2690)+12)<$E2692,12,$E2692-SUM($K2690:X2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:X2690)+12)<$D2692,12,$D2692-SUM($K2690:X2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:Y2690)+12)<$E2692,12,$E2692-SUM($K2690:Y2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:Y2690)+12)<$D2692,12,$D2692-SUM($K2690:Y2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:Z2690)+12)<$E2692,12,$E2692-SUM($K2690:Z2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:Z2690)+12)<$D2692,12,$D2692-SUM($K2690:Z2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:AA2690)+12)<$E2692,12,$E2692-SUM($K2690:AA2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:AA2690)+12)<$D2692,12,$D2692-SUM($K2690:AA2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:AB2690)+12)<$E2692,12,$E2692-SUM($K2690:AB2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:AB2690)+12)<$D2692,12,$D2692-SUM($K2690:AB2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:AC2690)+12)<$E2692,12,$E2692-SUM($K2690:AC2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:AC2690)+12)<$D2692,12,$D2692-SUM($K2690:AC2690)),0)))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2689=LataProjekcji,IF($F2689>$E2692,$E2692,$F2689),IF($D2692>=$E2692,(IF($D2689<LataProjekcji,IF((SUM($K2690:AD2690)+12)<$E2692,12,$E2692-SUM($K2690:AD2690)),0)),(IF($D2689<LataProjekcji,IF((SUM($K2690:AD2690)+12)<$D2692,12,$D2692-SUM($K2690:AD2690)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1509","v":0},{"$f":"IF(D2690>10,ROUND(D2691/12,2),D2691)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2691:AE2691)=D2690","v":true},"amortyzacja",null,{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690,0),ROUND(K2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM(K2691:$K2691),0),ROUND(L2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:L2691),0),ROUND(M2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:M2691),0),ROUND(N2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:N2691),0),ROUND(O2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:O2691),0),ROUND(P2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:P2691),0),ROUND(Q2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:Q2691),0),ROUND(R2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:R2691),0),ROUND(S2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:S2691),0),ROUND(T2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:T2691),0),ROUND(U2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:U2691),0),ROUND(V2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:V2691),0),ROUND(W2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:W2691),0),ROUND(X2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:X2691),0),ROUND(Y2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:Y2691),0),ROUND(Z2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:Z2691),0),ROUND(AA2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:AA2691),0),ROUND(AB2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:AB2691),0),ROUND(AC2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:AC2691),0),ROUND(AD2689*$E2691,0)),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2692,ROUND($D2690-SUM($K2691:AD2691),0),ROUND(AE2689*$E2691,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2690/E2691,0),0)","v":0},{"$f":"IF(D2692=0,0,DATEDIF(DATE(D2689,E2689,1),DATE(F2691,G2691,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2689),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2689),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692),0),ROUND(K2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(K2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:K2692),0),ROUND(L2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(L2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:L2692),0),ROUND(M2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(M2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:M2692),0),ROUND(N2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(N2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:N2692),0),ROUND(O2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(O2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:O2692),0),ROUND(P2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(P2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:P2692),0),ROUND(Q2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(Q2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:Q2692),0),ROUND(R2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(R2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:R2692),0),ROUND(S2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(S2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:S2692),0),ROUND(T2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(T2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:T2692),0),ROUND(U2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(U2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:U2692),0),ROUND(V2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(V2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:V2692),0),ROUND(W2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(W2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:W2692),0),ROUND(X2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(X2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:X2692),0),ROUND(Y2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(Y2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:Y2692),0),ROUND(Z2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(Z2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:Z2692),0),ROUND(AA2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(AA2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:AA2692),0),ROUND(AB2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(AB2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:AB2692),0),ROUND(AC2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(AC2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:AC2692),0),ROUND(AD2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(AD2690*$E2691,0))),0),0)","v":0},{"$f":"IF(AND($G2690,NOT(ISTEXT($G2689)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,IF(AND($G2691=$G2692,$F2691=$F2692),ROUND($D2690-SUM($K2692:AD2692),0),ROUND(AE2690*$E2691,0)),IF(LataProjekcji>$F2691,0,ROUND(AE2690*$E2691,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2690>10,ROUND((D2692-1)*E2691,0),E2691)","v":0},{"$f":"D2690-D2693","v":0},null,{"$f":"OFFSET($C$269,$D2688,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1513","v":"nazwa ST: 0"},null,{"$f":"D1513","v":88},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1514","v":1900},{"$f":"E1514","v":1},{"$f":"IF(D2697>10,F1514,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2695,0)),\"brak daty\",IF(D2697>10,EDATE(OFFSET($E$269,$D2695,0),D2699),DATE(D2696,E2696,1)))","v":"brak daty"},{"$f":"SUM(K2696:AE2696)=D2699","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM(K2696)+12)<$D2699,12,$D2699-SUM(K2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:K2696)+12)<$D2699,12,$D2699-SUM($K2696:K2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:L2696)+12)<$D2699,12,$D2699-SUM($K2696:L2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:M2696)+12)<$D2699,12,$D2699-SUM($K2696:M2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:N2696)+12)<$D2699,12,$D2699-SUM($K2696:N2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:O2696)+12)<$D2699,12,$D2699-SUM($K2696:O2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:P2696)+12)<$D2699,12,$D2699-SUM($K2696:P2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:Q2696)+12)<$D2699,12,$D2699-SUM($K2696:Q2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:R2696)+12)<$D2699,12,$D2699-SUM($K2696:R2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:S2696)+12)<$D2699,12,$D2699-SUM($K2696:S2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:T2696)+12)<$D2699,12,$D2699-SUM($K2696:T2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:U2696)+12)<$D2699,12,$D2699-SUM($K2696:U2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:V2696)+12)<$D2699,12,$D2699-SUM($K2696:V2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:W2696)+12)<$D2699,12,$D2699-SUM($K2696:W2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:X2696)+12)<$D2699,12,$D2699-SUM($K2696:X2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:Y2696)+12)<$D2699,12,$D2699-SUM($K2696:Y2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:Z2696)+12)<$D2699,12,$D2699-SUM($K2696:Z2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:AA2696)+12)<$D2699,12,$D2699-SUM($K2696:AA2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:AB2696)+12)<$D2699,12,$D2699-SUM($K2696:AB2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:AC2696)+12)<$D2699,12,$D2699-SUM($K2696:AC2696)),0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,$F2696,IF($D2696<LataProjekcji,IF((SUM($K2696:AD2696)+12)<$D2699,12,$D2699-SUM($K2696:AD2696)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1515","v":0},{"$f":"E1515","v":0},{"$f":"F1515","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2695,0)))","v":false},{"$f":"SUM(K2697:AE2697)=E2699","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM(J2697:$K2697)+12)<$E2699,12,$E2699-SUM(J2697:$K2697)),0)),(IF($D2696<LataProjekcji,IF((SUM(J2697:$K2697)+12)<$D2699,12,$D2699-SUM(J2697:$K2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:K2697)+12)<$E2699,12,$E2699-SUM($K2697:K2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:K2697)+12)<$D2699,12,$D2699-SUM($K2697:K2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:L2697)+12)<$E2699,12,$E2699-SUM($K2697:L2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:L2697)+12)<$D2699,12,$D2699-SUM($K2697:L2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:M2697)+12)<$E2699,12,$E2699-SUM($K2697:M2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:M2697)+12)<$D2699,12,$D2699-SUM($K2697:M2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:N2697)+12)<$E2699,12,$E2699-SUM($K2697:N2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:N2697)+12)<$D2699,12,$D2699-SUM($K2697:N2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:O2697)+12)<$E2699,12,$E2699-SUM($K2697:O2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:O2697)+12)<$D2699,12,$D2699-SUM($K2697:O2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:P2697)+12)<$E2699,12,$E2699-SUM($K2697:P2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:P2697)+12)<$D2699,12,$D2699-SUM($K2697:P2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:Q2697)+12)<$E2699,12,$E2699-SUM($K2697:Q2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:Q2697)+12)<$D2699,12,$D2699-SUM($K2697:Q2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:R2697)+12)<$E2699,12,$E2699-SUM($K2697:R2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:R2697)+12)<$D2699,12,$D2699-SUM($K2697:R2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:S2697)+12)<$E2699,12,$E2699-SUM($K2697:S2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:S2697)+12)<$D2699,12,$D2699-SUM($K2697:S2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:T2697)+12)<$E2699,12,$E2699-SUM($K2697:T2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:T2697)+12)<$D2699,12,$D2699-SUM($K2697:T2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:U2697)+12)<$E2699,12,$E2699-SUM($K2697:U2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:U2697)+12)<$D2699,12,$D2699-SUM($K2697:U2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:V2697)+12)<$E2699,12,$E2699-SUM($K2697:V2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:V2697)+12)<$D2699,12,$D2699-SUM($K2697:V2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:W2697)+12)<$E2699,12,$E2699-SUM($K2697:W2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:W2697)+12)<$D2699,12,$D2699-SUM($K2697:W2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:X2697)+12)<$E2699,12,$E2699-SUM($K2697:X2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:X2697)+12)<$D2699,12,$D2699-SUM($K2697:X2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:Y2697)+12)<$E2699,12,$E2699-SUM($K2697:Y2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:Y2697)+12)<$D2699,12,$D2699-SUM($K2697:Y2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:Z2697)+12)<$E2699,12,$E2699-SUM($K2697:Z2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:Z2697)+12)<$D2699,12,$D2699-SUM($K2697:Z2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:AA2697)+12)<$E2699,12,$E2699-SUM($K2697:AA2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:AA2697)+12)<$D2699,12,$D2699-SUM($K2697:AA2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:AB2697)+12)<$E2699,12,$E2699-SUM($K2697:AB2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:AB2697)+12)<$D2699,12,$D2699-SUM($K2697:AB2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:AC2697)+12)<$E2699,12,$E2699-SUM($K2697:AC2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:AC2697)+12)<$D2699,12,$D2699-SUM($K2697:AC2697)),0)))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2696=LataProjekcji,IF($F2696>$E2699,$E2699,$F2696),IF($D2699>=$E2699,(IF($D2696<LataProjekcji,IF((SUM($K2697:AD2697)+12)<$E2699,12,$E2699-SUM($K2697:AD2697)),0)),(IF($D2696<LataProjekcji,IF((SUM($K2697:AD2697)+12)<$D2699,12,$D2699-SUM($K2697:AD2697)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1516","v":0},{"$f":"IF(D2697>10,ROUND(D2698/12,2),D2698)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2698:AE2698)=D2697","v":true},"amortyzacja",null,{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697,0),ROUND(K2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM(K2698:$K2698),0),ROUND(L2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:L2698),0),ROUND(M2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:M2698),0),ROUND(N2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:N2698),0),ROUND(O2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:O2698),0),ROUND(P2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:P2698),0),ROUND(Q2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:Q2698),0),ROUND(R2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:R2698),0),ROUND(S2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:S2698),0),ROUND(T2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:T2698),0),ROUND(U2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:U2698),0),ROUND(V2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:V2698),0),ROUND(W2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:W2698),0),ROUND(X2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:X2698),0),ROUND(Y2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:Y2698),0),ROUND(Z2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:Z2698),0),ROUND(AA2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:AA2698),0),ROUND(AB2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:AB2698),0),ROUND(AC2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:AC2698),0),ROUND(AD2696*$E2698,0)),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2699,ROUND($D2697-SUM($K2698:AD2698),0),ROUND(AE2696*$E2698,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2697/E2698,0),0)","v":0},{"$f":"IF(D2699=0,0,DATEDIF(DATE(D2696,E2696,1),DATE(F2698,G2698,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2696),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2696),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699),0),ROUND(K2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(K2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:K2699),0),ROUND(L2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(L2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:L2699),0),ROUND(M2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(M2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:M2699),0),ROUND(N2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(N2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:N2699),0),ROUND(O2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(O2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:O2699),0),ROUND(P2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(P2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:P2699),0),ROUND(Q2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(Q2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:Q2699),0),ROUND(R2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(R2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:R2699),0),ROUND(S2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(S2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:S2699),0),ROUND(T2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(T2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:T2699),0),ROUND(U2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(U2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:U2699),0),ROUND(V2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(V2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:V2699),0),ROUND(W2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(W2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:W2699),0),ROUND(X2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(X2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:X2699),0),ROUND(Y2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(Y2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:Y2699),0),ROUND(Z2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(Z2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:Z2699),0),ROUND(AA2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(AA2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:AA2699),0),ROUND(AB2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(AB2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:AB2699),0),ROUND(AC2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(AC2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:AC2699),0),ROUND(AD2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(AD2697*$E2698,0))),0),0)","v":0},{"$f":"IF(AND($G2697,NOT(ISTEXT($G2696)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,IF(AND($G2698=$G2699,$F2698=$F2699),ROUND($D2697-SUM($K2699:AD2699),0),ROUND(AE2697*$E2698,0)),IF(LataProjekcji>$F2698,0,ROUND(AE2697*$E2698,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2697>10,ROUND((D2699-1)*E2698,0),E2698)","v":0},{"$f":"D2697-D2700","v":0},null,{"$f":"OFFSET($C$269,$D2695,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1520","v":"nazwa ST: 0"},null,{"$f":"D1520","v":89},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1521","v":1900},{"$f":"E1521","v":1},{"$f":"IF(D2704>10,F1521,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2702,0)),\"brak daty\",IF(D2704>10,EDATE(OFFSET($E$269,$D2702,0),D2706),DATE(D2703,E2703,1)))","v":"brak daty"},{"$f":"SUM(K2703:AE2703)=D2706","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM(K2703)+12)<$D2706,12,$D2706-SUM(K2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:K2703)+12)<$D2706,12,$D2706-SUM($K2703:K2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:L2703)+12)<$D2706,12,$D2706-SUM($K2703:L2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:M2703)+12)<$D2706,12,$D2706-SUM($K2703:M2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:N2703)+12)<$D2706,12,$D2706-SUM($K2703:N2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:O2703)+12)<$D2706,12,$D2706-SUM($K2703:O2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:P2703)+12)<$D2706,12,$D2706-SUM($K2703:P2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:Q2703)+12)<$D2706,12,$D2706-SUM($K2703:Q2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:R2703)+12)<$D2706,12,$D2706-SUM($K2703:R2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:S2703)+12)<$D2706,12,$D2706-SUM($K2703:S2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:T2703)+12)<$D2706,12,$D2706-SUM($K2703:T2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:U2703)+12)<$D2706,12,$D2706-SUM($K2703:U2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:V2703)+12)<$D2706,12,$D2706-SUM($K2703:V2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:W2703)+12)<$D2706,12,$D2706-SUM($K2703:W2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:X2703)+12)<$D2706,12,$D2706-SUM($K2703:X2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:Y2703)+12)<$D2706,12,$D2706-SUM($K2703:Y2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:Z2703)+12)<$D2706,12,$D2706-SUM($K2703:Z2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:AA2703)+12)<$D2706,12,$D2706-SUM($K2703:AA2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:AB2703)+12)<$D2706,12,$D2706-SUM($K2703:AB2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:AC2703)+12)<$D2706,12,$D2706-SUM($K2703:AC2703)),0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,$F2703,IF($D2703<LataProjekcji,IF((SUM($K2703:AD2703)+12)<$D2706,12,$D2706-SUM($K2703:AD2703)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1522","v":0},{"$f":"E1522","v":0},{"$f":"F1522","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2702,0)))","v":false},{"$f":"SUM(K2704:AE2704)=E2706","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM(J2704:$K2704)+12)<$E2706,12,$E2706-SUM(J2704:$K2704)),0)),(IF($D2703<LataProjekcji,IF((SUM(J2704:$K2704)+12)<$D2706,12,$D2706-SUM(J2704:$K2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:K2704)+12)<$E2706,12,$E2706-SUM($K2704:K2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:K2704)+12)<$D2706,12,$D2706-SUM($K2704:K2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:L2704)+12)<$E2706,12,$E2706-SUM($K2704:L2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:L2704)+12)<$D2706,12,$D2706-SUM($K2704:L2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:M2704)+12)<$E2706,12,$E2706-SUM($K2704:M2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:M2704)+12)<$D2706,12,$D2706-SUM($K2704:M2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:N2704)+12)<$E2706,12,$E2706-SUM($K2704:N2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:N2704)+12)<$D2706,12,$D2706-SUM($K2704:N2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:O2704)+12)<$E2706,12,$E2706-SUM($K2704:O2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:O2704)+12)<$D2706,12,$D2706-SUM($K2704:O2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:P2704)+12)<$E2706,12,$E2706-SUM($K2704:P2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:P2704)+12)<$D2706,12,$D2706-SUM($K2704:P2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:Q2704)+12)<$E2706,12,$E2706-SUM($K2704:Q2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:Q2704)+12)<$D2706,12,$D2706-SUM($K2704:Q2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:R2704)+12)<$E2706,12,$E2706-SUM($K2704:R2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:R2704)+12)<$D2706,12,$D2706-SUM($K2704:R2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:S2704)+12)<$E2706,12,$E2706-SUM($K2704:S2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:S2704)+12)<$D2706,12,$D2706-SUM($K2704:S2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:T2704)+12)<$E2706,12,$E2706-SUM($K2704:T2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:T2704)+12)<$D2706,12,$D2706-SUM($K2704:T2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:U2704)+12)<$E2706,12,$E2706-SUM($K2704:U2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:U2704)+12)<$D2706,12,$D2706-SUM($K2704:U2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:V2704)+12)<$E2706,12,$E2706-SUM($K2704:V2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:V2704)+12)<$D2706,12,$D2706-SUM($K2704:V2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:W2704)+12)<$E2706,12,$E2706-SUM($K2704:W2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:W2704)+12)<$D2706,12,$D2706-SUM($K2704:W2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:X2704)+12)<$E2706,12,$E2706-SUM($K2704:X2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:X2704)+12)<$D2706,12,$D2706-SUM($K2704:X2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:Y2704)+12)<$E2706,12,$E2706-SUM($K2704:Y2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:Y2704)+12)<$D2706,12,$D2706-SUM($K2704:Y2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:Z2704)+12)<$E2706,12,$E2706-SUM($K2704:Z2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:Z2704)+12)<$D2706,12,$D2706-SUM($K2704:Z2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:AA2704)+12)<$E2706,12,$E2706-SUM($K2704:AA2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:AA2704)+12)<$D2706,12,$D2706-SUM($K2704:AA2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:AB2704)+12)<$E2706,12,$E2706-SUM($K2704:AB2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:AB2704)+12)<$D2706,12,$D2706-SUM($K2704:AB2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:AC2704)+12)<$E2706,12,$E2706-SUM($K2704:AC2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:AC2704)+12)<$D2706,12,$D2706-SUM($K2704:AC2704)),0)))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2703=LataProjekcji,IF($F2703>$E2706,$E2706,$F2703),IF($D2706>=$E2706,(IF($D2703<LataProjekcji,IF((SUM($K2704:AD2704)+12)<$E2706,12,$E2706-SUM($K2704:AD2704)),0)),(IF($D2703<LataProjekcji,IF((SUM($K2704:AD2704)+12)<$D2706,12,$D2706-SUM($K2704:AD2704)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1523","v":0},{"$f":"IF(D2704>10,ROUND(D2705/12,2),D2705)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2705:AE2705)=D2704","v":true},"amortyzacja",null,{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704,0),ROUND(K2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM(K2705:$K2705),0),ROUND(L2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:L2705),0),ROUND(M2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:M2705),0),ROUND(N2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:N2705),0),ROUND(O2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:O2705),0),ROUND(P2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:P2705),0),ROUND(Q2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:Q2705),0),ROUND(R2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:R2705),0),ROUND(S2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:S2705),0),ROUND(T2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:T2705),0),ROUND(U2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:U2705),0),ROUND(V2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:V2705),0),ROUND(W2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:W2705),0),ROUND(X2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:X2705),0),ROUND(Y2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:Y2705),0),ROUND(Z2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:Z2705),0),ROUND(AA2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:AA2705),0),ROUND(AB2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:AB2705),0),ROUND(AC2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:AC2705),0),ROUND(AD2703*$E2705,0)),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2706,ROUND($D2704-SUM($K2705:AD2705),0),ROUND(AE2703*$E2705,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2704/E2705,0),0)","v":0},{"$f":"IF(D2706=0,0,DATEDIF(DATE(D2703,E2703,1),DATE(F2705,G2705,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2703),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2703),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706),0),ROUND(K2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(K2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:K2706),0),ROUND(L2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(L2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:L2706),0),ROUND(M2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(M2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:M2706),0),ROUND(N2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(N2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:N2706),0),ROUND(O2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(O2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:O2706),0),ROUND(P2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(P2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:P2706),0),ROUND(Q2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(Q2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:Q2706),0),ROUND(R2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(R2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:R2706),0),ROUND(S2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(S2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:S2706),0),ROUND(T2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(T2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:T2706),0),ROUND(U2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(U2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:U2706),0),ROUND(V2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(V2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:V2706),0),ROUND(W2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(W2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:W2706),0),ROUND(X2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(X2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:X2706),0),ROUND(Y2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(Y2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:Y2706),0),ROUND(Z2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(Z2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:Z2706),0),ROUND(AA2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(AA2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:AA2706),0),ROUND(AB2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(AB2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:AB2706),0),ROUND(AC2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(AC2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:AC2706),0),ROUND(AD2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(AD2704*$E2705,0))),0),0)","v":0},{"$f":"IF(AND($G2704,NOT(ISTEXT($G2703)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,IF(AND($G2705=$G2706,$F2705=$F2706),ROUND($D2704-SUM($K2706:AD2706),0),ROUND(AE2704*$E2705,0)),IF(LataProjekcji>$F2705,0,ROUND(AE2704*$E2705,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2704>10,ROUND((D2706-1)*E2705,0),E2705)","v":0},{"$f":"D2704-D2707","v":0},null,{"$f":"OFFSET($C$269,$D2702,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1527","v":"nazwa ST: 0"},null,{"$f":"D1527","v":90},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1528","v":1900},{"$f":"E1528","v":1},{"$f":"IF(D2711>10,F1528,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2709,0)),\"brak daty\",IF(D2711>10,EDATE(OFFSET($E$269,$D2709,0),D2713),DATE(D2710,E2710,1)))","v":"brak daty"},{"$f":"SUM(K2710:AE2710)=D2713","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM(K2710)+12)<$D2713,12,$D2713-SUM(K2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:K2710)+12)<$D2713,12,$D2713-SUM($K2710:K2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:L2710)+12)<$D2713,12,$D2713-SUM($K2710:L2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:M2710)+12)<$D2713,12,$D2713-SUM($K2710:M2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:N2710)+12)<$D2713,12,$D2713-SUM($K2710:N2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:O2710)+12)<$D2713,12,$D2713-SUM($K2710:O2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:P2710)+12)<$D2713,12,$D2713-SUM($K2710:P2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:Q2710)+12)<$D2713,12,$D2713-SUM($K2710:Q2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:R2710)+12)<$D2713,12,$D2713-SUM($K2710:R2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:S2710)+12)<$D2713,12,$D2713-SUM($K2710:S2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:T2710)+12)<$D2713,12,$D2713-SUM($K2710:T2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:U2710)+12)<$D2713,12,$D2713-SUM($K2710:U2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:V2710)+12)<$D2713,12,$D2713-SUM($K2710:V2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:W2710)+12)<$D2713,12,$D2713-SUM($K2710:W2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:X2710)+12)<$D2713,12,$D2713-SUM($K2710:X2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:Y2710)+12)<$D2713,12,$D2713-SUM($K2710:Y2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:Z2710)+12)<$D2713,12,$D2713-SUM($K2710:Z2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:AA2710)+12)<$D2713,12,$D2713-SUM($K2710:AA2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:AB2710)+12)<$D2713,12,$D2713-SUM($K2710:AB2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:AC2710)+12)<$D2713,12,$D2713-SUM($K2710:AC2710)),0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,$F2710,IF($D2710<LataProjekcji,IF((SUM($K2710:AD2710)+12)<$D2713,12,$D2713-SUM($K2710:AD2710)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1529","v":0},{"$f":"E1529","v":0},{"$f":"F1529","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2709,0)))","v":false},{"$f":"SUM(K2711:AE2711)=E2713","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM(J2711:$K2711)+12)<$E2713,12,$E2713-SUM(J2711:$K2711)),0)),(IF($D2710<LataProjekcji,IF((SUM(J2711:$K2711)+12)<$D2713,12,$D2713-SUM(J2711:$K2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:K2711)+12)<$E2713,12,$E2713-SUM($K2711:K2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:K2711)+12)<$D2713,12,$D2713-SUM($K2711:K2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:L2711)+12)<$E2713,12,$E2713-SUM($K2711:L2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:L2711)+12)<$D2713,12,$D2713-SUM($K2711:L2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:M2711)+12)<$E2713,12,$E2713-SUM($K2711:M2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:M2711)+12)<$D2713,12,$D2713-SUM($K2711:M2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:N2711)+12)<$E2713,12,$E2713-SUM($K2711:N2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:N2711)+12)<$D2713,12,$D2713-SUM($K2711:N2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:O2711)+12)<$E2713,12,$E2713-SUM($K2711:O2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:O2711)+12)<$D2713,12,$D2713-SUM($K2711:O2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:P2711)+12)<$E2713,12,$E2713-SUM($K2711:P2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:P2711)+12)<$D2713,12,$D2713-SUM($K2711:P2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:Q2711)+12)<$E2713,12,$E2713-SUM($K2711:Q2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:Q2711)+12)<$D2713,12,$D2713-SUM($K2711:Q2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:R2711)+12)<$E2713,12,$E2713-SUM($K2711:R2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:R2711)+12)<$D2713,12,$D2713-SUM($K2711:R2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:S2711)+12)<$E2713,12,$E2713-SUM($K2711:S2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:S2711)+12)<$D2713,12,$D2713-SUM($K2711:S2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:T2711)+12)<$E2713,12,$E2713-SUM($K2711:T2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:T2711)+12)<$D2713,12,$D2713-SUM($K2711:T2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:U2711)+12)<$E2713,12,$E2713-SUM($K2711:U2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:U2711)+12)<$D2713,12,$D2713-SUM($K2711:U2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:V2711)+12)<$E2713,12,$E2713-SUM($K2711:V2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:V2711)+12)<$D2713,12,$D2713-SUM($K2711:V2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:W2711)+12)<$E2713,12,$E2713-SUM($K2711:W2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:W2711)+12)<$D2713,12,$D2713-SUM($K2711:W2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:X2711)+12)<$E2713,12,$E2713-SUM($K2711:X2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:X2711)+12)<$D2713,12,$D2713-SUM($K2711:X2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:Y2711)+12)<$E2713,12,$E2713-SUM($K2711:Y2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:Y2711)+12)<$D2713,12,$D2713-SUM($K2711:Y2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:Z2711)+12)<$E2713,12,$E2713-SUM($K2711:Z2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:Z2711)+12)<$D2713,12,$D2713-SUM($K2711:Z2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:AA2711)+12)<$E2713,12,$E2713-SUM($K2711:AA2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:AA2711)+12)<$D2713,12,$D2713-SUM($K2711:AA2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:AB2711)+12)<$E2713,12,$E2713-SUM($K2711:AB2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:AB2711)+12)<$D2713,12,$D2713-SUM($K2711:AB2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:AC2711)+12)<$E2713,12,$E2713-SUM($K2711:AC2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:AC2711)+12)<$D2713,12,$D2713-SUM($K2711:AC2711)),0)))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2710=LataProjekcji,IF($F2710>$E2713,$E2713,$F2710),IF($D2713>=$E2713,(IF($D2710<LataProjekcji,IF((SUM($K2711:AD2711)+12)<$E2713,12,$E2713-SUM($K2711:AD2711)),0)),(IF($D2710<LataProjekcji,IF((SUM($K2711:AD2711)+12)<$D2713,12,$D2713-SUM($K2711:AD2711)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1530","v":0},{"$f":"IF(D2711>10,ROUND(D2712/12,2),D2712)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2712:AE2712)=D2711","v":true},"amortyzacja",null,{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711,0),ROUND(K2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM(K2712:$K2712),0),ROUND(L2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:L2712),0),ROUND(M2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:M2712),0),ROUND(N2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:N2712),0),ROUND(O2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:O2712),0),ROUND(P2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:P2712),0),ROUND(Q2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:Q2712),0),ROUND(R2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:R2712),0),ROUND(S2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:S2712),0),ROUND(T2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:T2712),0),ROUND(U2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:U2712),0),ROUND(V2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:V2712),0),ROUND(W2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:W2712),0),ROUND(X2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:X2712),0),ROUND(Y2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:Y2712),0),ROUND(Z2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:Z2712),0),ROUND(AA2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:AA2712),0),ROUND(AB2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:AB2712),0),ROUND(AC2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:AC2712),0),ROUND(AD2710*$E2712,0)),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2713,ROUND($D2711-SUM($K2712:AD2712),0),ROUND(AE2710*$E2712,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2711/E2712,0),0)","v":0},{"$f":"IF(D2713=0,0,DATEDIF(DATE(D2710,E2710,1),DATE(F2712,G2712,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2710),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2710),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713),0),ROUND(K2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(K2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:K2713),0),ROUND(L2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(L2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:L2713),0),ROUND(M2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(M2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:M2713),0),ROUND(N2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(N2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:N2713),0),ROUND(O2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(O2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:O2713),0),ROUND(P2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(P2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:P2713),0),ROUND(Q2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(Q2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:Q2713),0),ROUND(R2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(R2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:R2713),0),ROUND(S2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(S2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:S2713),0),ROUND(T2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(T2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:T2713),0),ROUND(U2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(U2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:U2713),0),ROUND(V2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(V2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:V2713),0),ROUND(W2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(W2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:W2713),0),ROUND(X2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(X2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:X2713),0),ROUND(Y2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(Y2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:Y2713),0),ROUND(Z2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(Z2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:Z2713),0),ROUND(AA2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(AA2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:AA2713),0),ROUND(AB2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(AB2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:AB2713),0),ROUND(AC2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(AC2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:AC2713),0),ROUND(AD2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(AD2711*$E2712,0))),0),0)","v":0},{"$f":"IF(AND($G2711,NOT(ISTEXT($G2710)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,IF(AND($G2712=$G2713,$F2712=$F2713),ROUND($D2711-SUM($K2713:AD2713),0),ROUND(AE2711*$E2712,0)),IF(LataProjekcji>$F2712,0,ROUND(AE2711*$E2712,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2711>10,ROUND((D2713-1)*E2712,0),E2712)","v":0},{"$f":"D2711-D2714","v":0},null,{"$f":"OFFSET($C$269,$D2709,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1534","v":"nazwa ST: 0"},null,{"$f":"D1534","v":91},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1535","v":1900},{"$f":"E1535","v":1},{"$f":"IF(D2718>10,F1535,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2716,0)),\"brak daty\",IF(D2718>10,EDATE(OFFSET($E$269,$D2716,0),D2720),DATE(D2717,E2717,1)))","v":"brak daty"},{"$f":"SUM(K2717:AE2717)=D2720","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM(K2717)+12)<$D2720,12,$D2720-SUM(K2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:K2717)+12)<$D2720,12,$D2720-SUM($K2717:K2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:L2717)+12)<$D2720,12,$D2720-SUM($K2717:L2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:M2717)+12)<$D2720,12,$D2720-SUM($K2717:M2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:N2717)+12)<$D2720,12,$D2720-SUM($K2717:N2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:O2717)+12)<$D2720,12,$D2720-SUM($K2717:O2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:P2717)+12)<$D2720,12,$D2720-SUM($K2717:P2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:Q2717)+12)<$D2720,12,$D2720-SUM($K2717:Q2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:R2717)+12)<$D2720,12,$D2720-SUM($K2717:R2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:S2717)+12)<$D2720,12,$D2720-SUM($K2717:S2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:T2717)+12)<$D2720,12,$D2720-SUM($K2717:T2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:U2717)+12)<$D2720,12,$D2720-SUM($K2717:U2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:V2717)+12)<$D2720,12,$D2720-SUM($K2717:V2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:W2717)+12)<$D2720,12,$D2720-SUM($K2717:W2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:X2717)+12)<$D2720,12,$D2720-SUM($K2717:X2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:Y2717)+12)<$D2720,12,$D2720-SUM($K2717:Y2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:Z2717)+12)<$D2720,12,$D2720-SUM($K2717:Z2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:AA2717)+12)<$D2720,12,$D2720-SUM($K2717:AA2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:AB2717)+12)<$D2720,12,$D2720-SUM($K2717:AB2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:AC2717)+12)<$D2720,12,$D2720-SUM($K2717:AC2717)),0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,$F2717,IF($D2717<LataProjekcji,IF((SUM($K2717:AD2717)+12)<$D2720,12,$D2720-SUM($K2717:AD2717)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1536","v":0},{"$f":"E1536","v":0},{"$f":"F1536","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2716,0)))","v":false},{"$f":"SUM(K2718:AE2718)=E2720","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM(J2718:$K2718)+12)<$E2720,12,$E2720-SUM(J2718:$K2718)),0)),(IF($D2717<LataProjekcji,IF((SUM(J2718:$K2718)+12)<$D2720,12,$D2720-SUM(J2718:$K2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:K2718)+12)<$E2720,12,$E2720-SUM($K2718:K2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:K2718)+12)<$D2720,12,$D2720-SUM($K2718:K2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:L2718)+12)<$E2720,12,$E2720-SUM($K2718:L2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:L2718)+12)<$D2720,12,$D2720-SUM($K2718:L2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:M2718)+12)<$E2720,12,$E2720-SUM($K2718:M2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:M2718)+12)<$D2720,12,$D2720-SUM($K2718:M2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:N2718)+12)<$E2720,12,$E2720-SUM($K2718:N2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:N2718)+12)<$D2720,12,$D2720-SUM($K2718:N2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:O2718)+12)<$E2720,12,$E2720-SUM($K2718:O2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:O2718)+12)<$D2720,12,$D2720-SUM($K2718:O2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:P2718)+12)<$E2720,12,$E2720-SUM($K2718:P2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:P2718)+12)<$D2720,12,$D2720-SUM($K2718:P2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:Q2718)+12)<$E2720,12,$E2720-SUM($K2718:Q2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:Q2718)+12)<$D2720,12,$D2720-SUM($K2718:Q2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:R2718)+12)<$E2720,12,$E2720-SUM($K2718:R2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:R2718)+12)<$D2720,12,$D2720-SUM($K2718:R2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:S2718)+12)<$E2720,12,$E2720-SUM($K2718:S2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:S2718)+12)<$D2720,12,$D2720-SUM($K2718:S2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:T2718)+12)<$E2720,12,$E2720-SUM($K2718:T2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:T2718)+12)<$D2720,12,$D2720-SUM($K2718:T2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:U2718)+12)<$E2720,12,$E2720-SUM($K2718:U2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:U2718)+12)<$D2720,12,$D2720-SUM($K2718:U2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:V2718)+12)<$E2720,12,$E2720-SUM($K2718:V2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:V2718)+12)<$D2720,12,$D2720-SUM($K2718:V2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:W2718)+12)<$E2720,12,$E2720-SUM($K2718:W2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:W2718)+12)<$D2720,12,$D2720-SUM($K2718:W2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:X2718)+12)<$E2720,12,$E2720-SUM($K2718:X2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:X2718)+12)<$D2720,12,$D2720-SUM($K2718:X2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:Y2718)+12)<$E2720,12,$E2720-SUM($K2718:Y2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:Y2718)+12)<$D2720,12,$D2720-SUM($K2718:Y2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:Z2718)+12)<$E2720,12,$E2720-SUM($K2718:Z2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:Z2718)+12)<$D2720,12,$D2720-SUM($K2718:Z2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:AA2718)+12)<$E2720,12,$E2720-SUM($K2718:AA2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:AA2718)+12)<$D2720,12,$D2720-SUM($K2718:AA2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:AB2718)+12)<$E2720,12,$E2720-SUM($K2718:AB2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:AB2718)+12)<$D2720,12,$D2720-SUM($K2718:AB2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:AC2718)+12)<$E2720,12,$E2720-SUM($K2718:AC2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:AC2718)+12)<$D2720,12,$D2720-SUM($K2718:AC2718)),0)))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2717=LataProjekcji,IF($F2717>$E2720,$E2720,$F2717),IF($D2720>=$E2720,(IF($D2717<LataProjekcji,IF((SUM($K2718:AD2718)+12)<$E2720,12,$E2720-SUM($K2718:AD2718)),0)),(IF($D2717<LataProjekcji,IF((SUM($K2718:AD2718)+12)<$D2720,12,$D2720-SUM($K2718:AD2718)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1537","v":0},{"$f":"IF(D2718>10,ROUND(D2719/12,2),D2719)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2719:AE2719)=D2718","v":true},"amortyzacja",null,{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718,0),ROUND(K2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM(K2719:$K2719),0),ROUND(L2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:L2719),0),ROUND(M2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:M2719),0),ROUND(N2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:N2719),0),ROUND(O2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:O2719),0),ROUND(P2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:P2719),0),ROUND(Q2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:Q2719),0),ROUND(R2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:R2719),0),ROUND(S2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:S2719),0),ROUND(T2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:T2719),0),ROUND(U2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:U2719),0),ROUND(V2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:V2719),0),ROUND(W2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:W2719),0),ROUND(X2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:X2719),0),ROUND(Y2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:Y2719),0),ROUND(Z2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:Z2719),0),ROUND(AA2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:AA2719),0),ROUND(AB2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:AB2719),0),ROUND(AC2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:AC2719),0),ROUND(AD2717*$E2719,0)),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,ROUND($D2718-SUM($K2719:AD2719),0),ROUND(AE2717*$E2719,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2718/E2719,0),0)","v":0},{"$f":"IF(D2720=0,0,DATEDIF(DATE(D2717,E2717,1),DATE(F2719,G2719,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2717),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2717),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720),0),ROUND(K2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(K2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:K2720),0),ROUND(L2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(L2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:L2720),0),ROUND(M2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(M2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:M2720),0),ROUND(N2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(N2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:N2720),0),ROUND(O2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(O2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:O2720),0),ROUND(P2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(P2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:P2720),0),ROUND(Q2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(Q2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:Q2720),0),ROUND(R2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(R2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:R2720),0),ROUND(S2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(S2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:S2720),0),ROUND(T2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(T2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:T2720),0),ROUND(U2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(U2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:U2720),0),ROUND(V2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(V2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:V2720),0),ROUND(W2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(W2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:W2720),0),ROUND(X2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(X2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:X2720),0),ROUND(Y2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(Y2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:Y2720),0),ROUND(Z2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(Z2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:Z2720),0),ROUND(AA2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(AA2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:AA2720),0),ROUND(AB2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(AB2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:AB2720),0),ROUND(AC2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(AC2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:AC2720),0),ROUND(AD2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(AD2718*$E2719,0))),0),0)","v":0},{"$f":"IF(AND($G2718,NOT(ISTEXT($G2717)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2719,IF(AND($G2719=$G2720,$F2719=$F2720),ROUND($D2718-SUM($K2720:AD2720),0),ROUND(AE2718*$E2719,0)),IF(LataProjekcji>$F2719,0,ROUND(AE2718*$E2719,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2718>10,ROUND((D2720-1)*E2719,0),E2719)","v":0},{"$f":"D2718-D2721","v":0},null,{"$f":"OFFSET($C$269,$D2716,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1541","v":"nazwa ST: 0"},null,{"$f":"D1541","v":92},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1542","v":1900},{"$f":"E1542","v":1},{"$f":"IF(D2725>10,F1542,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2723,0)),\"brak daty\",IF(D2725>10,EDATE(OFFSET($E$269,$D2723,0),D2727),DATE(D2724,E2724,1)))","v":"brak daty"},{"$f":"SUM(K2724:AE2724)=D2727","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM(K2724)+12)<$D2727,12,$D2727-SUM(K2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:K2724)+12)<$D2727,12,$D2727-SUM($K2724:K2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:L2724)+12)<$D2727,12,$D2727-SUM($K2724:L2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:M2724)+12)<$D2727,12,$D2727-SUM($K2724:M2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:N2724)+12)<$D2727,12,$D2727-SUM($K2724:N2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:O2724)+12)<$D2727,12,$D2727-SUM($K2724:O2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:P2724)+12)<$D2727,12,$D2727-SUM($K2724:P2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:Q2724)+12)<$D2727,12,$D2727-SUM($K2724:Q2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:R2724)+12)<$D2727,12,$D2727-SUM($K2724:R2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:S2724)+12)<$D2727,12,$D2727-SUM($K2724:S2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:T2724)+12)<$D2727,12,$D2727-SUM($K2724:T2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:U2724)+12)<$D2727,12,$D2727-SUM($K2724:U2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:V2724)+12)<$D2727,12,$D2727-SUM($K2724:V2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:W2724)+12)<$D2727,12,$D2727-SUM($K2724:W2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:X2724)+12)<$D2727,12,$D2727-SUM($K2724:X2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:Y2724)+12)<$D2727,12,$D2727-SUM($K2724:Y2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:Z2724)+12)<$D2727,12,$D2727-SUM($K2724:Z2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:AA2724)+12)<$D2727,12,$D2727-SUM($K2724:AA2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:AB2724)+12)<$D2727,12,$D2727-SUM($K2724:AB2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:AC2724)+12)<$D2727,12,$D2727-SUM($K2724:AC2724)),0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,$F2724,IF($D2724<LataProjekcji,IF((SUM($K2724:AD2724)+12)<$D2727,12,$D2727-SUM($K2724:AD2724)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1543","v":0},{"$f":"E1543","v":0},{"$f":"F1543","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2723,0)))","v":false},{"$f":"SUM(K2725:AE2725)=E2727","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM(J2725:$K2725)+12)<$E2727,12,$E2727-SUM(J2725:$K2725)),0)),(IF($D2724<LataProjekcji,IF((SUM(J2725:$K2725)+12)<$D2727,12,$D2727-SUM(J2725:$K2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:K2725)+12)<$E2727,12,$E2727-SUM($K2725:K2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:K2725)+12)<$D2727,12,$D2727-SUM($K2725:K2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:L2725)+12)<$E2727,12,$E2727-SUM($K2725:L2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:L2725)+12)<$D2727,12,$D2727-SUM($K2725:L2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:M2725)+12)<$E2727,12,$E2727-SUM($K2725:M2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:M2725)+12)<$D2727,12,$D2727-SUM($K2725:M2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:N2725)+12)<$E2727,12,$E2727-SUM($K2725:N2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:N2725)+12)<$D2727,12,$D2727-SUM($K2725:N2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:O2725)+12)<$E2727,12,$E2727-SUM($K2725:O2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:O2725)+12)<$D2727,12,$D2727-SUM($K2725:O2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:P2725)+12)<$E2727,12,$E2727-SUM($K2725:P2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:P2725)+12)<$D2727,12,$D2727-SUM($K2725:P2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:Q2725)+12)<$E2727,12,$E2727-SUM($K2725:Q2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:Q2725)+12)<$D2727,12,$D2727-SUM($K2725:Q2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:R2725)+12)<$E2727,12,$E2727-SUM($K2725:R2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:R2725)+12)<$D2727,12,$D2727-SUM($K2725:R2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:S2725)+12)<$E2727,12,$E2727-SUM($K2725:S2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:S2725)+12)<$D2727,12,$D2727-SUM($K2725:S2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:T2725)+12)<$E2727,12,$E2727-SUM($K2725:T2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:T2725)+12)<$D2727,12,$D2727-SUM($K2725:T2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:U2725)+12)<$E2727,12,$E2727-SUM($K2725:U2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:U2725)+12)<$D2727,12,$D2727-SUM($K2725:U2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:V2725)+12)<$E2727,12,$E2727-SUM($K2725:V2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:V2725)+12)<$D2727,12,$D2727-SUM($K2725:V2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:W2725)+12)<$E2727,12,$E2727-SUM($K2725:W2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:W2725)+12)<$D2727,12,$D2727-SUM($K2725:W2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:X2725)+12)<$E2727,12,$E2727-SUM($K2725:X2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:X2725)+12)<$D2727,12,$D2727-SUM($K2725:X2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:Y2725)+12)<$E2727,12,$E2727-SUM($K2725:Y2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:Y2725)+12)<$D2727,12,$D2727-SUM($K2725:Y2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:Z2725)+12)<$E2727,12,$E2727-SUM($K2725:Z2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:Z2725)+12)<$D2727,12,$D2727-SUM($K2725:Z2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:AA2725)+12)<$E2727,12,$E2727-SUM($K2725:AA2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:AA2725)+12)<$D2727,12,$D2727-SUM($K2725:AA2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:AB2725)+12)<$E2727,12,$E2727-SUM($K2725:AB2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:AB2725)+12)<$D2727,12,$D2727-SUM($K2725:AB2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:AC2725)+12)<$E2727,12,$E2727-SUM($K2725:AC2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:AC2725)+12)<$D2727,12,$D2727-SUM($K2725:AC2725)),0)))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2724=LataProjekcji,IF($F2724>$E2727,$E2727,$F2724),IF($D2727>=$E2727,(IF($D2724<LataProjekcji,IF((SUM($K2725:AD2725)+12)<$E2727,12,$E2727-SUM($K2725:AD2725)),0)),(IF($D2724<LataProjekcji,IF((SUM($K2725:AD2725)+12)<$D2727,12,$D2727-SUM($K2725:AD2725)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1544","v":0},{"$f":"IF(D2725>10,ROUND(D2726/12,2),D2726)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2726:AE2726)=D2725","v":true},"amortyzacja",null,{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725,0),ROUND(K2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM(K2726:$K2726),0),ROUND(L2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:L2726),0),ROUND(M2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:M2726),0),ROUND(N2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:N2726),0),ROUND(O2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:O2726),0),ROUND(P2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:P2726),0),ROUND(Q2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:Q2726),0),ROUND(R2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:R2726),0),ROUND(S2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:S2726),0),ROUND(T2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:T2726),0),ROUND(U2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:U2726),0),ROUND(V2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:V2726),0),ROUND(W2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:W2726),0),ROUND(X2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:X2726),0),ROUND(Y2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:Y2726),0),ROUND(Z2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:Z2726),0),ROUND(AA2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:AA2726),0),ROUND(AB2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:AB2726),0),ROUND(AC2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:AC2726),0),ROUND(AD2724*$E2726,0)),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,ROUND($D2725-SUM($K2726:AD2726),0),ROUND(AE2724*$E2726,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2725/E2726,0),0)","v":0},{"$f":"IF(D2727=0,0,DATEDIF(DATE(D2724,E2724,1),DATE(F2726,G2726,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2724),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2724),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727),0),ROUND(K2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(K2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:K2727),0),ROUND(L2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(L2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:L2727),0),ROUND(M2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(M2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:M2727),0),ROUND(N2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(N2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:N2727),0),ROUND(O2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(O2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:O2727),0),ROUND(P2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(P2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:P2727),0),ROUND(Q2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(Q2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:Q2727),0),ROUND(R2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(R2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:R2727),0),ROUND(S2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(S2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:S2727),0),ROUND(T2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(T2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:T2727),0),ROUND(U2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(U2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:U2727),0),ROUND(V2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(V2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:V2727),0),ROUND(W2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(W2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:W2727),0),ROUND(X2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(X2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:X2727),0),ROUND(Y2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(Y2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:Y2727),0),ROUND(Z2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(Z2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:Z2727),0),ROUND(AA2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(AA2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:AA2727),0),ROUND(AB2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(AB2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:AB2727),0),ROUND(AC2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(AC2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:AC2727),0),ROUND(AD2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(AD2725*$E2726,0))),0),0)","v":0},{"$f":"IF(AND($G2725,NOT(ISTEXT($G2724)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2726,IF(AND($G2726=$G2727,$F2726=$F2727),ROUND($D2725-SUM($K2727:AD2727),0),ROUND(AE2725*$E2726,0)),IF(LataProjekcji>$F2726,0,ROUND(AE2725*$E2726,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2725>10,ROUND((D2727-1)*E2726,0),E2726)","v":0},{"$f":"D2725-D2728","v":0},null,{"$f":"OFFSET($C$269,$D2723,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1548","v":"nazwa ST: 0"},null,{"$f":"D1548","v":93},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1549","v":1900},{"$f":"E1549","v":1},{"$f":"IF(D2732>10,F1549,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2730,0)),\"brak daty\",IF(D2732>10,EDATE(OFFSET($E$269,$D2730,0),D2734),DATE(D2731,E2731,1)))","v":"brak daty"},{"$f":"SUM(K2731:AE2731)=D2734","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM(K2731)+12)<$D2734,12,$D2734-SUM(K2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:K2731)+12)<$D2734,12,$D2734-SUM($K2731:K2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:L2731)+12)<$D2734,12,$D2734-SUM($K2731:L2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:M2731)+12)<$D2734,12,$D2734-SUM($K2731:M2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:N2731)+12)<$D2734,12,$D2734-SUM($K2731:N2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:O2731)+12)<$D2734,12,$D2734-SUM($K2731:O2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:P2731)+12)<$D2734,12,$D2734-SUM($K2731:P2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:Q2731)+12)<$D2734,12,$D2734-SUM($K2731:Q2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:R2731)+12)<$D2734,12,$D2734-SUM($K2731:R2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:S2731)+12)<$D2734,12,$D2734-SUM($K2731:S2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:T2731)+12)<$D2734,12,$D2734-SUM($K2731:T2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:U2731)+12)<$D2734,12,$D2734-SUM($K2731:U2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:V2731)+12)<$D2734,12,$D2734-SUM($K2731:V2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:W2731)+12)<$D2734,12,$D2734-SUM($K2731:W2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:X2731)+12)<$D2734,12,$D2734-SUM($K2731:X2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:Y2731)+12)<$D2734,12,$D2734-SUM($K2731:Y2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:Z2731)+12)<$D2734,12,$D2734-SUM($K2731:Z2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:AA2731)+12)<$D2734,12,$D2734-SUM($K2731:AA2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:AB2731)+12)<$D2734,12,$D2734-SUM($K2731:AB2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:AC2731)+12)<$D2734,12,$D2734-SUM($K2731:AC2731)),0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,$F2731,IF($D2731<LataProjekcji,IF((SUM($K2731:AD2731)+12)<$D2734,12,$D2734-SUM($K2731:AD2731)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1550","v":0},{"$f":"E1550","v":0},{"$f":"F1550","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2730,0)))","v":false},{"$f":"SUM(K2732:AE2732)=E2734","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM(J2732:$K2732)+12)<$E2734,12,$E2734-SUM(J2732:$K2732)),0)),(IF($D2731<LataProjekcji,IF((SUM(J2732:$K2732)+12)<$D2734,12,$D2734-SUM(J2732:$K2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:K2732)+12)<$E2734,12,$E2734-SUM($K2732:K2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:K2732)+12)<$D2734,12,$D2734-SUM($K2732:K2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:L2732)+12)<$E2734,12,$E2734-SUM($K2732:L2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:L2732)+12)<$D2734,12,$D2734-SUM($K2732:L2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:M2732)+12)<$E2734,12,$E2734-SUM($K2732:M2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:M2732)+12)<$D2734,12,$D2734-SUM($K2732:M2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:N2732)+12)<$E2734,12,$E2734-SUM($K2732:N2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:N2732)+12)<$D2734,12,$D2734-SUM($K2732:N2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:O2732)+12)<$E2734,12,$E2734-SUM($K2732:O2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:O2732)+12)<$D2734,12,$D2734-SUM($K2732:O2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:P2732)+12)<$E2734,12,$E2734-SUM($K2732:P2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:P2732)+12)<$D2734,12,$D2734-SUM($K2732:P2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:Q2732)+12)<$E2734,12,$E2734-SUM($K2732:Q2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:Q2732)+12)<$D2734,12,$D2734-SUM($K2732:Q2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:R2732)+12)<$E2734,12,$E2734-SUM($K2732:R2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:R2732)+12)<$D2734,12,$D2734-SUM($K2732:R2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:S2732)+12)<$E2734,12,$E2734-SUM($K2732:S2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:S2732)+12)<$D2734,12,$D2734-SUM($K2732:S2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:T2732)+12)<$E2734,12,$E2734-SUM($K2732:T2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:T2732)+12)<$D2734,12,$D2734-SUM($K2732:T2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:U2732)+12)<$E2734,12,$E2734-SUM($K2732:U2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:U2732)+12)<$D2734,12,$D2734-SUM($K2732:U2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:V2732)+12)<$E2734,12,$E2734-SUM($K2732:V2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:V2732)+12)<$D2734,12,$D2734-SUM($K2732:V2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:W2732)+12)<$E2734,12,$E2734-SUM($K2732:W2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:W2732)+12)<$D2734,12,$D2734-SUM($K2732:W2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:X2732)+12)<$E2734,12,$E2734-SUM($K2732:X2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:X2732)+12)<$D2734,12,$D2734-SUM($K2732:X2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:Y2732)+12)<$E2734,12,$E2734-SUM($K2732:Y2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:Y2732)+12)<$D2734,12,$D2734-SUM($K2732:Y2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:Z2732)+12)<$E2734,12,$E2734-SUM($K2732:Z2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:Z2732)+12)<$D2734,12,$D2734-SUM($K2732:Z2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:AA2732)+12)<$E2734,12,$E2734-SUM($K2732:AA2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:AA2732)+12)<$D2734,12,$D2734-SUM($K2732:AA2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:AB2732)+12)<$E2734,12,$E2734-SUM($K2732:AB2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:AB2732)+12)<$D2734,12,$D2734-SUM($K2732:AB2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:AC2732)+12)<$E2734,12,$E2734-SUM($K2732:AC2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:AC2732)+12)<$D2734,12,$D2734-SUM($K2732:AC2732)),0)))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2731=LataProjekcji,IF($F2731>$E2734,$E2734,$F2731),IF($D2734>=$E2734,(IF($D2731<LataProjekcji,IF((SUM($K2732:AD2732)+12)<$E2734,12,$E2734-SUM($K2732:AD2732)),0)),(IF($D2731<LataProjekcji,IF((SUM($K2732:AD2732)+12)<$D2734,12,$D2734-SUM($K2732:AD2732)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1551","v":0},{"$f":"IF(D2732>10,ROUND(D2733/12,2),D2733)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2733:AE2733)=D2732","v":true},"amortyzacja",null,{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732,0),ROUND(K2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM(K2733:$K2733),0),ROUND(L2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:L2733),0),ROUND(M2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:M2733),0),ROUND(N2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:N2733),0),ROUND(O2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:O2733),0),ROUND(P2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:P2733),0),ROUND(Q2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:Q2733),0),ROUND(R2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:R2733),0),ROUND(S2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:S2733),0),ROUND(T2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:T2733),0),ROUND(U2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:U2733),0),ROUND(V2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:V2733),0),ROUND(W2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:W2733),0),ROUND(X2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:X2733),0),ROUND(Y2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:Y2733),0),ROUND(Z2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:Z2733),0),ROUND(AA2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:AA2733),0),ROUND(AB2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:AB2733),0),ROUND(AC2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:AC2733),0),ROUND(AD2731*$E2733,0)),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,ROUND($D2732-SUM($K2733:AD2733),0),ROUND(AE2731*$E2733,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2732/E2733,0),0)","v":0},{"$f":"IF(D2734=0,0,DATEDIF(DATE(D2731,E2731,1),DATE(F2733,G2733,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2731),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2731),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734),0),ROUND(K2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(K2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:K2734),0),ROUND(L2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(L2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:L2734),0),ROUND(M2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(M2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:M2734),0),ROUND(N2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(N2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:N2734),0),ROUND(O2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(O2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:O2734),0),ROUND(P2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(P2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:P2734),0),ROUND(Q2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(Q2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:Q2734),0),ROUND(R2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(R2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:R2734),0),ROUND(S2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(S2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:S2734),0),ROUND(T2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(T2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:T2734),0),ROUND(U2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(U2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:U2734),0),ROUND(V2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(V2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:V2734),0),ROUND(W2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(W2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:W2734),0),ROUND(X2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(X2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:X2734),0),ROUND(Y2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(Y2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:Y2734),0),ROUND(Z2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(Z2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:Z2734),0),ROUND(AA2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(AA2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:AA2734),0),ROUND(AB2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(AB2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:AB2734),0),ROUND(AC2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(AC2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:AC2734),0),ROUND(AD2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(AD2732*$E2733,0))),0),0)","v":0},{"$f":"IF(AND($G2732,NOT(ISTEXT($G2731)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2733,IF(AND($G2733=$G2734,$F2733=$F2734),ROUND($D2732-SUM($K2734:AD2734),0),ROUND(AE2732*$E2733,0)),IF(LataProjekcji>$F2733,0,ROUND(AE2732*$E2733,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2732>10,ROUND((D2734-1)*E2733,0),E2733)","v":0},{"$f":"D2732-D2735","v":0},null,{"$f":"OFFSET($C$269,$D2730,0)","v":0}]
[]
[null,null,null,269,"← pierwszy wiersz sekcji"]
[null,{"$f":"\"nazwa ST: \"&B1567","v":"nazwa ST: "},null,{"$f":"D1567","v":1288},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1568","v":0},{"$f":"E1568","v":0},{"$f":"IF(D2740>10,F1568,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D2738,0)),ISTEXT(OFFSET($E$269,$D2738,0))),\"brak daty\",IF(D2740>10,EDATE(OFFSET($E$269,$D2738,0),D2742),DATE(D2739,E2739,1)))","v":"brak daty"},{"$f":"SUM(K2739:AE2739)=D2742","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM(K2739)+12)<$D2742,12,$D2742-SUM(K2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:K2739)+12)<$D2742,12,$D2742-SUM($K2739:K2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:L2739)+12)<$D2742,12,$D2742-SUM($K2739:L2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:M2739)+12)<$D2742,12,$D2742-SUM($K2739:M2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:N2739)+12)<$D2742,12,$D2742-SUM($K2739:N2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:O2739)+12)<$D2742,12,$D2742-SUM($K2739:O2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:P2739)+12)<$D2742,12,$D2742-SUM($K2739:P2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:Q2739)+12)<$D2742,12,$D2742-SUM($K2739:Q2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:R2739)+12)<$D2742,12,$D2742-SUM($K2739:R2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:S2739)+12)<$D2742,12,$D2742-SUM($K2739:S2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:T2739)+12)<$D2742,12,$D2742-SUM($K2739:T2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:U2739)+12)<$D2742,12,$D2742-SUM($K2739:U2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:V2739)+12)<$D2742,12,$D2742-SUM($K2739:V2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:W2739)+12)<$D2742,12,$D2742-SUM($K2739:W2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:X2739)+12)<$D2742,12,$D2742-SUM($K2739:X2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:Y2739)+12)<$D2742,12,$D2742-SUM($K2739:Y2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:Z2739)+12)<$D2742,12,$D2742-SUM($K2739:Z2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:AA2739)+12)<$D2742,12,$D2742-SUM($K2739:AA2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:AB2739)+12)<$D2742,12,$D2742-SUM($K2739:AB2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:AC2739)+12)<$D2742,12,$D2742-SUM($K2739:AC2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:AD2739)+12)<$D2742,12,$D2742-SUM($K2739:AD2739)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1569","v":0},{"$f":"E1569","v":0},{"$f":"F1569","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2738,0)))","v":true},{"$f":"SUM(K2740:AE2740)=E2742","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM(J2740:$K2740)+12)<$E2742,12,$E2742-SUM(J2740:$K2740)),0)),(IF($D2739<LataProjekcji,IF((SUM(J2740:$K2740)+12)<$D2742,12,$D2742-SUM(J2740:$K2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:K2740)+12)<$E2742,12,$E2742-SUM($K2740:K2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:K2740)+12)<$D2742,12,$D2742-SUM($K2740:K2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:L2740)+12)<$E2742,12,$E2742-SUM($K2740:L2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:L2740)+12)<$D2742,12,$D2742-SUM($K2740:L2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:M2740)+12)<$E2742,12,$E2742-SUM($K2740:M2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:M2740)+12)<$D2742,12,$D2742-SUM($K2740:M2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:N2740)+12)<$E2742,12,$E2742-SUM($K2740:N2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:N2740)+12)<$D2742,12,$D2742-SUM($K2740:N2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:O2740)+12)<$E2742,12,$E2742-SUM($K2740:O2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:O2740)+12)<$D2742,12,$D2742-SUM($K2740:O2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:P2740)+12)<$E2742,12,$E2742-SUM($K2740:P2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:P2740)+12)<$D2742,12,$D2742-SUM($K2740:P2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:Q2740)+12)<$E2742,12,$E2742-SUM($K2740:Q2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:Q2740)+12)<$D2742,12,$D2742-SUM($K2740:Q2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:R2740)+12)<$E2742,12,$E2742-SUM($K2740:R2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:R2740)+12)<$D2742,12,$D2742-SUM($K2740:R2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:S2740)+12)<$E2742,12,$E2742-SUM($K2740:S2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:S2740)+12)<$D2742,12,$D2742-SUM($K2740:S2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:T2740)+12)<$E2742,12,$E2742-SUM($K2740:T2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:T2740)+12)<$D2742,12,$D2742-SUM($K2740:T2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:U2740)+12)<$E2742,12,$E2742-SUM($K2740:U2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:U2740)+12)<$D2742,12,$D2742-SUM($K2740:U2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:V2740)+12)<$E2742,12,$E2742-SUM($K2740:V2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:V2740)+12)<$D2742,12,$D2742-SUM($K2740:V2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:W2740)+12)<$E2742,12,$E2742-SUM($K2740:W2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:W2740)+12)<$D2742,12,$D2742-SUM($K2740:W2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:X2740)+12)<$E2742,12,$E2742-SUM($K2740:X2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:X2740)+12)<$D2742,12,$D2742-SUM($K2740:X2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:Y2740)+12)<$E2742,12,$E2742-SUM($K2740:Y2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:Y2740)+12)<$D2742,12,$D2742-SUM($K2740:Y2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:Z2740)+12)<$E2742,12,$E2742-SUM($K2740:Z2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:Z2740)+12)<$D2742,12,$D2742-SUM($K2740:Z2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:AA2740)+12)<$E2742,12,$E2742-SUM($K2740:AA2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:AA2740)+12)<$D2742,12,$D2742-SUM($K2740:AA2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:AB2740)+12)<$E2742,12,$E2742-SUM($K2740:AB2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:AB2740)+12)<$D2742,12,$D2742-SUM($K2740:AB2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:AC2740)+12)<$E2742,12,$E2742-SUM($K2740:AC2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:AC2740)+12)<$D2742,12,$D2742-SUM($K2740:AC2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:AD2740)+12)<$E2742,12,$E2742-SUM($K2740:AD2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:AD2740)+12)<$D2742,12,$D2742-SUM($K2740:AD2740)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1570","v":0},{"$f":"IF(D2740>10,ROUND(D2741/12,2),D2741)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2741:AE2741)=D2740","v":true},"amortyzacja",null,{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740,0),ROUND(K2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM(K2741:$K2741),0),ROUND(L2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:L2741),0),ROUND(M2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:M2741),0),ROUND(N2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:N2741),0),ROUND(O2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:O2741),0),ROUND(P2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:P2741),0),ROUND(Q2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:Q2741),0),ROUND(R2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:R2741),0),ROUND(S2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:S2741),0),ROUND(T2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:T2741),0),ROUND(U2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:U2741),0),ROUND(V2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:V2741),0),ROUND(W2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:W2741),0),ROUND(X2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:X2741),0),ROUND(Y2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:Y2741),0),ROUND(Z2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:Z2741),0),ROUND(AA2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:AA2741),0),ROUND(AB2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:AB2741),0),ROUND(AC2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:AC2741),0),ROUND(AD2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:AD2741),0),ROUND(AE2739*$E2741,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2740/E2741,0),0)","v":0},{"$f":"IF(D2742=0,0,DATEDIF(DATE(D2739,E2739,1),DATE(F2741,G2741,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2739),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2739),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742),0),ROUND(K2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(K2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:K2742),0),ROUND(L2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(L2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:L2742),0),ROUND(M2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(M2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:M2742),0),ROUND(N2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(N2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:N2742),0),ROUND(O2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(O2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:O2742),0),ROUND(P2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(P2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:P2742),0),ROUND(Q2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(Q2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:Q2742),0),ROUND(R2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(R2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:R2742),0),ROUND(S2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(S2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:S2742),0),ROUND(T2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(T2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:T2742),0),ROUND(U2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(U2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:U2742),0),ROUND(V2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(V2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:V2742),0),ROUND(W2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(W2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:W2742),0),ROUND(X2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(X2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:X2742),0),ROUND(Y2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(Y2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:Y2742),0),ROUND(Z2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(Z2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:Z2742),0),ROUND(AA2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(AA2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:AA2742),0),ROUND(AB2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(AB2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:AB2742),0),ROUND(AC2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(AC2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:AC2742),0),ROUND(AD2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(AD2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:AD2742),0),ROUND(AE2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(AE2740*$E2741,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2740>10,ROUND((D2742-1)*E2741,0),E2741)","v":0},{"$f":"D2740-D2743","v":0},null,{"$f":"OFFSET($C$269,$D2738,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1574","v":"nazwa ST: "},null,{"$f":"D1574","v":1289},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1575","v":0},{"$f":"E1575","v":0},{"$f":"IF(D2747>10,F1575,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D2745,0)),ISTEXT(OFFSET($E$269,$D2745,0))),\"brak daty\",IF(D2747>10,EDATE(OFFSET($E$269,$D2745,0),D2749),DATE(D2746,E2746,1)))","v":"brak daty"},{"$f":"SUM(K2746:AE2746)=D2749","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM(K2746)+12)<$D2749,12,$D2749-SUM(K2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:K2746)+12)<$D2749,12,$D2749-SUM($K2746:K2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:L2746)+12)<$D2749,12,$D2749-SUM($K2746:L2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:M2746)+12)<$D2749,12,$D2749-SUM($K2746:M2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:N2746)+12)<$D2749,12,$D2749-SUM($K2746:N2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:O2746)+12)<$D2749,12,$D2749-SUM($K2746:O2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:P2746)+12)<$D2749,12,$D2749-SUM($K2746:P2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:Q2746)+12)<$D2749,12,$D2749-SUM($K2746:Q2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:R2746)+12)<$D2749,12,$D2749-SUM($K2746:R2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:S2746)+12)<$D2749,12,$D2749-SUM($K2746:S2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:T2746)+12)<$D2749,12,$D2749-SUM($K2746:T2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:U2746)+12)<$D2749,12,$D2749-SUM($K2746:U2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:V2746)+12)<$D2749,12,$D2749-SUM($K2746:V2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:W2746)+12)<$D2749,12,$D2749-SUM($K2746:W2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:X2746)+12)<$D2749,12,$D2749-SUM($K2746:X2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:Y2746)+12)<$D2749,12,$D2749-SUM($K2746:Y2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:Z2746)+12)<$D2749,12,$D2749-SUM($K2746:Z2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:AA2746)+12)<$D2749,12,$D2749-SUM($K2746:AA2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:AB2746)+12)<$D2749,12,$D2749-SUM($K2746:AB2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:AC2746)+12)<$D2749,12,$D2749-SUM($K2746:AC2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:AD2746)+12)<$D2749,12,$D2749-SUM($K2746:AD2746)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1576","v":0},{"$f":"E1576","v":0},{"$f":"F1576","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2745,0)))","v":true},{"$f":"SUM(K2747:AE2747)=E2749","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM(J2747:$K2747)+12)<$E2749,12,$E2749-SUM(J2747:$K2747)),0)),(IF($D2746<LataProjekcji,IF((SUM(J2747:$K2747)+12)<$D2749,12,$D2749-SUM(J2747:$K2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:K2747)+12)<$E2749,12,$E2749-SUM($K2747:K2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:K2747)+12)<$D2749,12,$D2749-SUM($K2747:K2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:L2747)+12)<$E2749,12,$E2749-SUM($K2747:L2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:L2747)+12)<$D2749,12,$D2749-SUM($K2747:L2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:M2747)+12)<$E2749,12,$E2749-SUM($K2747:M2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:M2747)+12)<$D2749,12,$D2749-SUM($K2747:M2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:N2747)+12)<$E2749,12,$E2749-SUM($K2747:N2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:N2747)+12)<$D2749,12,$D2749-SUM($K2747:N2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:O2747)+12)<$E2749,12,$E2749-SUM($K2747:O2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:O2747)+12)<$D2749,12,$D2749-SUM($K2747:O2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:P2747)+12)<$E2749,12,$E2749-SUM($K2747:P2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:P2747)+12)<$D2749,12,$D2749-SUM($K2747:P2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:Q2747)+12)<$E2749,12,$E2749-SUM($K2747:Q2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:Q2747)+12)<$D2749,12,$D2749-SUM($K2747:Q2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:R2747)+12)<$E2749,12,$E2749-SUM($K2747:R2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:R2747)+12)<$D2749,12,$D2749-SUM($K2747:R2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:S2747)+12)<$E2749,12,$E2749-SUM($K2747:S2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:S2747)+12)<$D2749,12,$D2749-SUM($K2747:S2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:T2747)+12)<$E2749,12,$E2749-SUM($K2747:T2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:T2747)+12)<$D2749,12,$D2749-SUM($K2747:T2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:U2747)+12)<$E2749,12,$E2749-SUM($K2747:U2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:U2747)+12)<$D2749,12,$D2749-SUM($K2747:U2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:V2747)+12)<$E2749,12,$E2749-SUM($K2747:V2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:V2747)+12)<$D2749,12,$D2749-SUM($K2747:V2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:W2747)+12)<$E2749,12,$E2749-SUM($K2747:W2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:W2747)+12)<$D2749,12,$D2749-SUM($K2747:W2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:X2747)+12)<$E2749,12,$E2749-SUM($K2747:X2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:X2747)+12)<$D2749,12,$D2749-SUM($K2747:X2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:Y2747)+12)<$E2749,12,$E2749-SUM($K2747:Y2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:Y2747)+12)<$D2749,12,$D2749-SUM($K2747:Y2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:Z2747)+12)<$E2749,12,$E2749-SUM($K2747:Z2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:Z2747)+12)<$D2749,12,$D2749-SUM($K2747:Z2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:AA2747)+12)<$E2749,12,$E2749-SUM($K2747:AA2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:AA2747)+12)<$D2749,12,$D2749-SUM($K2747:AA2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:AB2747)+12)<$E2749,12,$E2749-SUM($K2747:AB2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:AB2747)+12)<$D2749,12,$D2749-SUM($K2747:AB2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:AC2747)+12)<$E2749,12,$E2749-SUM($K2747:AC2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:AC2747)+12)<$D2749,12,$D2749-SUM($K2747:AC2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:AD2747)+12)<$E2749,12,$E2749-SUM($K2747:AD2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:AD2747)+12)<$D2749,12,$D2749-SUM($K2747:AD2747)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1577","v":0},{"$f":"IF(D2747>10,ROUND(D2748/12,2),D2748)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2748:AE2748)=D2747","v":true},"amortyzacja",null,{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747,0),ROUND(K2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM(K2748:$K2748),0),ROUND(L2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:L2748),0),ROUND(M2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:M2748),0),ROUND(N2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:N2748),0),ROUND(O2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:O2748),0),ROUND(P2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:P2748),0),ROUND(Q2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:Q2748),0),ROUND(R2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:R2748),0),ROUND(S2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:S2748),0),ROUND(T2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:T2748),0),ROUND(U2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:U2748),0),ROUND(V2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:V2748),0),ROUND(W2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:W2748),0),ROUND(X2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:X2748),0),ROUND(Y2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:Y2748),0),ROUND(Z2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:Z2748),0),ROUND(AA2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:AA2748),0),ROUND(AB2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:AB2748),0),ROUND(AC2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:AC2748),0),ROUND(AD2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:AD2748),0),ROUND(AE2746*$E2748,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2747/E2748,0),0)","v":0},{"$f":"IF(D2749=0,0,DATEDIF(DATE(D2746,E2746,1),DATE(F2748,G2748,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2746),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2746),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749),0),ROUND(K2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(K2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:K2749),0),ROUND(L2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(L2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:L2749),0),ROUND(M2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(M2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:M2749),0),ROUND(N2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(N2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:N2749),0),ROUND(O2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(O2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:O2749),0),ROUND(P2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(P2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:P2749),0),ROUND(Q2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(Q2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:Q2749),0),ROUND(R2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(R2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:R2749),0),ROUND(S2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(S2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:S2749),0),ROUND(T2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(T2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:T2749),0),ROUND(U2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(U2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:U2749),0),ROUND(V2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(V2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:V2749),0),ROUND(W2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(W2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:W2749),0),ROUND(X2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(X2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:X2749),0),ROUND(Y2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(Y2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:Y2749),0),ROUND(Z2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(Z2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:Z2749),0),ROUND(AA2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(AA2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:AA2749),0),ROUND(AB2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(AB2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:AB2749),0),ROUND(AC2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(AC2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:AC2749),0),ROUND(AD2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(AD2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:AD2749),0),ROUND(AE2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(AE2747*$E2748,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2747>10,ROUND((D2749-1)*E2748,0),E2748)","v":0},{"$f":"D2747-D2750","v":0},null,{"$f":"OFFSET($C$269,$D2745,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1581","v":"nazwa ST: "},null,{"$f":"D1581","v":1290},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1582","v":0},{"$f":"E1582","v":0},{"$f":"IF(D2754>10,F1582,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D2752,0)),ISTEXT(OFFSET($E$269,$D2752,0))),\"brak daty\",IF(D2754>10,EDATE(OFFSET($E$269,$D2752,0),D2756),DATE(D2753,E2753,1)))","v":"brak daty"},{"$f":"SUM(K2753:AE2753)=D2756","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM(K2753)+12)<$D2756,12,$D2756-SUM(K2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:K2753)+12)<$D2756,12,$D2756-SUM($K2753:K2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:L2753)+12)<$D2756,12,$D2756-SUM($K2753:L2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:M2753)+12)<$D2756,12,$D2756-SUM($K2753:M2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:N2753)+12)<$D2756,12,$D2756-SUM($K2753:N2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:O2753)+12)<$D2756,12,$D2756-SUM($K2753:O2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:P2753)+12)<$D2756,12,$D2756-SUM($K2753:P2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:Q2753)+12)<$D2756,12,$D2756-SUM($K2753:Q2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:R2753)+12)<$D2756,12,$D2756-SUM($K2753:R2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:S2753)+12)<$D2756,12,$D2756-SUM($K2753:S2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:T2753)+12)<$D2756,12,$D2756-SUM($K2753:T2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:U2753)+12)<$D2756,12,$D2756-SUM($K2753:U2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:V2753)+12)<$D2756,12,$D2756-SUM($K2753:V2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:W2753)+12)<$D2756,12,$D2756-SUM($K2753:W2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:X2753)+12)<$D2756,12,$D2756-SUM($K2753:X2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:Y2753)+12)<$D2756,12,$D2756-SUM($K2753:Y2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:Z2753)+12)<$D2756,12,$D2756-SUM($K2753:Z2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:AA2753)+12)<$D2756,12,$D2756-SUM($K2753:AA2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:AB2753)+12)<$D2756,12,$D2756-SUM($K2753:AB2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:AC2753)+12)<$D2756,12,$D2756-SUM($K2753:AC2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:AD2753)+12)<$D2756,12,$D2756-SUM($K2753:AD2753)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1583","v":0},{"$f":"E1583","v":0},{"$f":"F1583","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2752,0)))","v":true},{"$f":"SUM(K2754:AE2754)=E2756","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM(J2754:$K2754)+12)<$E2756,12,$E2756-SUM(J2754:$K2754)),0)),(IF($D2753<LataProjekcji,IF((SUM(J2754:$K2754)+12)<$D2756,12,$D2756-SUM(J2754:$K2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:K2754)+12)<$E2756,12,$E2756-SUM($K2754:K2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:K2754)+12)<$D2756,12,$D2756-SUM($K2754:K2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:L2754)+12)<$E2756,12,$E2756-SUM($K2754:L2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:L2754)+12)<$D2756,12,$D2756-SUM($K2754:L2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:M2754)+12)<$E2756,12,$E2756-SUM($K2754:M2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:M2754)+12)<$D2756,12,$D2756-SUM($K2754:M2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:N2754)+12)<$E2756,12,$E2756-SUM($K2754:N2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:N2754)+12)<$D2756,12,$D2756-SUM($K2754:N2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:O2754)+12)<$E2756,12,$E2756-SUM($K2754:O2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:O2754)+12)<$D2756,12,$D2756-SUM($K2754:O2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:P2754)+12)<$E2756,12,$E2756-SUM($K2754:P2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:P2754)+12)<$D2756,12,$D2756-SUM($K2754:P2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:Q2754)+12)<$E2756,12,$E2756-SUM($K2754:Q2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:Q2754)+12)<$D2756,12,$D2756-SUM($K2754:Q2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:R2754)+12)<$E2756,12,$E2756-SUM($K2754:R2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:R2754)+12)<$D2756,12,$D2756-SUM($K2754:R2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:S2754)+12)<$E2756,12,$E2756-SUM($K2754:S2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:S2754)+12)<$D2756,12,$D2756-SUM($K2754:S2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:T2754)+12)<$E2756,12,$E2756-SUM($K2754:T2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:T2754)+12)<$D2756,12,$D2756-SUM($K2754:T2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:U2754)+12)<$E2756,12,$E2756-SUM($K2754:U2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:U2754)+12)<$D2756,12,$D2756-SUM($K2754:U2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:V2754)+12)<$E2756,12,$E2756-SUM($K2754:V2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:V2754)+12)<$D2756,12,$D2756-SUM($K2754:V2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:W2754)+12)<$E2756,12,$E2756-SUM($K2754:W2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:W2754)+12)<$D2756,12,$D2756-SUM($K2754:W2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:X2754)+12)<$E2756,12,$E2756-SUM($K2754:X2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:X2754)+12)<$D2756,12,$D2756-SUM($K2754:X2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:Y2754)+12)<$E2756,12,$E2756-SUM($K2754:Y2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:Y2754)+12)<$D2756,12,$D2756-SUM($K2754:Y2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:Z2754)+12)<$E2756,12,$E2756-SUM($K2754:Z2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:Z2754)+12)<$D2756,12,$D2756-SUM($K2754:Z2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:AA2754)+12)<$E2756,12,$E2756-SUM($K2754:AA2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:AA2754)+12)<$D2756,12,$D2756-SUM($K2754:AA2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:AB2754)+12)<$E2756,12,$E2756-SUM($K2754:AB2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:AB2754)+12)<$D2756,12,$D2756-SUM($K2754:AB2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:AC2754)+12)<$E2756,12,$E2756-SUM($K2754:AC2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:AC2754)+12)<$D2756,12,$D2756-SUM($K2754:AC2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:AD2754)+12)<$E2756,12,$E2756-SUM($K2754:AD2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:AD2754)+12)<$D2756,12,$D2756-SUM($K2754:AD2754)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1584","v":0},{"$f":"IF(D2754>10,ROUND(D2755/12,2),D2755)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2755:AE2755)=D2754","v":true},"amortyzacja",null,{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754,0),ROUND(K2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM(K2755:$K2755),0),ROUND(L2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:L2755),0),ROUND(M2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:M2755),0),ROUND(N2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:N2755),0),ROUND(O2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:O2755),0),ROUND(P2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:P2755),0),ROUND(Q2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:Q2755),0),ROUND(R2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:R2755),0),ROUND(S2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:S2755),0),ROUND(T2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:T2755),0),ROUND(U2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:U2755),0),ROUND(V2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:V2755),0),ROUND(W2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:W2755),0),ROUND(X2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:X2755),0),ROUND(Y2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:Y2755),0),ROUND(Z2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:Z2755),0),ROUND(AA2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:AA2755),0),ROUND(AB2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:AB2755),0),ROUND(AC2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:AC2755),0),ROUND(AD2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:AD2755),0),ROUND(AE2753*$E2755,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2754/E2755,0),0)","v":0},{"$f":"IF(D2756=0,0,DATEDIF(DATE(D2753,E2753,1),DATE(F2755,G2755,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2753),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2753),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756),0),ROUND(K2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(K2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:K2756),0),ROUND(L2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(L2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:L2756),0),ROUND(M2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(M2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:M2756),0),ROUND(N2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(N2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:N2756),0),ROUND(O2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(O2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:O2756),0),ROUND(P2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(P2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:P2756),0),ROUND(Q2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(Q2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:Q2756),0),ROUND(R2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(R2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:R2756),0),ROUND(S2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(S2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:S2756),0),ROUND(T2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(T2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:T2756),0),ROUND(U2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(U2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:U2756),0),ROUND(V2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(V2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:V2756),0),ROUND(W2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(W2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:W2756),0),ROUND(X2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(X2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:X2756),0),ROUND(Y2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(Y2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:Y2756),0),ROUND(Z2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(Z2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:Z2756),0),ROUND(AA2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(AA2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:AA2756),0),ROUND(AB2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(AB2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:AB2756),0),ROUND(AC2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(AC2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:AC2756),0),ROUND(AD2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(AD2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:AD2756),0),ROUND(AE2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(AE2754*$E2755,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2754>10,ROUND((D2756-1)*E2755,0),E2755)","v":0},{"$f":"D2754-D2757","v":0},null,{"$f":"OFFSET($C$269,$D2752,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1588","v":"nazwa ST: "},null,{"$f":"D1588","v":1291},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1589","v":0},{"$f":"E1589","v":0},{"$f":"IF(D2761>10,F1589,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D2759,0)),ISTEXT(OFFSET($E$269,$D2759,0))),\"brak daty\",IF(D2761>10,EDATE(OFFSET($E$269,$D2759,0),D2763),DATE(D2760,E2760,1)))","v":"brak daty"},{"$f":"SUM(K2760:AE2760)=D2763","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM(K2760)+12)<$D2763,12,$D2763-SUM(K2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:K2760)+12)<$D2763,12,$D2763-SUM($K2760:K2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:L2760)+12)<$D2763,12,$D2763-SUM($K2760:L2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:M2760)+12)<$D2763,12,$D2763-SUM($K2760:M2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:N2760)+12)<$D2763,12,$D2763-SUM($K2760:N2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:O2760)+12)<$D2763,12,$D2763-SUM($K2760:O2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:P2760)+12)<$D2763,12,$D2763-SUM($K2760:P2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:Q2760)+12)<$D2763,12,$D2763-SUM($K2760:Q2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:R2760)+12)<$D2763,12,$D2763-SUM($K2760:R2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:S2760)+12)<$D2763,12,$D2763-SUM($K2760:S2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:T2760)+12)<$D2763,12,$D2763-SUM($K2760:T2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:U2760)+12)<$D2763,12,$D2763-SUM($K2760:U2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:V2760)+12)<$D2763,12,$D2763-SUM($K2760:V2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:W2760)+12)<$D2763,12,$D2763-SUM($K2760:W2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:X2760)+12)<$D2763,12,$D2763-SUM($K2760:X2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:Y2760)+12)<$D2763,12,$D2763-SUM($K2760:Y2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:Z2760)+12)<$D2763,12,$D2763-SUM($K2760:Z2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:AA2760)+12)<$D2763,12,$D2763-SUM($K2760:AA2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:AB2760)+12)<$D2763,12,$D2763-SUM($K2760:AB2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:AC2760)+12)<$D2763,12,$D2763-SUM($K2760:AC2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:AD2760)+12)<$D2763,12,$D2763-SUM($K2760:AD2760)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1590","v":0},{"$f":"E1590","v":0},{"$f":"F1590","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2759,0)))","v":true},{"$f":"SUM(K2761:AE2761)=E2763","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM(J2761:$K2761)+12)<$E2763,12,$E2763-SUM(J2761:$K2761)),0)),(IF($D2760<LataProjekcji,IF((SUM(J2761:$K2761)+12)<$D2763,12,$D2763-SUM(J2761:$K2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:K2761)+12)<$E2763,12,$E2763-SUM($K2761:K2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:K2761)+12)<$D2763,12,$D2763-SUM($K2761:K2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:L2761)+12)<$E2763,12,$E2763-SUM($K2761:L2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:L2761)+12)<$D2763,12,$D2763-SUM($K2761:L2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:M2761)+12)<$E2763,12,$E2763-SUM($K2761:M2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:M2761)+12)<$D2763,12,$D2763-SUM($K2761:M2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:N2761)+12)<$E2763,12,$E2763-SUM($K2761:N2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:N2761)+12)<$D2763,12,$D2763-SUM($K2761:N2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:O2761)+12)<$E2763,12,$E2763-SUM($K2761:O2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:O2761)+12)<$D2763,12,$D2763-SUM($K2761:O2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:P2761)+12)<$E2763,12,$E2763-SUM($K2761:P2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:P2761)+12)<$D2763,12,$D2763-SUM($K2761:P2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:Q2761)+12)<$E2763,12,$E2763-SUM($K2761:Q2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:Q2761)+12)<$D2763,12,$D2763-SUM($K2761:Q2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:R2761)+12)<$E2763,12,$E2763-SUM($K2761:R2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:R2761)+12)<$D2763,12,$D2763-SUM($K2761:R2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:S2761)+12)<$E2763,12,$E2763-SUM($K2761:S2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:S2761)+12)<$D2763,12,$D2763-SUM($K2761:S2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:T2761)+12)<$E2763,12,$E2763-SUM($K2761:T2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:T2761)+12)<$D2763,12,$D2763-SUM($K2761:T2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:U2761)+12)<$E2763,12,$E2763-SUM($K2761:U2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:U2761)+12)<$D2763,12,$D2763-SUM($K2761:U2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:V2761)+12)<$E2763,12,$E2763-SUM($K2761:V2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:V2761)+12)<$D2763,12,$D2763-SUM($K2761:V2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:W2761)+12)<$E2763,12,$E2763-SUM($K2761:W2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:W2761)+12)<$D2763,12,$D2763-SUM($K2761:W2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:X2761)+12)<$E2763,12,$E2763-SUM($K2761:X2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:X2761)+12)<$D2763,12,$D2763-SUM($K2761:X2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:Y2761)+12)<$E2763,12,$E2763-SUM($K2761:Y2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:Y2761)+12)<$D2763,12,$D2763-SUM($K2761:Y2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:Z2761)+12)<$E2763,12,$E2763-SUM($K2761:Z2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:Z2761)+12)<$D2763,12,$D2763-SUM($K2761:Z2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:AA2761)+12)<$E2763,12,$E2763-SUM($K2761:AA2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:AA2761)+12)<$D2763,12,$D2763-SUM($K2761:AA2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:AB2761)+12)<$E2763,12,$E2763-SUM($K2761:AB2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:AB2761)+12)<$D2763,12,$D2763-SUM($K2761:AB2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:AC2761)+12)<$E2763,12,$E2763-SUM($K2761:AC2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:AC2761)+12)<$D2763,12,$D2763-SUM($K2761:AC2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:AD2761)+12)<$E2763,12,$E2763-SUM($K2761:AD2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:AD2761)+12)<$D2763,12,$D2763-SUM($K2761:AD2761)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1591","v":0},{"$f":"IF(D2761>10,ROUND(D2762/12,2),D2762)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2762:AE2762)=D2761","v":true},"amortyzacja",null,{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761,0),ROUND(K2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM(K2762:$K2762),0),ROUND(L2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:L2762),0),ROUND(M2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:M2762),0),ROUND(N2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:N2762),0),ROUND(O2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:O2762),0),ROUND(P2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:P2762),0),ROUND(Q2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:Q2762),0),ROUND(R2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:R2762),0),ROUND(S2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:S2762),0),ROUND(T2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:T2762),0),ROUND(U2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:U2762),0),ROUND(V2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:V2762),0),ROUND(W2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:W2762),0),ROUND(X2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:X2762),0),ROUND(Y2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:Y2762),0),ROUND(Z2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:Z2762),0),ROUND(AA2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:AA2762),0),ROUND(AB2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:AB2762),0),ROUND(AC2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:AC2762),0),ROUND(AD2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:AD2762),0),ROUND(AE2760*$E2762,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2761/E2762,0),0)","v":0},{"$f":"IF(D2763=0,0,DATEDIF(DATE(D2760,E2760,1),DATE(F2762,G2762,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2760),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2760),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763),0),ROUND(K2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(K2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:K2763),0),ROUND(L2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(L2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:L2763),0),ROUND(M2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(M2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:M2763),0),ROUND(N2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(N2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:N2763),0),ROUND(O2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(O2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:O2763),0),ROUND(P2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(P2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:P2763),0),ROUND(Q2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(Q2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:Q2763),0),ROUND(R2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(R2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:R2763),0),ROUND(S2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(S2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:S2763),0),ROUND(T2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(T2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:T2763),0),ROUND(U2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(U2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:U2763),0),ROUND(V2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(V2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:V2763),0),ROUND(W2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(W2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:W2763),0),ROUND(X2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(X2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:X2763),0),ROUND(Y2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(Y2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:Y2763),0),ROUND(Z2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(Z2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:Z2763),0),ROUND(AA2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(AA2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:AA2763),0),ROUND(AB2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(AB2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:AB2763),0),ROUND(AC2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(AC2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:AC2763),0),ROUND(AD2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(AD2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:AD2763),0),ROUND(AE2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(AE2761*$E2762,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2761>10,ROUND((D2763-1)*E2762,0),E2762)","v":0},{"$f":"D2761-D2764","v":0},null,{"$f":"OFFSET($C$269,$D2759,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1595","v":"nazwa ST: "},null,{"$f":"D1595","v":1292},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1596","v":0},{"$f":"E1596","v":0},{"$f":"IF(D2768>10,F1596,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D2766,0)),ISTEXT(OFFSET($E$269,$D2766,0))),\"brak daty\",IF(D2768>10,EDATE(OFFSET($E$269,$D2766,0),D2770),DATE(D2767,E2767,1)))","v":"brak daty"},{"$f":"SUM(K2767:AE2767)=D2770","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM(K2767)+12)<$D2770,12,$D2770-SUM(K2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:K2767)+12)<$D2770,12,$D2770-SUM($K2767:K2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:L2767)+12)<$D2770,12,$D2770-SUM($K2767:L2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:M2767)+12)<$D2770,12,$D2770-SUM($K2767:M2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:N2767)+12)<$D2770,12,$D2770-SUM($K2767:N2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:O2767)+12)<$D2770,12,$D2770-SUM($K2767:O2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:P2767)+12)<$D2770,12,$D2770-SUM($K2767:P2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:Q2767)+12)<$D2770,12,$D2770-SUM($K2767:Q2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:R2767)+12)<$D2770,12,$D2770-SUM($K2767:R2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:S2767)+12)<$D2770,12,$D2770-SUM($K2767:S2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:T2767)+12)<$D2770,12,$D2770-SUM($K2767:T2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:U2767)+12)<$D2770,12,$D2770-SUM($K2767:U2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:V2767)+12)<$D2770,12,$D2770-SUM($K2767:V2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:W2767)+12)<$D2770,12,$D2770-SUM($K2767:W2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:X2767)+12)<$D2770,12,$D2770-SUM($K2767:X2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:Y2767)+12)<$D2770,12,$D2770-SUM($K2767:Y2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:Z2767)+12)<$D2770,12,$D2770-SUM($K2767:Z2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:AA2767)+12)<$D2770,12,$D2770-SUM($K2767:AA2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:AB2767)+12)<$D2770,12,$D2770-SUM($K2767:AB2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:AC2767)+12)<$D2770,12,$D2770-SUM($K2767:AC2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:AD2767)+12)<$D2770,12,$D2770-SUM($K2767:AD2767)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1597","v":0},{"$f":"E1597","v":0},{"$f":"F1597","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2766,0)))","v":true},{"$f":"SUM(K2768:AE2768)=E2770","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM(J2768:$K2768)+12)<$E2770,12,$E2770-SUM(J2768:$K2768)),0)),(IF($D2767<LataProjekcji,IF((SUM(J2768:$K2768)+12)<$D2770,12,$D2770-SUM(J2768:$K2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:K2768)+12)<$E2770,12,$E2770-SUM($K2768:K2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:K2768)+12)<$D2770,12,$D2770-SUM($K2768:K2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:L2768)+12)<$E2770,12,$E2770-SUM($K2768:L2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:L2768)+12)<$D2770,12,$D2770-SUM($K2768:L2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:M2768)+12)<$E2770,12,$E2770-SUM($K2768:M2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:M2768)+12)<$D2770,12,$D2770-SUM($K2768:M2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:N2768)+12)<$E2770,12,$E2770-SUM($K2768:N2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:N2768)+12)<$D2770,12,$D2770-SUM($K2768:N2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:O2768)+12)<$E2770,12,$E2770-SUM($K2768:O2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:O2768)+12)<$D2770,12,$D2770-SUM($K2768:O2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:P2768)+12)<$E2770,12,$E2770-SUM($K2768:P2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:P2768)+12)<$D2770,12,$D2770-SUM($K2768:P2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:Q2768)+12)<$E2770,12,$E2770-SUM($K2768:Q2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:Q2768)+12)<$D2770,12,$D2770-SUM($K2768:Q2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:R2768)+12)<$E2770,12,$E2770-SUM($K2768:R2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:R2768)+12)<$D2770,12,$D2770-SUM($K2768:R2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:S2768)+12)<$E2770,12,$E2770-SUM($K2768:S2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:S2768)+12)<$D2770,12,$D2770-SUM($K2768:S2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:T2768)+12)<$E2770,12,$E2770-SUM($K2768:T2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:T2768)+12)<$D2770,12,$D2770-SUM($K2768:T2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:U2768)+12)<$E2770,12,$E2770-SUM($K2768:U2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:U2768)+12)<$D2770,12,$D2770-SUM($K2768:U2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:V2768)+12)<$E2770,12,$E2770-SUM($K2768:V2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:V2768)+12)<$D2770,12,$D2770-SUM($K2768:V2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:W2768)+12)<$E2770,12,$E2770-SUM($K2768:W2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:W2768)+12)<$D2770,12,$D2770-SUM($K2768:W2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:X2768)+12)<$E2770,12,$E2770-SUM($K2768:X2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:X2768)+12)<$D2770,12,$D2770-SUM($K2768:X2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:Y2768)+12)<$E2770,12,$E2770-SUM($K2768:Y2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:Y2768)+12)<$D2770,12,$D2770-SUM($K2768:Y2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:Z2768)+12)<$E2770,12,$E2770-SUM($K2768:Z2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:Z2768)+12)<$D2770,12,$D2770-SUM($K2768:Z2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:AA2768)+12)<$E2770,12,$E2770-SUM($K2768:AA2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:AA2768)+12)<$D2770,12,$D2770-SUM($K2768:AA2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:AB2768)+12)<$E2770,12,$E2770-SUM($K2768:AB2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:AB2768)+12)<$D2770,12,$D2770-SUM($K2768:AB2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:AC2768)+12)<$E2770,12,$E2770-SUM($K2768:AC2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:AC2768)+12)<$D2770,12,$D2770-SUM($K2768:AC2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:AD2768)+12)<$E2770,12,$E2770-SUM($K2768:AD2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:AD2768)+12)<$D2770,12,$D2770-SUM($K2768:AD2768)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1598","v":0},{"$f":"IF(D2768>10,ROUND(D2769/12,2),D2769)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2769:AE2769)=D2768","v":true},"amortyzacja",null,{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM(K2769),0),ROUND(K2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM(K2769:$K2769),0),ROUND(L2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:L2769),0),ROUND(M2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:M2769),0),ROUND(N2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:N2769),0),ROUND(O2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:O2769),0),ROUND(P2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:P2769),0),ROUND(Q2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:Q2769),0),ROUND(R2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:R2769),0),ROUND(S2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:S2769),0),ROUND(T2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:T2769),0),ROUND(U2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:U2769),0),ROUND(V2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:V2769),0),ROUND(W2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:W2769),0),ROUND(X2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:X2769),0),ROUND(Y2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:Y2769),0),ROUND(Z2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:Z2769),0),ROUND(AA2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:AA2769),0),ROUND(AB2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:AB2769),0),ROUND(AC2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:AC2769),0),ROUND(AD2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:AD2769),0),ROUND(AE2767*$E2769,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2768/E2769,0),0)","v":0},{"$f":"IF(D2770=0,0,DATEDIF(DATE(D2767,E2767,1),DATE(F2769,G2769,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2767),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2767),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770),0),ROUND(K2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(K2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:K2770),0),ROUND(L2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(L2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:L2770),0),ROUND(M2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(M2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:M2770),0),ROUND(N2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(N2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:N2770),0),ROUND(O2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(O2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:O2770),0),ROUND(P2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(P2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:P2770),0),ROUND(Q2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(Q2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:Q2770),0),ROUND(R2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(R2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:R2770),0),ROUND(S2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(S2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:S2770),0),ROUND(T2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(T2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:T2770),0),ROUND(U2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(U2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:U2770),0),ROUND(V2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(V2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:V2770),0),ROUND(W2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(W2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:W2770),0),ROUND(X2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(X2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:X2770),0),ROUND(Y2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(Y2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:Y2770),0),ROUND(Z2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(Z2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:Z2770),0),ROUND(AA2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(AA2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:AA2770),0),ROUND(AB2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(AB2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:AB2770),0),ROUND(AC2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(AC2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:AC2770),0),ROUND(AD2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(AD2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:AD2770),0),ROUND(AE2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(AE2768*$E2769,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2768>10,ROUND((D2770-1)*E2769,0),E2769)","v":0},{"$f":"D2768-D2771","v":0},null,{"$f":"OFFSET($C$269,$D2766,0)","v":0}]
[]
[]
[null,{"$f":"\"Grupa ST: \"&B1607","v":"Grupa ST: URZĄDZENIA TECHNICZNE I MASZYNY (+ ŚRODKI TRWAŁE W BUDOWIE)"},null,269,"← pierwszy wiersz sekcji"]
[null,{"$f":"\"nazwa ST: \"&B1608","v":"nazwa ST: 0"},null,{"$f":"D1608","v":149},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1609","v":1900},{"$f":"E1609","v":1},{"$f":"IF(D2777>10,F1609,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2775,0)),\"brak daty\",IF(D2777>10,EDATE(OFFSET($E$269,$D2775,0),D2779),DATE(D2776,E2776,1)))","v":"brak daty"},{"$f":"SUM(K2776:AE2776)=D2779","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM(K2776)+12)<$D2779,12,$D2779-SUM(K2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:K2776)+12)<$D2779,12,$D2779-SUM($K2776:K2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:L2776)+12)<$D2779,12,$D2779-SUM($K2776:L2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:M2776)+12)<$D2779,12,$D2779-SUM($K2776:M2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:N2776)+12)<$D2779,12,$D2779-SUM($K2776:N2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:O2776)+12)<$D2779,12,$D2779-SUM($K2776:O2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:P2776)+12)<$D2779,12,$D2779-SUM($K2776:P2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:Q2776)+12)<$D2779,12,$D2779-SUM($K2776:Q2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:R2776)+12)<$D2779,12,$D2779-SUM($K2776:R2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:S2776)+12)<$D2779,12,$D2779-SUM($K2776:S2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:T2776)+12)<$D2779,12,$D2779-SUM($K2776:T2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:U2776)+12)<$D2779,12,$D2779-SUM($K2776:U2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:V2776)+12)<$D2779,12,$D2779-SUM($K2776:V2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:W2776)+12)<$D2779,12,$D2779-SUM($K2776:W2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:X2776)+12)<$D2779,12,$D2779-SUM($K2776:X2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:Y2776)+12)<$D2779,12,$D2779-SUM($K2776:Y2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:Z2776)+12)<$D2779,12,$D2779-SUM($K2776:Z2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:AA2776)+12)<$D2779,12,$D2779-SUM($K2776:AA2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:AB2776)+12)<$D2779,12,$D2779-SUM($K2776:AB2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:AC2776)+12)<$D2779,12,$D2779-SUM($K2776:AC2776)),0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,$F2776,IF($D2776<LataProjekcji,IF((SUM($K2776:AD2776)+12)<$D2779,12,$D2779-SUM($K2776:AD2776)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1610","v":0},{"$f":"E1610","v":0},{"$f":"F1610","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2775,0)))","v":false},{"$f":"SUM(K2777:AE2777)=E2779","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM(J2777:$K2777)+12)<$E2779,12,$E2779-SUM(J2777:$K2777)),0)),(IF($D2776<LataProjekcji,IF((SUM(J2777:$K2777)+12)<$D2779,12,$D2779-SUM(J2777:$K2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:K2777)+12)<$E2779,12,$E2779-SUM($K2777:K2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:K2777)+12)<$D2779,12,$D2779-SUM($K2777:K2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:L2777)+12)<$E2779,12,$E2779-SUM($K2777:L2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:L2777)+12)<$D2779,12,$D2779-SUM($K2777:L2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:M2777)+12)<$E2779,12,$E2779-SUM($K2777:M2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:M2777)+12)<$D2779,12,$D2779-SUM($K2777:M2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:N2777)+12)<$E2779,12,$E2779-SUM($K2777:N2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:N2777)+12)<$D2779,12,$D2779-SUM($K2777:N2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:O2777)+12)<$E2779,12,$E2779-SUM($K2777:O2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:O2777)+12)<$D2779,12,$D2779-SUM($K2777:O2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:P2777)+12)<$E2779,12,$E2779-SUM($K2777:P2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:P2777)+12)<$D2779,12,$D2779-SUM($K2777:P2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:Q2777)+12)<$E2779,12,$E2779-SUM($K2777:Q2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:Q2777)+12)<$D2779,12,$D2779-SUM($K2777:Q2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:R2777)+12)<$E2779,12,$E2779-SUM($K2777:R2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:R2777)+12)<$D2779,12,$D2779-SUM($K2777:R2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:S2777)+12)<$E2779,12,$E2779-SUM($K2777:S2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:S2777)+12)<$D2779,12,$D2779-SUM($K2777:S2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:T2777)+12)<$E2779,12,$E2779-SUM($K2777:T2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:T2777)+12)<$D2779,12,$D2779-SUM($K2777:T2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:U2777)+12)<$E2779,12,$E2779-SUM($K2777:U2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:U2777)+12)<$D2779,12,$D2779-SUM($K2777:U2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:V2777)+12)<$E2779,12,$E2779-SUM($K2777:V2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:V2777)+12)<$D2779,12,$D2779-SUM($K2777:V2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:W2777)+12)<$E2779,12,$E2779-SUM($K2777:W2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:W2777)+12)<$D2779,12,$D2779-SUM($K2777:W2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:X2777)+12)<$E2779,12,$E2779-SUM($K2777:X2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:X2777)+12)<$D2779,12,$D2779-SUM($K2777:X2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:Y2777)+12)<$E2779,12,$E2779-SUM($K2777:Y2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:Y2777)+12)<$D2779,12,$D2779-SUM($K2777:Y2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:Z2777)+12)<$E2779,12,$E2779-SUM($K2777:Z2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:Z2777)+12)<$D2779,12,$D2779-SUM($K2777:Z2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:AA2777)+12)<$E2779,12,$E2779-SUM($K2777:AA2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:AA2777)+12)<$D2779,12,$D2779-SUM($K2777:AA2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:AB2777)+12)<$E2779,12,$E2779-SUM($K2777:AB2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:AB2777)+12)<$D2779,12,$D2779-SUM($K2777:AB2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:AC2777)+12)<$E2779,12,$E2779-SUM($K2777:AC2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:AC2777)+12)<$D2779,12,$D2779-SUM($K2777:AC2777)),0)))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2776=LataProjekcji,IF($F2776>$E2779,$E2779,$F2776),IF($D2779>=$E2779,(IF($D2776<LataProjekcji,IF((SUM($K2777:AD2777)+12)<$E2779,12,$E2779-SUM($K2777:AD2777)),0)),(IF($D2776<LataProjekcji,IF((SUM($K2777:AD2777)+12)<$D2779,12,$D2779-SUM($K2777:AD2777)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1611","v":0},{"$f":"IF(D2777>10,ROUND(D2778/12,2),D2778)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2778:AE2778)=D2777","v":true},"amortyzacja",null,{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777,0),ROUND(K2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM(K2778:$K2778),0),ROUND(L2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:L2778),0),ROUND(M2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:M2778),0),ROUND(N2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:N2778),0),ROUND(O2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:O2778),0),ROUND(P2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:P2778),0),ROUND(Q2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:Q2778),0),ROUND(R2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:R2778),0),ROUND(S2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:S2778),0),ROUND(T2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:T2778),0),ROUND(U2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:U2778),0),ROUND(V2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:V2778),0),ROUND(W2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:W2778),0),ROUND(X2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:X2778),0),ROUND(Y2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:Y2778),0),ROUND(Z2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:Z2778),0),ROUND(AA2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:AA2778),0),ROUND(AB2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:AB2778),0),ROUND(AC2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:AC2778),0),ROUND(AD2776*$E2778,0)),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2779,ROUND($D2777-SUM($K2778:AD2778),0),ROUND(AE2776*$E2778,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2777/E2778,0),0)","v":0},{"$f":"IF(D2779=0,0,DATEDIF(DATE(D2776,E2776,1),DATE(F2778,G2778,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2776),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2776),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779),0),ROUND(K2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(K2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:K2779),0),ROUND(L2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(L2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:L2779),0),ROUND(M2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(M2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:M2779),0),ROUND(N2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(N2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:N2779),0),ROUND(O2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(O2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:O2779),0),ROUND(P2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(P2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:P2779),0),ROUND(Q2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(Q2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:Q2779),0),ROUND(R2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(R2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:R2779),0),ROUND(S2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(S2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:S2779),0),ROUND(T2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(T2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:T2779),0),ROUND(U2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(U2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:U2779),0),ROUND(V2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(V2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:V2779),0),ROUND(W2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(W2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:W2779),0),ROUND(X2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(X2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:X2779),0),ROUND(Y2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(Y2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:Y2779),0),ROUND(Z2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(Z2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:Z2779),0),ROUND(AA2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(AA2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:AA2779),0),ROUND(AB2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(AB2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:AB2779),0),ROUND(AC2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(AC2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:AC2779),0),ROUND(AD2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(AD2777*$E2778,0))),0),0)","v":0},{"$f":"IF(AND($G2777,NOT(ISTEXT($G2776)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2778,IF(AND($G2778=$G2779,$F2778=$F2779),ROUND($D2777-SUM($K2779:AD2779),0),ROUND(AE2777*$E2778,0)),IF(LataProjekcji>$F2778,0,ROUND(AE2777*$E2778,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2777>10,ROUND((D2779-1)*E2778,0),E2778)","v":0},{"$f":"D2777-D2780","v":0},null,{"$f":"OFFSET($C$269,$D2775,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1615","v":"nazwa ST: 0"},null,{"$f":"D1615","v":150},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1616","v":1900},{"$f":"E1616","v":1},{"$f":"IF(D2784>10,F1616,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2782,0)),\"brak daty\",IF(D2784>10,EDATE(OFFSET($E$269,$D2782,0),D2786),DATE(D2783,E2783,1)))","v":"brak daty"},{"$f":"SUM(K2783:AE2783)=D2786","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM(K2783)+12)<$D2786,12,$D2786-SUM(K2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:K2783)+12)<$D2786,12,$D2786-SUM($K2783:K2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:L2783)+12)<$D2786,12,$D2786-SUM($K2783:L2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:M2783)+12)<$D2786,12,$D2786-SUM($K2783:M2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:N2783)+12)<$D2786,12,$D2786-SUM($K2783:N2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:O2783)+12)<$D2786,12,$D2786-SUM($K2783:O2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:P2783)+12)<$D2786,12,$D2786-SUM($K2783:P2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:Q2783)+12)<$D2786,12,$D2786-SUM($K2783:Q2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:R2783)+12)<$D2786,12,$D2786-SUM($K2783:R2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:S2783)+12)<$D2786,12,$D2786-SUM($K2783:S2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:T2783)+12)<$D2786,12,$D2786-SUM($K2783:T2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:U2783)+12)<$D2786,12,$D2786-SUM($K2783:U2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:V2783)+12)<$D2786,12,$D2786-SUM($K2783:V2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:W2783)+12)<$D2786,12,$D2786-SUM($K2783:W2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:X2783)+12)<$D2786,12,$D2786-SUM($K2783:X2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:Y2783)+12)<$D2786,12,$D2786-SUM($K2783:Y2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:Z2783)+12)<$D2786,12,$D2786-SUM($K2783:Z2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:AA2783)+12)<$D2786,12,$D2786-SUM($K2783:AA2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:AB2783)+12)<$D2786,12,$D2786-SUM($K2783:AB2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:AC2783)+12)<$D2786,12,$D2786-SUM($K2783:AC2783)),0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,$F2783,IF($D2783<LataProjekcji,IF((SUM($K2783:AD2783)+12)<$D2786,12,$D2786-SUM($K2783:AD2783)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1617","v":0},{"$f":"E1617","v":0},{"$f":"F1617","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2782,0)))","v":false},{"$f":"SUM(K2784:AE2784)=E2786","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM(J2784:$K2784)+12)<$E2786,12,$E2786-SUM(J2784:$K2784)),0)),(IF($D2783<LataProjekcji,IF((SUM(J2784:$K2784)+12)<$D2786,12,$D2786-SUM(J2784:$K2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:K2784)+12)<$E2786,12,$E2786-SUM($K2784:K2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:K2784)+12)<$D2786,12,$D2786-SUM($K2784:K2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:L2784)+12)<$E2786,12,$E2786-SUM($K2784:L2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:L2784)+12)<$D2786,12,$D2786-SUM($K2784:L2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:M2784)+12)<$E2786,12,$E2786-SUM($K2784:M2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:M2784)+12)<$D2786,12,$D2786-SUM($K2784:M2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:N2784)+12)<$E2786,12,$E2786-SUM($K2784:N2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:N2784)+12)<$D2786,12,$D2786-SUM($K2784:N2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:O2784)+12)<$E2786,12,$E2786-SUM($K2784:O2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:O2784)+12)<$D2786,12,$D2786-SUM($K2784:O2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:P2784)+12)<$E2786,12,$E2786-SUM($K2784:P2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:P2784)+12)<$D2786,12,$D2786-SUM($K2784:P2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:Q2784)+12)<$E2786,12,$E2786-SUM($K2784:Q2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:Q2784)+12)<$D2786,12,$D2786-SUM($K2784:Q2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:R2784)+12)<$E2786,12,$E2786-SUM($K2784:R2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:R2784)+12)<$D2786,12,$D2786-SUM($K2784:R2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:S2784)+12)<$E2786,12,$E2786-SUM($K2784:S2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:S2784)+12)<$D2786,12,$D2786-SUM($K2784:S2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:T2784)+12)<$E2786,12,$E2786-SUM($K2784:T2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:T2784)+12)<$D2786,12,$D2786-SUM($K2784:T2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:U2784)+12)<$E2786,12,$E2786-SUM($K2784:U2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:U2784)+12)<$D2786,12,$D2786-SUM($K2784:U2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:V2784)+12)<$E2786,12,$E2786-SUM($K2784:V2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:V2784)+12)<$D2786,12,$D2786-SUM($K2784:V2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:W2784)+12)<$E2786,12,$E2786-SUM($K2784:W2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:W2784)+12)<$D2786,12,$D2786-SUM($K2784:W2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:X2784)+12)<$E2786,12,$E2786-SUM($K2784:X2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:X2784)+12)<$D2786,12,$D2786-SUM($K2784:X2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:Y2784)+12)<$E2786,12,$E2786-SUM($K2784:Y2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:Y2784)+12)<$D2786,12,$D2786-SUM($K2784:Y2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:Z2784)+12)<$E2786,12,$E2786-SUM($K2784:Z2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:Z2784)+12)<$D2786,12,$D2786-SUM($K2784:Z2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:AA2784)+12)<$E2786,12,$E2786-SUM($K2784:AA2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:AA2784)+12)<$D2786,12,$D2786-SUM($K2784:AA2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:AB2784)+12)<$E2786,12,$E2786-SUM($K2784:AB2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:AB2784)+12)<$D2786,12,$D2786-SUM($K2784:AB2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:AC2784)+12)<$E2786,12,$E2786-SUM($K2784:AC2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:AC2784)+12)<$D2786,12,$D2786-SUM($K2784:AC2784)),0)))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2783=LataProjekcji,IF($F2783>$E2786,$E2786,$F2783),IF($D2786>=$E2786,(IF($D2783<LataProjekcji,IF((SUM($K2784:AD2784)+12)<$E2786,12,$E2786-SUM($K2784:AD2784)),0)),(IF($D2783<LataProjekcji,IF((SUM($K2784:AD2784)+12)<$D2786,12,$D2786-SUM($K2784:AD2784)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1618","v":0},{"$f":"IF(D2784>10,ROUND(D2785/12,2),D2785)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2785:AE2785)=D2784","v":true},"amortyzacja",null,{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784,0),ROUND(K2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM(K2785:$K2785),0),ROUND(L2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:L2785),0),ROUND(M2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:M2785),0),ROUND(N2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:N2785),0),ROUND(O2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:O2785),0),ROUND(P2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:P2785),0),ROUND(Q2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:Q2785),0),ROUND(R2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:R2785),0),ROUND(S2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:S2785),0),ROUND(T2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:T2785),0),ROUND(U2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:U2785),0),ROUND(V2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:V2785),0),ROUND(W2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:W2785),0),ROUND(X2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:X2785),0),ROUND(Y2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:Y2785),0),ROUND(Z2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:Z2785),0),ROUND(AA2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:AA2785),0),ROUND(AB2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:AB2785),0),ROUND(AC2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:AC2785),0),ROUND(AD2783*$E2785,0)),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2786,ROUND($D2784-SUM($K2785:AD2785),0),ROUND(AE2783*$E2785,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2784/E2785,0),0)","v":0},{"$f":"IF(D2786=0,0,DATEDIF(DATE(D2783,E2783,1),DATE(F2785,G2785,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2783),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2783),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786),0),ROUND(K2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(K2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:K2786),0),ROUND(L2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(L2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:L2786),0),ROUND(M2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(M2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:M2786),0),ROUND(N2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(N2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:N2786),0),ROUND(O2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(O2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:O2786),0),ROUND(P2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(P2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:P2786),0),ROUND(Q2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(Q2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:Q2786),0),ROUND(R2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(R2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:R2786),0),ROUND(S2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(S2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:S2786),0),ROUND(T2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(T2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:T2786),0),ROUND(U2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(U2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:U2786),0),ROUND(V2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(V2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:V2786),0),ROUND(W2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(W2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:W2786),0),ROUND(X2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(X2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:X2786),0),ROUND(Y2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(Y2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:Y2786),0),ROUND(Z2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(Z2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:Z2786),0),ROUND(AA2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(AA2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:AA2786),0),ROUND(AB2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(AB2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:AB2786),0),ROUND(AC2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(AC2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:AC2786),0),ROUND(AD2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(AD2784*$E2785,0))),0),0)","v":0},{"$f":"IF(AND($G2784,NOT(ISTEXT($G2783)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2785,IF(AND($G2785=$G2786,$F2785=$F2786),ROUND($D2784-SUM($K2786:AD2786),0),ROUND(AE2784*$E2785,0)),IF(LataProjekcji>$F2785,0,ROUND(AE2784*$E2785,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2784>10,ROUND((D2786-1)*E2785,0),E2785)","v":0},{"$f":"D2784-D2787","v":0},null,{"$f":"OFFSET($C$269,$D2782,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1622","v":"nazwa ST: 0"},null,{"$f":"D1622","v":151},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1623","v":1900},{"$f":"E1623","v":1},{"$f":"IF(D2791>10,F1623,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2789,0)),\"brak daty\",IF(D2791>10,EDATE(OFFSET($E$269,$D2789,0),D2793),DATE(D2790,E2790,1)))","v":"brak daty"},{"$f":"SUM(K2790:AE2790)=D2793","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM(K2790)+12)<$D2793,12,$D2793-SUM(K2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:K2790)+12)<$D2793,12,$D2793-SUM($K2790:K2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:L2790)+12)<$D2793,12,$D2793-SUM($K2790:L2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:M2790)+12)<$D2793,12,$D2793-SUM($K2790:M2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:N2790)+12)<$D2793,12,$D2793-SUM($K2790:N2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:O2790)+12)<$D2793,12,$D2793-SUM($K2790:O2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:P2790)+12)<$D2793,12,$D2793-SUM($K2790:P2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:Q2790)+12)<$D2793,12,$D2793-SUM($K2790:Q2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:R2790)+12)<$D2793,12,$D2793-SUM($K2790:R2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:S2790)+12)<$D2793,12,$D2793-SUM($K2790:S2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:T2790)+12)<$D2793,12,$D2793-SUM($K2790:T2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:U2790)+12)<$D2793,12,$D2793-SUM($K2790:U2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:V2790)+12)<$D2793,12,$D2793-SUM($K2790:V2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:W2790)+12)<$D2793,12,$D2793-SUM($K2790:W2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:X2790)+12)<$D2793,12,$D2793-SUM($K2790:X2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:Y2790)+12)<$D2793,12,$D2793-SUM($K2790:Y2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:Z2790)+12)<$D2793,12,$D2793-SUM($K2790:Z2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:AA2790)+12)<$D2793,12,$D2793-SUM($K2790:AA2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:AB2790)+12)<$D2793,12,$D2793-SUM($K2790:AB2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:AC2790)+12)<$D2793,12,$D2793-SUM($K2790:AC2790)),0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,$F2790,IF($D2790<LataProjekcji,IF((SUM($K2790:AD2790)+12)<$D2793,12,$D2793-SUM($K2790:AD2790)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1624","v":0},{"$f":"E1624","v":0},{"$f":"F1624","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2789,0)))","v":false},{"$f":"SUM(K2791:AE2791)=E2793","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM(J2791:$K2791)+12)<$E2793,12,$E2793-SUM(J2791:$K2791)),0)),(IF($D2790<LataProjekcji,IF((SUM(J2791:$K2791)+12)<$D2793,12,$D2793-SUM(J2791:$K2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:K2791)+12)<$E2793,12,$E2793-SUM($K2791:K2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:K2791)+12)<$D2793,12,$D2793-SUM($K2791:K2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:L2791)+12)<$E2793,12,$E2793-SUM($K2791:L2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:L2791)+12)<$D2793,12,$D2793-SUM($K2791:L2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:M2791)+12)<$E2793,12,$E2793-SUM($K2791:M2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:M2791)+12)<$D2793,12,$D2793-SUM($K2791:M2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:N2791)+12)<$E2793,12,$E2793-SUM($K2791:N2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:N2791)+12)<$D2793,12,$D2793-SUM($K2791:N2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:O2791)+12)<$E2793,12,$E2793-SUM($K2791:O2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:O2791)+12)<$D2793,12,$D2793-SUM($K2791:O2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:P2791)+12)<$E2793,12,$E2793-SUM($K2791:P2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:P2791)+12)<$D2793,12,$D2793-SUM($K2791:P2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:Q2791)+12)<$E2793,12,$E2793-SUM($K2791:Q2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:Q2791)+12)<$D2793,12,$D2793-SUM($K2791:Q2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:R2791)+12)<$E2793,12,$E2793-SUM($K2791:R2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:R2791)+12)<$D2793,12,$D2793-SUM($K2791:R2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:S2791)+12)<$E2793,12,$E2793-SUM($K2791:S2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:S2791)+12)<$D2793,12,$D2793-SUM($K2791:S2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:T2791)+12)<$E2793,12,$E2793-SUM($K2791:T2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:T2791)+12)<$D2793,12,$D2793-SUM($K2791:T2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:U2791)+12)<$E2793,12,$E2793-SUM($K2791:U2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:U2791)+12)<$D2793,12,$D2793-SUM($K2791:U2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:V2791)+12)<$E2793,12,$E2793-SUM($K2791:V2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:V2791)+12)<$D2793,12,$D2793-SUM($K2791:V2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:W2791)+12)<$E2793,12,$E2793-SUM($K2791:W2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:W2791)+12)<$D2793,12,$D2793-SUM($K2791:W2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:X2791)+12)<$E2793,12,$E2793-SUM($K2791:X2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:X2791)+12)<$D2793,12,$D2793-SUM($K2791:X2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:Y2791)+12)<$E2793,12,$E2793-SUM($K2791:Y2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:Y2791)+12)<$D2793,12,$D2793-SUM($K2791:Y2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:Z2791)+12)<$E2793,12,$E2793-SUM($K2791:Z2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:Z2791)+12)<$D2793,12,$D2793-SUM($K2791:Z2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:AA2791)+12)<$E2793,12,$E2793-SUM($K2791:AA2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:AA2791)+12)<$D2793,12,$D2793-SUM($K2791:AA2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:AB2791)+12)<$E2793,12,$E2793-SUM($K2791:AB2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:AB2791)+12)<$D2793,12,$D2793-SUM($K2791:AB2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:AC2791)+12)<$E2793,12,$E2793-SUM($K2791:AC2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:AC2791)+12)<$D2793,12,$D2793-SUM($K2791:AC2791)),0)))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2790=LataProjekcji,IF($F2790>$E2793,$E2793,$F2790),IF($D2793>=$E2793,(IF($D2790<LataProjekcji,IF((SUM($K2791:AD2791)+12)<$E2793,12,$E2793-SUM($K2791:AD2791)),0)),(IF($D2790<LataProjekcji,IF((SUM($K2791:AD2791)+12)<$D2793,12,$D2793-SUM($K2791:AD2791)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1625","v":0},{"$f":"IF(D2791>10,ROUND(D2792/12,2),D2792)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2792:AE2792)=D2791","v":true},"amortyzacja",null,{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791,0),ROUND(K2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM(K2792:$K2792),0),ROUND(L2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:L2792),0),ROUND(M2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:M2792),0),ROUND(N2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:N2792),0),ROUND(O2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:O2792),0),ROUND(P2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:P2792),0),ROUND(Q2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:Q2792),0),ROUND(R2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:R2792),0),ROUND(S2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:S2792),0),ROUND(T2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:T2792),0),ROUND(U2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:U2792),0),ROUND(V2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:V2792),0),ROUND(W2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:W2792),0),ROUND(X2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:X2792),0),ROUND(Y2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:Y2792),0),ROUND(Z2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:Z2792),0),ROUND(AA2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:AA2792),0),ROUND(AB2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:AB2792),0),ROUND(AC2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:AC2792),0),ROUND(AD2790*$E2792,0)),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2793,ROUND($D2791-SUM($K2792:AD2792),0),ROUND(AE2790*$E2792,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2791/E2792,0),0)","v":0},{"$f":"IF(D2793=0,0,DATEDIF(DATE(D2790,E2790,1),DATE(F2792,G2792,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2790),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2790),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793),0),ROUND(K2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(K2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:K2793),0),ROUND(L2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(L2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:L2793),0),ROUND(M2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(M2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:M2793),0),ROUND(N2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(N2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:N2793),0),ROUND(O2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(O2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:O2793),0),ROUND(P2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(P2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:P2793),0),ROUND(Q2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(Q2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:Q2793),0),ROUND(R2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(R2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:R2793),0),ROUND(S2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(S2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:S2793),0),ROUND(T2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(T2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:T2793),0),ROUND(U2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(U2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:U2793),0),ROUND(V2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(V2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:V2793),0),ROUND(W2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(W2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:W2793),0),ROUND(X2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(X2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:X2793),0),ROUND(Y2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(Y2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:Y2793),0),ROUND(Z2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(Z2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:Z2793),0),ROUND(AA2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(AA2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:AA2793),0),ROUND(AB2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(AB2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:AB2793),0),ROUND(AC2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(AC2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:AC2793),0),ROUND(AD2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(AD2791*$E2792,0))),0),0)","v":0},{"$f":"IF(AND($G2791,NOT(ISTEXT($G2790)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2792,IF(AND($G2792=$G2793,$F2792=$F2793),ROUND($D2791-SUM($K2793:AD2793),0),ROUND(AE2791*$E2792,0)),IF(LataProjekcji>$F2792,0,ROUND(AE2791*$E2792,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2791>10,ROUND((D2793-1)*E2792,0),E2792)","v":0},{"$f":"D2791-D2794","v":0},null,{"$f":"OFFSET($C$269,$D2789,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1629","v":"nazwa ST: 0"},null,{"$f":"D1629","v":152},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1630","v":1900},{"$f":"E1630","v":1},{"$f":"IF(D2798>10,F1630,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2796,0)),\"brak daty\",IF(D2798>10,EDATE(OFFSET($E$269,$D2796,0),D2800),DATE(D2797,E2797,1)))","v":"brak daty"},{"$f":"SUM(K2797:AE2797)=D2800","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM(K2797)+12)<$D2800,12,$D2800-SUM(K2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:K2797)+12)<$D2800,12,$D2800-SUM($K2797:K2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:L2797)+12)<$D2800,12,$D2800-SUM($K2797:L2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:M2797)+12)<$D2800,12,$D2800-SUM($K2797:M2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:N2797)+12)<$D2800,12,$D2800-SUM($K2797:N2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:O2797)+12)<$D2800,12,$D2800-SUM($K2797:O2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:P2797)+12)<$D2800,12,$D2800-SUM($K2797:P2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:Q2797)+12)<$D2800,12,$D2800-SUM($K2797:Q2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:R2797)+12)<$D2800,12,$D2800-SUM($K2797:R2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:S2797)+12)<$D2800,12,$D2800-SUM($K2797:S2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:T2797)+12)<$D2800,12,$D2800-SUM($K2797:T2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:U2797)+12)<$D2800,12,$D2800-SUM($K2797:U2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:V2797)+12)<$D2800,12,$D2800-SUM($K2797:V2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:W2797)+12)<$D2800,12,$D2800-SUM($K2797:W2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:X2797)+12)<$D2800,12,$D2800-SUM($K2797:X2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:Y2797)+12)<$D2800,12,$D2800-SUM($K2797:Y2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:Z2797)+12)<$D2800,12,$D2800-SUM($K2797:Z2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:AA2797)+12)<$D2800,12,$D2800-SUM($K2797:AA2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:AB2797)+12)<$D2800,12,$D2800-SUM($K2797:AB2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:AC2797)+12)<$D2800,12,$D2800-SUM($K2797:AC2797)),0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,$F2797,IF($D2797<LataProjekcji,IF((SUM($K2797:AD2797)+12)<$D2800,12,$D2800-SUM($K2797:AD2797)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1631","v":0},{"$f":"E1631","v":0},{"$f":"F1631","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2796,0)))","v":false},{"$f":"SUM(K2798:AE2798)=E2800","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM(J2798:$K2798)+12)<$E2800,12,$E2800-SUM(J2798:$K2798)),0)),(IF($D2797<LataProjekcji,IF((SUM(J2798:$K2798)+12)<$D2800,12,$D2800-SUM(J2798:$K2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:K2798)+12)<$E2800,12,$E2800-SUM($K2798:K2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:K2798)+12)<$D2800,12,$D2800-SUM($K2798:K2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:L2798)+12)<$E2800,12,$E2800-SUM($K2798:L2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:L2798)+12)<$D2800,12,$D2800-SUM($K2798:L2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:M2798)+12)<$E2800,12,$E2800-SUM($K2798:M2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:M2798)+12)<$D2800,12,$D2800-SUM($K2798:M2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:N2798)+12)<$E2800,12,$E2800-SUM($K2798:N2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:N2798)+12)<$D2800,12,$D2800-SUM($K2798:N2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:O2798)+12)<$E2800,12,$E2800-SUM($K2798:O2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:O2798)+12)<$D2800,12,$D2800-SUM($K2798:O2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:P2798)+12)<$E2800,12,$E2800-SUM($K2798:P2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:P2798)+12)<$D2800,12,$D2800-SUM($K2798:P2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:Q2798)+12)<$E2800,12,$E2800-SUM($K2798:Q2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:Q2798)+12)<$D2800,12,$D2800-SUM($K2798:Q2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:R2798)+12)<$E2800,12,$E2800-SUM($K2798:R2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:R2798)+12)<$D2800,12,$D2800-SUM($K2798:R2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:S2798)+12)<$E2800,12,$E2800-SUM($K2798:S2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:S2798)+12)<$D2800,12,$D2800-SUM($K2798:S2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:T2798)+12)<$E2800,12,$E2800-SUM($K2798:T2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:T2798)+12)<$D2800,12,$D2800-SUM($K2798:T2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:U2798)+12)<$E2800,12,$E2800-SUM($K2798:U2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:U2798)+12)<$D2800,12,$D2800-SUM($K2798:U2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:V2798)+12)<$E2800,12,$E2800-SUM($K2798:V2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:V2798)+12)<$D2800,12,$D2800-SUM($K2798:V2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:W2798)+12)<$E2800,12,$E2800-SUM($K2798:W2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:W2798)+12)<$D2800,12,$D2800-SUM($K2798:W2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:X2798)+12)<$E2800,12,$E2800-SUM($K2798:X2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:X2798)+12)<$D2800,12,$D2800-SUM($K2798:X2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:Y2798)+12)<$E2800,12,$E2800-SUM($K2798:Y2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:Y2798)+12)<$D2800,12,$D2800-SUM($K2798:Y2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:Z2798)+12)<$E2800,12,$E2800-SUM($K2798:Z2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:Z2798)+12)<$D2800,12,$D2800-SUM($K2798:Z2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:AA2798)+12)<$E2800,12,$E2800-SUM($K2798:AA2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:AA2798)+12)<$D2800,12,$D2800-SUM($K2798:AA2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:AB2798)+12)<$E2800,12,$E2800-SUM($K2798:AB2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:AB2798)+12)<$D2800,12,$D2800-SUM($K2798:AB2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:AC2798)+12)<$E2800,12,$E2800-SUM($K2798:AC2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:AC2798)+12)<$D2800,12,$D2800-SUM($K2798:AC2798)),0)))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2797=LataProjekcji,IF($F2797>$E2800,$E2800,$F2797),IF($D2800>=$E2800,(IF($D2797<LataProjekcji,IF((SUM($K2798:AD2798)+12)<$E2800,12,$E2800-SUM($K2798:AD2798)),0)),(IF($D2797<LataProjekcji,IF((SUM($K2798:AD2798)+12)<$D2800,12,$D2800-SUM($K2798:AD2798)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1632","v":0},{"$f":"IF(D2798>10,ROUND(D2799/12,2),D2799)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2799:AE2799)=D2798","v":true},"amortyzacja",null,{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798,0),ROUND(K2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM(K2799:$K2799),0),ROUND(L2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:L2799),0),ROUND(M2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:M2799),0),ROUND(N2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:N2799),0),ROUND(O2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:O2799),0),ROUND(P2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:P2799),0),ROUND(Q2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:Q2799),0),ROUND(R2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:R2799),0),ROUND(S2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:S2799),0),ROUND(T2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:T2799),0),ROUND(U2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:U2799),0),ROUND(V2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:V2799),0),ROUND(W2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:W2799),0),ROUND(X2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:X2799),0),ROUND(Y2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:Y2799),0),ROUND(Z2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:Z2799),0),ROUND(AA2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:AA2799),0),ROUND(AB2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:AB2799),0),ROUND(AC2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:AC2799),0),ROUND(AD2797*$E2799,0)),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2800,ROUND($D2798-SUM($K2799:AD2799),0),ROUND(AE2797*$E2799,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2798/E2799,0),0)","v":0},{"$f":"IF(D2800=0,0,DATEDIF(DATE(D2797,E2797,1),DATE(F2799,G2799,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2797),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2797),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800),0),ROUND(K2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(K2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:K2800),0),ROUND(L2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(L2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:L2800),0),ROUND(M2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(M2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:M2800),0),ROUND(N2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(N2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:N2800),0),ROUND(O2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(O2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:O2800),0),ROUND(P2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(P2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:P2800),0),ROUND(Q2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(Q2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:Q2800),0),ROUND(R2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(R2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:R2800),0),ROUND(S2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(S2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:S2800),0),ROUND(T2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(T2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:T2800),0),ROUND(U2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(U2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:U2800),0),ROUND(V2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(V2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:V2800),0),ROUND(W2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(W2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:W2800),0),ROUND(X2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(X2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:X2800),0),ROUND(Y2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(Y2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:Y2800),0),ROUND(Z2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(Z2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:Z2800),0),ROUND(AA2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(AA2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:AA2800),0),ROUND(AB2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(AB2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:AB2800),0),ROUND(AC2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(AC2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:AC2800),0),ROUND(AD2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(AD2798*$E2799,0))),0),0)","v":0},{"$f":"IF(AND($G2798,NOT(ISTEXT($G2797)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2799,IF(AND($G2799=$G2800,$F2799=$F2800),ROUND($D2798-SUM($K2800:AD2800),0),ROUND(AE2798*$E2799,0)),IF(LataProjekcji>$F2799,0,ROUND(AE2798*$E2799,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2798>10,ROUND((D2800-1)*E2799,0),E2799)","v":0},{"$f":"D2798-D2801","v":0},null,{"$f":"OFFSET($C$269,$D2796,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1636","v":"nazwa ST: 0"},null,{"$f":"D1636","v":153},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1637","v":1900},{"$f":"E1637","v":1},{"$f":"IF(D2805>10,F1637,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2803,0)),\"brak daty\",IF(D2805>10,EDATE(OFFSET($E$269,$D2803,0),D2807),DATE(D2804,E2804,1)))","v":"brak daty"},{"$f":"SUM(K2804:AE2804)=D2807","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM(K2804)+12)<$D2807,12,$D2807-SUM(K2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:K2804)+12)<$D2807,12,$D2807-SUM($K2804:K2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:L2804)+12)<$D2807,12,$D2807-SUM($K2804:L2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:M2804)+12)<$D2807,12,$D2807-SUM($K2804:M2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:N2804)+12)<$D2807,12,$D2807-SUM($K2804:N2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:O2804)+12)<$D2807,12,$D2807-SUM($K2804:O2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:P2804)+12)<$D2807,12,$D2807-SUM($K2804:P2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:Q2804)+12)<$D2807,12,$D2807-SUM($K2804:Q2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:R2804)+12)<$D2807,12,$D2807-SUM($K2804:R2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:S2804)+12)<$D2807,12,$D2807-SUM($K2804:S2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:T2804)+12)<$D2807,12,$D2807-SUM($K2804:T2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:U2804)+12)<$D2807,12,$D2807-SUM($K2804:U2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:V2804)+12)<$D2807,12,$D2807-SUM($K2804:V2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:W2804)+12)<$D2807,12,$D2807-SUM($K2804:W2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:X2804)+12)<$D2807,12,$D2807-SUM($K2804:X2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:Y2804)+12)<$D2807,12,$D2807-SUM($K2804:Y2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:Z2804)+12)<$D2807,12,$D2807-SUM($K2804:Z2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:AA2804)+12)<$D2807,12,$D2807-SUM($K2804:AA2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:AB2804)+12)<$D2807,12,$D2807-SUM($K2804:AB2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:AC2804)+12)<$D2807,12,$D2807-SUM($K2804:AC2804)),0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,$F2804,IF($D2804<LataProjekcji,IF((SUM($K2804:AD2804)+12)<$D2807,12,$D2807-SUM($K2804:AD2804)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1638","v":0},{"$f":"E1638","v":0},{"$f":"F1638","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2803,0)))","v":false},{"$f":"SUM(K2805:AE2805)=E2807","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM(J2805:$K2805)+12)<$E2807,12,$E2807-SUM(J2805:$K2805)),0)),(IF($D2804<LataProjekcji,IF((SUM(J2805:$K2805)+12)<$D2807,12,$D2807-SUM(J2805:$K2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:K2805)+12)<$E2807,12,$E2807-SUM($K2805:K2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:K2805)+12)<$D2807,12,$D2807-SUM($K2805:K2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:L2805)+12)<$E2807,12,$E2807-SUM($K2805:L2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:L2805)+12)<$D2807,12,$D2807-SUM($K2805:L2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:M2805)+12)<$E2807,12,$E2807-SUM($K2805:M2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:M2805)+12)<$D2807,12,$D2807-SUM($K2805:M2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:N2805)+12)<$E2807,12,$E2807-SUM($K2805:N2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:N2805)+12)<$D2807,12,$D2807-SUM($K2805:N2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:O2805)+12)<$E2807,12,$E2807-SUM($K2805:O2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:O2805)+12)<$D2807,12,$D2807-SUM($K2805:O2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:P2805)+12)<$E2807,12,$E2807-SUM($K2805:P2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:P2805)+12)<$D2807,12,$D2807-SUM($K2805:P2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:Q2805)+12)<$E2807,12,$E2807-SUM($K2805:Q2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:Q2805)+12)<$D2807,12,$D2807-SUM($K2805:Q2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:R2805)+12)<$E2807,12,$E2807-SUM($K2805:R2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:R2805)+12)<$D2807,12,$D2807-SUM($K2805:R2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:S2805)+12)<$E2807,12,$E2807-SUM($K2805:S2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:S2805)+12)<$D2807,12,$D2807-SUM($K2805:S2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:T2805)+12)<$E2807,12,$E2807-SUM($K2805:T2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:T2805)+12)<$D2807,12,$D2807-SUM($K2805:T2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:U2805)+12)<$E2807,12,$E2807-SUM($K2805:U2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:U2805)+12)<$D2807,12,$D2807-SUM($K2805:U2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:V2805)+12)<$E2807,12,$E2807-SUM($K2805:V2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:V2805)+12)<$D2807,12,$D2807-SUM($K2805:V2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:W2805)+12)<$E2807,12,$E2807-SUM($K2805:W2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:W2805)+12)<$D2807,12,$D2807-SUM($K2805:W2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:X2805)+12)<$E2807,12,$E2807-SUM($K2805:X2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:X2805)+12)<$D2807,12,$D2807-SUM($K2805:X2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:Y2805)+12)<$E2807,12,$E2807-SUM($K2805:Y2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:Y2805)+12)<$D2807,12,$D2807-SUM($K2805:Y2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:Z2805)+12)<$E2807,12,$E2807-SUM($K2805:Z2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:Z2805)+12)<$D2807,12,$D2807-SUM($K2805:Z2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:AA2805)+12)<$E2807,12,$E2807-SUM($K2805:AA2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:AA2805)+12)<$D2807,12,$D2807-SUM($K2805:AA2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:AB2805)+12)<$E2807,12,$E2807-SUM($K2805:AB2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:AB2805)+12)<$D2807,12,$D2807-SUM($K2805:AB2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:AC2805)+12)<$E2807,12,$E2807-SUM($K2805:AC2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:AC2805)+12)<$D2807,12,$D2807-SUM($K2805:AC2805)),0)))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2804=LataProjekcji,IF($F2804>$E2807,$E2807,$F2804),IF($D2807>=$E2807,(IF($D2804<LataProjekcji,IF((SUM($K2805:AD2805)+12)<$E2807,12,$E2807-SUM($K2805:AD2805)),0)),(IF($D2804<LataProjekcji,IF((SUM($K2805:AD2805)+12)<$D2807,12,$D2807-SUM($K2805:AD2805)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1639","v":0},{"$f":"IF(D2805>10,ROUND(D2806/12,2),D2806)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2806:AE2806)=D2805","v":true},"amortyzacja",null,{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805,0),ROUND(K2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM(K2806:$K2806),0),ROUND(L2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:L2806),0),ROUND(M2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:M2806),0),ROUND(N2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:N2806),0),ROUND(O2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:O2806),0),ROUND(P2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:P2806),0),ROUND(Q2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:Q2806),0),ROUND(R2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:R2806),0),ROUND(S2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:S2806),0),ROUND(T2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:T2806),0),ROUND(U2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:U2806),0),ROUND(V2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:V2806),0),ROUND(W2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:W2806),0),ROUND(X2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:X2806),0),ROUND(Y2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:Y2806),0),ROUND(Z2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:Z2806),0),ROUND(AA2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:AA2806),0),ROUND(AB2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:AB2806),0),ROUND(AC2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:AC2806),0),ROUND(AD2804*$E2806,0)),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2807,ROUND($D2805-SUM($K2806:AD2806),0),ROUND(AE2804*$E2806,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2805/E2806,0),0)","v":0},{"$f":"IF(D2807=0,0,DATEDIF(DATE(D2804,E2804,1),DATE(F2806,G2806,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2804),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2804),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807),0),ROUND(K2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(K2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:K2807),0),ROUND(L2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(L2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:L2807),0),ROUND(M2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(M2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:M2807),0),ROUND(N2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(N2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:N2807),0),ROUND(O2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(O2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:O2807),0),ROUND(P2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(P2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:P2807),0),ROUND(Q2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(Q2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:Q2807),0),ROUND(R2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(R2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:R2807),0),ROUND(S2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(S2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:S2807),0),ROUND(T2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(T2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:T2807),0),ROUND(U2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(U2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:U2807),0),ROUND(V2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(V2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:V2807),0),ROUND(W2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(W2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:W2807),0),ROUND(X2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(X2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:X2807),0),ROUND(Y2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(Y2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:Y2807),0),ROUND(Z2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(Z2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:Z2807),0),ROUND(AA2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(AA2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:AA2807),0),ROUND(AB2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(AB2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:AB2807),0),ROUND(AC2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(AC2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:AC2807),0),ROUND(AD2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(AD2805*$E2806,0))),0),0)","v":0},{"$f":"IF(AND($G2805,NOT(ISTEXT($G2804)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2806,IF(AND($G2806=$G2807,$F2806=$F2807),ROUND($D2805-SUM($K2807:AD2807),0),ROUND(AE2805*$E2806,0)),IF(LataProjekcji>$F2806,0,ROUND(AE2805*$E2806,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2805>10,ROUND((D2807-1)*E2806,0),E2806)","v":0},{"$f":"D2805-D2808","v":0},null,{"$f":"OFFSET($C$269,$D2803,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1643","v":"nazwa ST: 0"},null,{"$f":"D1643","v":154},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1644","v":1900},{"$f":"E1644","v":1},{"$f":"IF(D2812>10,F1644,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2810,0)),\"brak daty\",IF(D2812>10,EDATE(OFFSET($E$269,$D2810,0),D2814),DATE(D2811,E2811,1)))","v":"brak daty"},{"$f":"SUM(K2811:AE2811)=D2814","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM(K2811)+12)<$D2814,12,$D2814-SUM(K2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:K2811)+12)<$D2814,12,$D2814-SUM($K2811:K2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:L2811)+12)<$D2814,12,$D2814-SUM($K2811:L2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:M2811)+12)<$D2814,12,$D2814-SUM($K2811:M2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:N2811)+12)<$D2814,12,$D2814-SUM($K2811:N2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:O2811)+12)<$D2814,12,$D2814-SUM($K2811:O2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:P2811)+12)<$D2814,12,$D2814-SUM($K2811:P2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:Q2811)+12)<$D2814,12,$D2814-SUM($K2811:Q2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:R2811)+12)<$D2814,12,$D2814-SUM($K2811:R2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:S2811)+12)<$D2814,12,$D2814-SUM($K2811:S2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:T2811)+12)<$D2814,12,$D2814-SUM($K2811:T2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:U2811)+12)<$D2814,12,$D2814-SUM($K2811:U2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:V2811)+12)<$D2814,12,$D2814-SUM($K2811:V2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:W2811)+12)<$D2814,12,$D2814-SUM($K2811:W2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:X2811)+12)<$D2814,12,$D2814-SUM($K2811:X2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:Y2811)+12)<$D2814,12,$D2814-SUM($K2811:Y2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:Z2811)+12)<$D2814,12,$D2814-SUM($K2811:Z2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:AA2811)+12)<$D2814,12,$D2814-SUM($K2811:AA2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:AB2811)+12)<$D2814,12,$D2814-SUM($K2811:AB2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:AC2811)+12)<$D2814,12,$D2814-SUM($K2811:AC2811)),0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,$F2811,IF($D2811<LataProjekcji,IF((SUM($K2811:AD2811)+12)<$D2814,12,$D2814-SUM($K2811:AD2811)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1645","v":0},{"$f":"E1645","v":0},{"$f":"F1645","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2810,0)))","v":false},{"$f":"SUM(K2812:AE2812)=E2814","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM(J2812:$K2812)+12)<$E2814,12,$E2814-SUM(J2812:$K2812)),0)),(IF($D2811<LataProjekcji,IF((SUM(J2812:$K2812)+12)<$D2814,12,$D2814-SUM(J2812:$K2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:K2812)+12)<$E2814,12,$E2814-SUM($K2812:K2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:K2812)+12)<$D2814,12,$D2814-SUM($K2812:K2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:L2812)+12)<$E2814,12,$E2814-SUM($K2812:L2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:L2812)+12)<$D2814,12,$D2814-SUM($K2812:L2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:M2812)+12)<$E2814,12,$E2814-SUM($K2812:M2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:M2812)+12)<$D2814,12,$D2814-SUM($K2812:M2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:N2812)+12)<$E2814,12,$E2814-SUM($K2812:N2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:N2812)+12)<$D2814,12,$D2814-SUM($K2812:N2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:O2812)+12)<$E2814,12,$E2814-SUM($K2812:O2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:O2812)+12)<$D2814,12,$D2814-SUM($K2812:O2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:P2812)+12)<$E2814,12,$E2814-SUM($K2812:P2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:P2812)+12)<$D2814,12,$D2814-SUM($K2812:P2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:Q2812)+12)<$E2814,12,$E2814-SUM($K2812:Q2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:Q2812)+12)<$D2814,12,$D2814-SUM($K2812:Q2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:R2812)+12)<$E2814,12,$E2814-SUM($K2812:R2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:R2812)+12)<$D2814,12,$D2814-SUM($K2812:R2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:S2812)+12)<$E2814,12,$E2814-SUM($K2812:S2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:S2812)+12)<$D2814,12,$D2814-SUM($K2812:S2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:T2812)+12)<$E2814,12,$E2814-SUM($K2812:T2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:T2812)+12)<$D2814,12,$D2814-SUM($K2812:T2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:U2812)+12)<$E2814,12,$E2814-SUM($K2812:U2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:U2812)+12)<$D2814,12,$D2814-SUM($K2812:U2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:V2812)+12)<$E2814,12,$E2814-SUM($K2812:V2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:V2812)+12)<$D2814,12,$D2814-SUM($K2812:V2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:W2812)+12)<$E2814,12,$E2814-SUM($K2812:W2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:W2812)+12)<$D2814,12,$D2814-SUM($K2812:W2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:X2812)+12)<$E2814,12,$E2814-SUM($K2812:X2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:X2812)+12)<$D2814,12,$D2814-SUM($K2812:X2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:Y2812)+12)<$E2814,12,$E2814-SUM($K2812:Y2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:Y2812)+12)<$D2814,12,$D2814-SUM($K2812:Y2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:Z2812)+12)<$E2814,12,$E2814-SUM($K2812:Z2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:Z2812)+12)<$D2814,12,$D2814-SUM($K2812:Z2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:AA2812)+12)<$E2814,12,$E2814-SUM($K2812:AA2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:AA2812)+12)<$D2814,12,$D2814-SUM($K2812:AA2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:AB2812)+12)<$E2814,12,$E2814-SUM($K2812:AB2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:AB2812)+12)<$D2814,12,$D2814-SUM($K2812:AB2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:AC2812)+12)<$E2814,12,$E2814-SUM($K2812:AC2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:AC2812)+12)<$D2814,12,$D2814-SUM($K2812:AC2812)),0)))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2811=LataProjekcji,IF($F2811>$E2814,$E2814,$F2811),IF($D2814>=$E2814,(IF($D2811<LataProjekcji,IF((SUM($K2812:AD2812)+12)<$E2814,12,$E2814-SUM($K2812:AD2812)),0)),(IF($D2811<LataProjekcji,IF((SUM($K2812:AD2812)+12)<$D2814,12,$D2814-SUM($K2812:AD2812)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1646","v":0},{"$f":"IF(D2812>10,ROUND(D2813/12,2),D2813)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2813:AE2813)=D2812","v":true},"amortyzacja",null,{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812,0),ROUND(K2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM(K2813:$K2813),0),ROUND(L2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:L2813),0),ROUND(M2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:M2813),0),ROUND(N2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:N2813),0),ROUND(O2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:O2813),0),ROUND(P2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:P2813),0),ROUND(Q2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:Q2813),0),ROUND(R2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:R2813),0),ROUND(S2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:S2813),0),ROUND(T2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:T2813),0),ROUND(U2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:U2813),0),ROUND(V2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:V2813),0),ROUND(W2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:W2813),0),ROUND(X2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:X2813),0),ROUND(Y2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:Y2813),0),ROUND(Z2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:Z2813),0),ROUND(AA2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:AA2813),0),ROUND(AB2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:AB2813),0),ROUND(AC2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:AC2813),0),ROUND(AD2811*$E2813,0)),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2814,ROUND($D2812-SUM($K2813:AD2813),0),ROUND(AE2811*$E2813,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2812/E2813,0),0)","v":0},{"$f":"IF(D2814=0,0,DATEDIF(DATE(D2811,E2811,1),DATE(F2813,G2813,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2811),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2811),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814),0),ROUND(K2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(K2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:K2814),0),ROUND(L2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(L2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:L2814),0),ROUND(M2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(M2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:M2814),0),ROUND(N2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(N2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:N2814),0),ROUND(O2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(O2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:O2814),0),ROUND(P2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(P2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:P2814),0),ROUND(Q2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(Q2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:Q2814),0),ROUND(R2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(R2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:R2814),0),ROUND(S2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(S2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:S2814),0),ROUND(T2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(T2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:T2814),0),ROUND(U2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(U2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:U2814),0),ROUND(V2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(V2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:V2814),0),ROUND(W2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(W2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:W2814),0),ROUND(X2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(X2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:X2814),0),ROUND(Y2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(Y2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:Y2814),0),ROUND(Z2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(Z2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:Z2814),0),ROUND(AA2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(AA2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:AA2814),0),ROUND(AB2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(AB2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:AB2814),0),ROUND(AC2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(AC2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:AC2814),0),ROUND(AD2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(AD2812*$E2813,0))),0),0)","v":0},{"$f":"IF(AND($G2812,NOT(ISTEXT($G2811)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2813,IF(AND($G2813=$G2814,$F2813=$F2814),ROUND($D2812-SUM($K2814:AD2814),0),ROUND(AE2812*$E2813,0)),IF(LataProjekcji>$F2813,0,ROUND(AE2812*$E2813,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2812>10,ROUND((D2814-1)*E2813,0),E2813)","v":0},{"$f":"D2812-D2815","v":0},null,{"$f":"OFFSET($C$269,$D2810,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1650","v":"nazwa ST: 0"},null,{"$f":"D1650","v":155},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1651","v":1900},{"$f":"E1651","v":1},{"$f":"IF(D2819>10,F1651,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2817,0)),\"brak daty\",IF(D2819>10,EDATE(OFFSET($E$269,$D2817,0),D2821),DATE(D2818,E2818,1)))","v":"brak daty"},{"$f":"SUM(K2818:AE2818)=D2821","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM(K2818)+12)<$D2821,12,$D2821-SUM(K2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:K2818)+12)<$D2821,12,$D2821-SUM($K2818:K2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:L2818)+12)<$D2821,12,$D2821-SUM($K2818:L2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:M2818)+12)<$D2821,12,$D2821-SUM($K2818:M2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:N2818)+12)<$D2821,12,$D2821-SUM($K2818:N2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:O2818)+12)<$D2821,12,$D2821-SUM($K2818:O2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:P2818)+12)<$D2821,12,$D2821-SUM($K2818:P2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:Q2818)+12)<$D2821,12,$D2821-SUM($K2818:Q2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:R2818)+12)<$D2821,12,$D2821-SUM($K2818:R2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:S2818)+12)<$D2821,12,$D2821-SUM($K2818:S2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:T2818)+12)<$D2821,12,$D2821-SUM($K2818:T2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:U2818)+12)<$D2821,12,$D2821-SUM($K2818:U2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:V2818)+12)<$D2821,12,$D2821-SUM($K2818:V2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:W2818)+12)<$D2821,12,$D2821-SUM($K2818:W2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:X2818)+12)<$D2821,12,$D2821-SUM($K2818:X2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:Y2818)+12)<$D2821,12,$D2821-SUM($K2818:Y2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:Z2818)+12)<$D2821,12,$D2821-SUM($K2818:Z2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:AA2818)+12)<$D2821,12,$D2821-SUM($K2818:AA2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:AB2818)+12)<$D2821,12,$D2821-SUM($K2818:AB2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:AC2818)+12)<$D2821,12,$D2821-SUM($K2818:AC2818)),0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,$F2818,IF($D2818<LataProjekcji,IF((SUM($K2818:AD2818)+12)<$D2821,12,$D2821-SUM($K2818:AD2818)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1652","v":0},{"$f":"E1652","v":0},{"$f":"F1652","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2817,0)))","v":false},{"$f":"SUM(K2819:AE2819)=E2821","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM(J2819:$K2819)+12)<$E2821,12,$E2821-SUM(J2819:$K2819)),0)),(IF($D2818<LataProjekcji,IF((SUM(J2819:$K2819)+12)<$D2821,12,$D2821-SUM(J2819:$K2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:K2819)+12)<$E2821,12,$E2821-SUM($K2819:K2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:K2819)+12)<$D2821,12,$D2821-SUM($K2819:K2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:L2819)+12)<$E2821,12,$E2821-SUM($K2819:L2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:L2819)+12)<$D2821,12,$D2821-SUM($K2819:L2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:M2819)+12)<$E2821,12,$E2821-SUM($K2819:M2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:M2819)+12)<$D2821,12,$D2821-SUM($K2819:M2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:N2819)+12)<$E2821,12,$E2821-SUM($K2819:N2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:N2819)+12)<$D2821,12,$D2821-SUM($K2819:N2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:O2819)+12)<$E2821,12,$E2821-SUM($K2819:O2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:O2819)+12)<$D2821,12,$D2821-SUM($K2819:O2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:P2819)+12)<$E2821,12,$E2821-SUM($K2819:P2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:P2819)+12)<$D2821,12,$D2821-SUM($K2819:P2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:Q2819)+12)<$E2821,12,$E2821-SUM($K2819:Q2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:Q2819)+12)<$D2821,12,$D2821-SUM($K2819:Q2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:R2819)+12)<$E2821,12,$E2821-SUM($K2819:R2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:R2819)+12)<$D2821,12,$D2821-SUM($K2819:R2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:S2819)+12)<$E2821,12,$E2821-SUM($K2819:S2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:S2819)+12)<$D2821,12,$D2821-SUM($K2819:S2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:T2819)+12)<$E2821,12,$E2821-SUM($K2819:T2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:T2819)+12)<$D2821,12,$D2821-SUM($K2819:T2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:U2819)+12)<$E2821,12,$E2821-SUM($K2819:U2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:U2819)+12)<$D2821,12,$D2821-SUM($K2819:U2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:V2819)+12)<$E2821,12,$E2821-SUM($K2819:V2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:V2819)+12)<$D2821,12,$D2821-SUM($K2819:V2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:W2819)+12)<$E2821,12,$E2821-SUM($K2819:W2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:W2819)+12)<$D2821,12,$D2821-SUM($K2819:W2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:X2819)+12)<$E2821,12,$E2821-SUM($K2819:X2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:X2819)+12)<$D2821,12,$D2821-SUM($K2819:X2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:Y2819)+12)<$E2821,12,$E2821-SUM($K2819:Y2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:Y2819)+12)<$D2821,12,$D2821-SUM($K2819:Y2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:Z2819)+12)<$E2821,12,$E2821-SUM($K2819:Z2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:Z2819)+12)<$D2821,12,$D2821-SUM($K2819:Z2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:AA2819)+12)<$E2821,12,$E2821-SUM($K2819:AA2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:AA2819)+12)<$D2821,12,$D2821-SUM($K2819:AA2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:AB2819)+12)<$E2821,12,$E2821-SUM($K2819:AB2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:AB2819)+12)<$D2821,12,$D2821-SUM($K2819:AB2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:AC2819)+12)<$E2821,12,$E2821-SUM($K2819:AC2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:AC2819)+12)<$D2821,12,$D2821-SUM($K2819:AC2819)),0)))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2818=LataProjekcji,IF($F2818>$E2821,$E2821,$F2818),IF($D2821>=$E2821,(IF($D2818<LataProjekcji,IF((SUM($K2819:AD2819)+12)<$E2821,12,$E2821-SUM($K2819:AD2819)),0)),(IF($D2818<LataProjekcji,IF((SUM($K2819:AD2819)+12)<$D2821,12,$D2821-SUM($K2819:AD2819)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1653","v":0},{"$f":"IF(D2819>10,ROUND(D2820/12,2),D2820)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2820:AE2820)=D2819","v":true},"amortyzacja",null,{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819,0),ROUND(K2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM(K2820:$K2820),0),ROUND(L2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:L2820),0),ROUND(M2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:M2820),0),ROUND(N2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:N2820),0),ROUND(O2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:O2820),0),ROUND(P2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:P2820),0),ROUND(Q2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:Q2820),0),ROUND(R2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:R2820),0),ROUND(S2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:S2820),0),ROUND(T2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:T2820),0),ROUND(U2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:U2820),0),ROUND(V2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:V2820),0),ROUND(W2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:W2820),0),ROUND(X2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:X2820),0),ROUND(Y2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:Y2820),0),ROUND(Z2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:Z2820),0),ROUND(AA2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:AA2820),0),ROUND(AB2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:AB2820),0),ROUND(AC2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:AC2820),0),ROUND(AD2818*$E2820,0)),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2821,ROUND($D2819-SUM($K2820:AD2820),0),ROUND(AE2818*$E2820,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2819/E2820,0),0)","v":0},{"$f":"IF(D2821=0,0,DATEDIF(DATE(D2818,E2818,1),DATE(F2820,G2820,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2818),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2818),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821),0),ROUND(K2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(K2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:K2821),0),ROUND(L2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(L2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:L2821),0),ROUND(M2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(M2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:M2821),0),ROUND(N2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(N2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:N2821),0),ROUND(O2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(O2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:O2821),0),ROUND(P2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(P2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:P2821),0),ROUND(Q2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(Q2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:Q2821),0),ROUND(R2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(R2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:R2821),0),ROUND(S2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(S2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:S2821),0),ROUND(T2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(T2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:T2821),0),ROUND(U2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(U2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:U2821),0),ROUND(V2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(V2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:V2821),0),ROUND(W2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(W2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:W2821),0),ROUND(X2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(X2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:X2821),0),ROUND(Y2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(Y2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:Y2821),0),ROUND(Z2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(Z2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:Z2821),0),ROUND(AA2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(AA2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:AA2821),0),ROUND(AB2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(AB2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:AB2821),0),ROUND(AC2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(AC2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:AC2821),0),ROUND(AD2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(AD2819*$E2820,0))),0),0)","v":0},{"$f":"IF(AND($G2819,NOT(ISTEXT($G2818)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2820,IF(AND($G2820=$G2821,$F2820=$F2821),ROUND($D2819-SUM($K2821:AD2821),0),ROUND(AE2819*$E2820,0)),IF(LataProjekcji>$F2820,0,ROUND(AE2819*$E2820,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2819>10,ROUND((D2821-1)*E2820,0),E2820)","v":0},{"$f":"D2819-D2822","v":0},null,{"$f":"OFFSET($C$269,$D2817,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1657","v":"nazwa ST: 0"},null,{"$f":"D1657","v":156},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1658","v":1900},{"$f":"E1658","v":1},{"$f":"IF(D2826>10,F1658,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2824,0)),\"brak daty\",IF(D2826>10,EDATE(OFFSET($E$269,$D2824,0),D2828),DATE(D2825,E2825,1)))","v":"brak daty"},{"$f":"SUM(K2825:AE2825)=D2828","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM(K2825)+12)<$D2828,12,$D2828-SUM(K2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:K2825)+12)<$D2828,12,$D2828-SUM($K2825:K2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:L2825)+12)<$D2828,12,$D2828-SUM($K2825:L2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:M2825)+12)<$D2828,12,$D2828-SUM($K2825:M2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:N2825)+12)<$D2828,12,$D2828-SUM($K2825:N2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:O2825)+12)<$D2828,12,$D2828-SUM($K2825:O2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:P2825)+12)<$D2828,12,$D2828-SUM($K2825:P2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:Q2825)+12)<$D2828,12,$D2828-SUM($K2825:Q2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:R2825)+12)<$D2828,12,$D2828-SUM($K2825:R2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:S2825)+12)<$D2828,12,$D2828-SUM($K2825:S2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:T2825)+12)<$D2828,12,$D2828-SUM($K2825:T2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:U2825)+12)<$D2828,12,$D2828-SUM($K2825:U2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:V2825)+12)<$D2828,12,$D2828-SUM($K2825:V2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:W2825)+12)<$D2828,12,$D2828-SUM($K2825:W2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:X2825)+12)<$D2828,12,$D2828-SUM($K2825:X2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:Y2825)+12)<$D2828,12,$D2828-SUM($K2825:Y2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:Z2825)+12)<$D2828,12,$D2828-SUM($K2825:Z2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:AA2825)+12)<$D2828,12,$D2828-SUM($K2825:AA2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:AB2825)+12)<$D2828,12,$D2828-SUM($K2825:AB2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:AC2825)+12)<$D2828,12,$D2828-SUM($K2825:AC2825)),0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,$F2825,IF($D2825<LataProjekcji,IF((SUM($K2825:AD2825)+12)<$D2828,12,$D2828-SUM($K2825:AD2825)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1659","v":0},{"$f":"E1659","v":0},{"$f":"F1659","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2824,0)))","v":false},{"$f":"SUM(K2826:AE2826)=E2828","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM(J2826:$K2826)+12)<$E2828,12,$E2828-SUM(J2826:$K2826)),0)),(IF($D2825<LataProjekcji,IF((SUM(J2826:$K2826)+12)<$D2828,12,$D2828-SUM(J2826:$K2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:K2826)+12)<$E2828,12,$E2828-SUM($K2826:K2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:K2826)+12)<$D2828,12,$D2828-SUM($K2826:K2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:L2826)+12)<$E2828,12,$E2828-SUM($K2826:L2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:L2826)+12)<$D2828,12,$D2828-SUM($K2826:L2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:M2826)+12)<$E2828,12,$E2828-SUM($K2826:M2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:M2826)+12)<$D2828,12,$D2828-SUM($K2826:M2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:N2826)+12)<$E2828,12,$E2828-SUM($K2826:N2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:N2826)+12)<$D2828,12,$D2828-SUM($K2826:N2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:O2826)+12)<$E2828,12,$E2828-SUM($K2826:O2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:O2826)+12)<$D2828,12,$D2828-SUM($K2826:O2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:P2826)+12)<$E2828,12,$E2828-SUM($K2826:P2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:P2826)+12)<$D2828,12,$D2828-SUM($K2826:P2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:Q2826)+12)<$E2828,12,$E2828-SUM($K2826:Q2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:Q2826)+12)<$D2828,12,$D2828-SUM($K2826:Q2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:R2826)+12)<$E2828,12,$E2828-SUM($K2826:R2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:R2826)+12)<$D2828,12,$D2828-SUM($K2826:R2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:S2826)+12)<$E2828,12,$E2828-SUM($K2826:S2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:S2826)+12)<$D2828,12,$D2828-SUM($K2826:S2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:T2826)+12)<$E2828,12,$E2828-SUM($K2826:T2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:T2826)+12)<$D2828,12,$D2828-SUM($K2826:T2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:U2826)+12)<$E2828,12,$E2828-SUM($K2826:U2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:U2826)+12)<$D2828,12,$D2828-SUM($K2826:U2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:V2826)+12)<$E2828,12,$E2828-SUM($K2826:V2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:V2826)+12)<$D2828,12,$D2828-SUM($K2826:V2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:W2826)+12)<$E2828,12,$E2828-SUM($K2826:W2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:W2826)+12)<$D2828,12,$D2828-SUM($K2826:W2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:X2826)+12)<$E2828,12,$E2828-SUM($K2826:X2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:X2826)+12)<$D2828,12,$D2828-SUM($K2826:X2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:Y2826)+12)<$E2828,12,$E2828-SUM($K2826:Y2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:Y2826)+12)<$D2828,12,$D2828-SUM($K2826:Y2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:Z2826)+12)<$E2828,12,$E2828-SUM($K2826:Z2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:Z2826)+12)<$D2828,12,$D2828-SUM($K2826:Z2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:AA2826)+12)<$E2828,12,$E2828-SUM($K2826:AA2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:AA2826)+12)<$D2828,12,$D2828-SUM($K2826:AA2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:AB2826)+12)<$E2828,12,$E2828-SUM($K2826:AB2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:AB2826)+12)<$D2828,12,$D2828-SUM($K2826:AB2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:AC2826)+12)<$E2828,12,$E2828-SUM($K2826:AC2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:AC2826)+12)<$D2828,12,$D2828-SUM($K2826:AC2826)),0)))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2825=LataProjekcji,IF($F2825>$E2828,$E2828,$F2825),IF($D2828>=$E2828,(IF($D2825<LataProjekcji,IF((SUM($K2826:AD2826)+12)<$E2828,12,$E2828-SUM($K2826:AD2826)),0)),(IF($D2825<LataProjekcji,IF((SUM($K2826:AD2826)+12)<$D2828,12,$D2828-SUM($K2826:AD2826)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1660","v":0},{"$f":"IF(D2826>10,ROUND(D2827/12,2),D2827)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2827:AE2827)=D2826","v":true},"amortyzacja",null,{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826,0),ROUND(K2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM(K2827:$K2827),0),ROUND(L2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:L2827),0),ROUND(M2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:M2827),0),ROUND(N2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:N2827),0),ROUND(O2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:O2827),0),ROUND(P2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:P2827),0),ROUND(Q2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:Q2827),0),ROUND(R2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:R2827),0),ROUND(S2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:S2827),0),ROUND(T2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:T2827),0),ROUND(U2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:U2827),0),ROUND(V2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:V2827),0),ROUND(W2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:W2827),0),ROUND(X2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:X2827),0),ROUND(Y2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:Y2827),0),ROUND(Z2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:Z2827),0),ROUND(AA2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:AA2827),0),ROUND(AB2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:AB2827),0),ROUND(AC2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:AC2827),0),ROUND(AD2825*$E2827,0)),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2828,ROUND($D2826-SUM($K2827:AD2827),0),ROUND(AE2825*$E2827,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2826/E2827,0),0)","v":0},{"$f":"IF(D2828=0,0,DATEDIF(DATE(D2825,E2825,1),DATE(F2827,G2827,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2825),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2825),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828),0),ROUND(K2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(K2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:K2828),0),ROUND(L2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(L2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:L2828),0),ROUND(M2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(M2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:M2828),0),ROUND(N2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(N2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:N2828),0),ROUND(O2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(O2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:O2828),0),ROUND(P2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(P2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:P2828),0),ROUND(Q2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(Q2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:Q2828),0),ROUND(R2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(R2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:R2828),0),ROUND(S2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(S2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:S2828),0),ROUND(T2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(T2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:T2828),0),ROUND(U2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(U2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:U2828),0),ROUND(V2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(V2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:V2828),0),ROUND(W2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(W2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:W2828),0),ROUND(X2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(X2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:X2828),0),ROUND(Y2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(Y2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:Y2828),0),ROUND(Z2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(Z2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:Z2828),0),ROUND(AA2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(AA2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:AA2828),0),ROUND(AB2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(AB2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:AB2828),0),ROUND(AC2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(AC2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:AC2828),0),ROUND(AD2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(AD2826*$E2827,0))),0),0)","v":0},{"$f":"IF(AND($G2826,NOT(ISTEXT($G2825)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2827,IF(AND($G2827=$G2828,$F2827=$F2828),ROUND($D2826-SUM($K2828:AD2828),0),ROUND(AE2826*$E2827,0)),IF(LataProjekcji>$F2827,0,ROUND(AE2826*$E2827,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2826>10,ROUND((D2828-1)*E2827,0),E2827)","v":0},{"$f":"D2826-D2829","v":0},null,{"$f":"OFFSET($C$269,$D2824,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1664","v":"nazwa ST: 0"},null,{"$f":"D1664","v":157},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1665","v":1900},{"$f":"E1665","v":1},{"$f":"IF(D2833>10,F1665,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2831,0)),\"brak daty\",IF(D2833>10,EDATE(OFFSET($E$269,$D2831,0),D2835),DATE(D2832,E2832,1)))","v":"brak daty"},{"$f":"SUM(K2832:AE2832)=D2835","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM(K2832)+12)<$D2835,12,$D2835-SUM(K2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:K2832)+12)<$D2835,12,$D2835-SUM($K2832:K2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:L2832)+12)<$D2835,12,$D2835-SUM($K2832:L2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:M2832)+12)<$D2835,12,$D2835-SUM($K2832:M2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:N2832)+12)<$D2835,12,$D2835-SUM($K2832:N2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:O2832)+12)<$D2835,12,$D2835-SUM($K2832:O2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:P2832)+12)<$D2835,12,$D2835-SUM($K2832:P2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:Q2832)+12)<$D2835,12,$D2835-SUM($K2832:Q2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:R2832)+12)<$D2835,12,$D2835-SUM($K2832:R2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:S2832)+12)<$D2835,12,$D2835-SUM($K2832:S2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:T2832)+12)<$D2835,12,$D2835-SUM($K2832:T2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:U2832)+12)<$D2835,12,$D2835-SUM($K2832:U2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:V2832)+12)<$D2835,12,$D2835-SUM($K2832:V2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:W2832)+12)<$D2835,12,$D2835-SUM($K2832:W2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:X2832)+12)<$D2835,12,$D2835-SUM($K2832:X2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:Y2832)+12)<$D2835,12,$D2835-SUM($K2832:Y2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:Z2832)+12)<$D2835,12,$D2835-SUM($K2832:Z2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:AA2832)+12)<$D2835,12,$D2835-SUM($K2832:AA2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:AB2832)+12)<$D2835,12,$D2835-SUM($K2832:AB2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:AC2832)+12)<$D2835,12,$D2835-SUM($K2832:AC2832)),0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,$F2832,IF($D2832<LataProjekcji,IF((SUM($K2832:AD2832)+12)<$D2835,12,$D2835-SUM($K2832:AD2832)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1666","v":0},{"$f":"E1666","v":0},{"$f":"F1666","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2831,0)))","v":false},{"$f":"SUM(K2833:AE2833)=E2835","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM(J2833:$K2833)+12)<$E2835,12,$E2835-SUM(J2833:$K2833)),0)),(IF($D2832<LataProjekcji,IF((SUM(J2833:$K2833)+12)<$D2835,12,$D2835-SUM(J2833:$K2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:K2833)+12)<$E2835,12,$E2835-SUM($K2833:K2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:K2833)+12)<$D2835,12,$D2835-SUM($K2833:K2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:L2833)+12)<$E2835,12,$E2835-SUM($K2833:L2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:L2833)+12)<$D2835,12,$D2835-SUM($K2833:L2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:M2833)+12)<$E2835,12,$E2835-SUM($K2833:M2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:M2833)+12)<$D2835,12,$D2835-SUM($K2833:M2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:N2833)+12)<$E2835,12,$E2835-SUM($K2833:N2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:N2833)+12)<$D2835,12,$D2835-SUM($K2833:N2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:O2833)+12)<$E2835,12,$E2835-SUM($K2833:O2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:O2833)+12)<$D2835,12,$D2835-SUM($K2833:O2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:P2833)+12)<$E2835,12,$E2835-SUM($K2833:P2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:P2833)+12)<$D2835,12,$D2835-SUM($K2833:P2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:Q2833)+12)<$E2835,12,$E2835-SUM($K2833:Q2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:Q2833)+12)<$D2835,12,$D2835-SUM($K2833:Q2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:R2833)+12)<$E2835,12,$E2835-SUM($K2833:R2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:R2833)+12)<$D2835,12,$D2835-SUM($K2833:R2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:S2833)+12)<$E2835,12,$E2835-SUM($K2833:S2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:S2833)+12)<$D2835,12,$D2835-SUM($K2833:S2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:T2833)+12)<$E2835,12,$E2835-SUM($K2833:T2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:T2833)+12)<$D2835,12,$D2835-SUM($K2833:T2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:U2833)+12)<$E2835,12,$E2835-SUM($K2833:U2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:U2833)+12)<$D2835,12,$D2835-SUM($K2833:U2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:V2833)+12)<$E2835,12,$E2835-SUM($K2833:V2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:V2833)+12)<$D2835,12,$D2835-SUM($K2833:V2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:W2833)+12)<$E2835,12,$E2835-SUM($K2833:W2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:W2833)+12)<$D2835,12,$D2835-SUM($K2833:W2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:X2833)+12)<$E2835,12,$E2835-SUM($K2833:X2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:X2833)+12)<$D2835,12,$D2835-SUM($K2833:X2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:Y2833)+12)<$E2835,12,$E2835-SUM($K2833:Y2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:Y2833)+12)<$D2835,12,$D2835-SUM($K2833:Y2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:Z2833)+12)<$E2835,12,$E2835-SUM($K2833:Z2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:Z2833)+12)<$D2835,12,$D2835-SUM($K2833:Z2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:AA2833)+12)<$E2835,12,$E2835-SUM($K2833:AA2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:AA2833)+12)<$D2835,12,$D2835-SUM($K2833:AA2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:AB2833)+12)<$E2835,12,$E2835-SUM($K2833:AB2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:AB2833)+12)<$D2835,12,$D2835-SUM($K2833:AB2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:AC2833)+12)<$E2835,12,$E2835-SUM($K2833:AC2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:AC2833)+12)<$D2835,12,$D2835-SUM($K2833:AC2833)),0)))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2832=LataProjekcji,IF($F2832>$E2835,$E2835,$F2832),IF($D2835>=$E2835,(IF($D2832<LataProjekcji,IF((SUM($K2833:AD2833)+12)<$E2835,12,$E2835-SUM($K2833:AD2833)),0)),(IF($D2832<LataProjekcji,IF((SUM($K2833:AD2833)+12)<$D2835,12,$D2835-SUM($K2833:AD2833)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1667","v":0},{"$f":"IF(D2833>10,ROUND(D2834/12,2),D2834)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2834:AE2834)=D2833","v":true},"amortyzacja",null,{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833,0),ROUND(K2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM(K2834:$K2834),0),ROUND(L2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:L2834),0),ROUND(M2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:M2834),0),ROUND(N2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:N2834),0),ROUND(O2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:O2834),0),ROUND(P2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:P2834),0),ROUND(Q2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:Q2834),0),ROUND(R2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:R2834),0),ROUND(S2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:S2834),0),ROUND(T2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:T2834),0),ROUND(U2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:U2834),0),ROUND(V2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:V2834),0),ROUND(W2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:W2834),0),ROUND(X2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:X2834),0),ROUND(Y2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:Y2834),0),ROUND(Z2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:Z2834),0),ROUND(AA2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:AA2834),0),ROUND(AB2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:AB2834),0),ROUND(AC2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:AC2834),0),ROUND(AD2832*$E2834,0)),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2835,ROUND($D2833-SUM($K2834:AD2834),0),ROUND(AE2832*$E2834,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2833/E2834,0),0)","v":0},{"$f":"IF(D2835=0,0,DATEDIF(DATE(D2832,E2832,1),DATE(F2834,G2834,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2832),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2832),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835),0),ROUND(K2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(K2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:K2835),0),ROUND(L2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(L2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:L2835),0),ROUND(M2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(M2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:M2835),0),ROUND(N2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(N2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:N2835),0),ROUND(O2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(O2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:O2835),0),ROUND(P2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(P2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:P2835),0),ROUND(Q2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(Q2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:Q2835),0),ROUND(R2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(R2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:R2835),0),ROUND(S2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(S2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:S2835),0),ROUND(T2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(T2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:T2835),0),ROUND(U2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(U2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:U2835),0),ROUND(V2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(V2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:V2835),0),ROUND(W2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(W2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:W2835),0),ROUND(X2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(X2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:X2835),0),ROUND(Y2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(Y2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:Y2835),0),ROUND(Z2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(Z2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:Z2835),0),ROUND(AA2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(AA2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:AA2835),0),ROUND(AB2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(AB2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:AB2835),0),ROUND(AC2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(AC2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:AC2835),0),ROUND(AD2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(AD2833*$E2834,0))),0),0)","v":0},{"$f":"IF(AND($G2833,NOT(ISTEXT($G2832)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2834,IF(AND($G2834=$G2835,$F2834=$F2835),ROUND($D2833-SUM($K2835:AD2835),0),ROUND(AE2833*$E2834,0)),IF(LataProjekcji>$F2834,0,ROUND(AE2833*$E2834,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2833>10,ROUND((D2835-1)*E2834,0),E2834)","v":0},{"$f":"D2833-D2836","v":0},null,{"$f":"OFFSET($C$269,$D2831,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1671","v":"nazwa ST: 0"},null,{"$f":"D1671","v":158},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1672","v":1900},{"$f":"E1672","v":1},{"$f":"IF(D2840>10,F1672,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2838,0)),\"brak daty\",IF(D2840>10,EDATE(OFFSET($E$269,$D2838,0),D2842),DATE(D2839,E2839,1)))","v":"brak daty"},{"$f":"SUM(K2839:AE2839)=D2842","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM(K2839)+12)<$D2842,12,$D2842-SUM(K2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:K2839)+12)<$D2842,12,$D2842-SUM($K2839:K2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:L2839)+12)<$D2842,12,$D2842-SUM($K2839:L2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:M2839)+12)<$D2842,12,$D2842-SUM($K2839:M2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:N2839)+12)<$D2842,12,$D2842-SUM($K2839:N2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:O2839)+12)<$D2842,12,$D2842-SUM($K2839:O2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:P2839)+12)<$D2842,12,$D2842-SUM($K2839:P2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:Q2839)+12)<$D2842,12,$D2842-SUM($K2839:Q2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:R2839)+12)<$D2842,12,$D2842-SUM($K2839:R2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:S2839)+12)<$D2842,12,$D2842-SUM($K2839:S2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:T2839)+12)<$D2842,12,$D2842-SUM($K2839:T2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:U2839)+12)<$D2842,12,$D2842-SUM($K2839:U2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:V2839)+12)<$D2842,12,$D2842-SUM($K2839:V2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:W2839)+12)<$D2842,12,$D2842-SUM($K2839:W2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:X2839)+12)<$D2842,12,$D2842-SUM($K2839:X2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:Y2839)+12)<$D2842,12,$D2842-SUM($K2839:Y2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:Z2839)+12)<$D2842,12,$D2842-SUM($K2839:Z2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:AA2839)+12)<$D2842,12,$D2842-SUM($K2839:AA2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:AB2839)+12)<$D2842,12,$D2842-SUM($K2839:AB2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:AC2839)+12)<$D2842,12,$D2842-SUM($K2839:AC2839)),0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,$F2839,IF($D2839<LataProjekcji,IF((SUM($K2839:AD2839)+12)<$D2842,12,$D2842-SUM($K2839:AD2839)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1673","v":0},{"$f":"E1673","v":0},{"$f":"F1673","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2838,0)))","v":false},{"$f":"SUM(K2840:AE2840)=E2842","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM(J2840:$K2840)+12)<$E2842,12,$E2842-SUM(J2840:$K2840)),0)),(IF($D2839<LataProjekcji,IF((SUM(J2840:$K2840)+12)<$D2842,12,$D2842-SUM(J2840:$K2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:K2840)+12)<$E2842,12,$E2842-SUM($K2840:K2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:K2840)+12)<$D2842,12,$D2842-SUM($K2840:K2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:L2840)+12)<$E2842,12,$E2842-SUM($K2840:L2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:L2840)+12)<$D2842,12,$D2842-SUM($K2840:L2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:M2840)+12)<$E2842,12,$E2842-SUM($K2840:M2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:M2840)+12)<$D2842,12,$D2842-SUM($K2840:M2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:N2840)+12)<$E2842,12,$E2842-SUM($K2840:N2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:N2840)+12)<$D2842,12,$D2842-SUM($K2840:N2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:O2840)+12)<$E2842,12,$E2842-SUM($K2840:O2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:O2840)+12)<$D2842,12,$D2842-SUM($K2840:O2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:P2840)+12)<$E2842,12,$E2842-SUM($K2840:P2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:P2840)+12)<$D2842,12,$D2842-SUM($K2840:P2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:Q2840)+12)<$E2842,12,$E2842-SUM($K2840:Q2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:Q2840)+12)<$D2842,12,$D2842-SUM($K2840:Q2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:R2840)+12)<$E2842,12,$E2842-SUM($K2840:R2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:R2840)+12)<$D2842,12,$D2842-SUM($K2840:R2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:S2840)+12)<$E2842,12,$E2842-SUM($K2840:S2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:S2840)+12)<$D2842,12,$D2842-SUM($K2840:S2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:T2840)+12)<$E2842,12,$E2842-SUM($K2840:T2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:T2840)+12)<$D2842,12,$D2842-SUM($K2840:T2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:U2840)+12)<$E2842,12,$E2842-SUM($K2840:U2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:U2840)+12)<$D2842,12,$D2842-SUM($K2840:U2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:V2840)+12)<$E2842,12,$E2842-SUM($K2840:V2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:V2840)+12)<$D2842,12,$D2842-SUM($K2840:V2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:W2840)+12)<$E2842,12,$E2842-SUM($K2840:W2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:W2840)+12)<$D2842,12,$D2842-SUM($K2840:W2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:X2840)+12)<$E2842,12,$E2842-SUM($K2840:X2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:X2840)+12)<$D2842,12,$D2842-SUM($K2840:X2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:Y2840)+12)<$E2842,12,$E2842-SUM($K2840:Y2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:Y2840)+12)<$D2842,12,$D2842-SUM($K2840:Y2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:Z2840)+12)<$E2842,12,$E2842-SUM($K2840:Z2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:Z2840)+12)<$D2842,12,$D2842-SUM($K2840:Z2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:AA2840)+12)<$E2842,12,$E2842-SUM($K2840:AA2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:AA2840)+12)<$D2842,12,$D2842-SUM($K2840:AA2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:AB2840)+12)<$E2842,12,$E2842-SUM($K2840:AB2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:AB2840)+12)<$D2842,12,$D2842-SUM($K2840:AB2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:AC2840)+12)<$E2842,12,$E2842-SUM($K2840:AC2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:AC2840)+12)<$D2842,12,$D2842-SUM($K2840:AC2840)),0)))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2839=LataProjekcji,IF($F2839>$E2842,$E2842,$F2839),IF($D2842>=$E2842,(IF($D2839<LataProjekcji,IF((SUM($K2840:AD2840)+12)<$E2842,12,$E2842-SUM($K2840:AD2840)),0)),(IF($D2839<LataProjekcji,IF((SUM($K2840:AD2840)+12)<$D2842,12,$D2842-SUM($K2840:AD2840)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1674","v":0},{"$f":"IF(D2840>10,ROUND(D2841/12,2),D2841)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2841:AE2841)=D2840","v":true},"amortyzacja",null,{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840,0),ROUND(K2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM(K2841:$K2841),0),ROUND(L2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:L2841),0),ROUND(M2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:M2841),0),ROUND(N2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:N2841),0),ROUND(O2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:O2841),0),ROUND(P2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:P2841),0),ROUND(Q2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:Q2841),0),ROUND(R2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:R2841),0),ROUND(S2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:S2841),0),ROUND(T2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:T2841),0),ROUND(U2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:U2841),0),ROUND(V2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:V2841),0),ROUND(W2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:W2841),0),ROUND(X2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:X2841),0),ROUND(Y2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:Y2841),0),ROUND(Z2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:Z2841),0),ROUND(AA2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:AA2841),0),ROUND(AB2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:AB2841),0),ROUND(AC2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:AC2841),0),ROUND(AD2839*$E2841,0)),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2842,ROUND($D2840-SUM($K2841:AD2841),0),ROUND(AE2839*$E2841,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2840/E2841,0),0)","v":0},{"$f":"IF(D2842=0,0,DATEDIF(DATE(D2839,E2839,1),DATE(F2841,G2841,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2839),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2839),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842),0),ROUND(K2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(K2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:K2842),0),ROUND(L2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(L2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:L2842),0),ROUND(M2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(M2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:M2842),0),ROUND(N2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(N2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:N2842),0),ROUND(O2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(O2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:O2842),0),ROUND(P2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(P2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:P2842),0),ROUND(Q2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(Q2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:Q2842),0),ROUND(R2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(R2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:R2842),0),ROUND(S2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(S2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:S2842),0),ROUND(T2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(T2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:T2842),0),ROUND(U2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(U2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:U2842),0),ROUND(V2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(V2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:V2842),0),ROUND(W2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(W2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:W2842),0),ROUND(X2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(X2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:X2842),0),ROUND(Y2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(Y2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:Y2842),0),ROUND(Z2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(Z2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:Z2842),0),ROUND(AA2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(AA2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:AA2842),0),ROUND(AB2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(AB2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:AB2842),0),ROUND(AC2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(AC2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:AC2842),0),ROUND(AD2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(AD2840*$E2841,0))),0),0)","v":0},{"$f":"IF(AND($G2840,NOT(ISTEXT($G2839)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2841,IF(AND($G2841=$G2842,$F2841=$F2842),ROUND($D2840-SUM($K2842:AD2842),0),ROUND(AE2840*$E2841,0)),IF(LataProjekcji>$F2841,0,ROUND(AE2840*$E2841,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2840>10,ROUND((D2842-1)*E2841,0),E2841)","v":0},{"$f":"D2840-D2843","v":0},null,{"$f":"OFFSET($C$269,$D2838,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1678","v":"nazwa ST: 0"},null,{"$f":"D1678","v":159},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1679","v":1900},{"$f":"E1679","v":1},{"$f":"IF(D2847>10,F1679,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2845,0)),\"brak daty\",IF(D2847>10,EDATE(OFFSET($E$269,$D2845,0),D2849),DATE(D2846,E2846,1)))","v":"brak daty"},{"$f":"SUM(K2846:AE2846)=D2849","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM(K2846)+12)<$D2849,12,$D2849-SUM(K2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:K2846)+12)<$D2849,12,$D2849-SUM($K2846:K2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:L2846)+12)<$D2849,12,$D2849-SUM($K2846:L2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:M2846)+12)<$D2849,12,$D2849-SUM($K2846:M2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:N2846)+12)<$D2849,12,$D2849-SUM($K2846:N2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:O2846)+12)<$D2849,12,$D2849-SUM($K2846:O2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:P2846)+12)<$D2849,12,$D2849-SUM($K2846:P2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:Q2846)+12)<$D2849,12,$D2849-SUM($K2846:Q2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:R2846)+12)<$D2849,12,$D2849-SUM($K2846:R2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:S2846)+12)<$D2849,12,$D2849-SUM($K2846:S2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:T2846)+12)<$D2849,12,$D2849-SUM($K2846:T2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:U2846)+12)<$D2849,12,$D2849-SUM($K2846:U2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:V2846)+12)<$D2849,12,$D2849-SUM($K2846:V2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:W2846)+12)<$D2849,12,$D2849-SUM($K2846:W2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:X2846)+12)<$D2849,12,$D2849-SUM($K2846:X2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:Y2846)+12)<$D2849,12,$D2849-SUM($K2846:Y2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:Z2846)+12)<$D2849,12,$D2849-SUM($K2846:Z2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:AA2846)+12)<$D2849,12,$D2849-SUM($K2846:AA2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:AB2846)+12)<$D2849,12,$D2849-SUM($K2846:AB2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:AC2846)+12)<$D2849,12,$D2849-SUM($K2846:AC2846)),0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,$F2846,IF($D2846<LataProjekcji,IF((SUM($K2846:AD2846)+12)<$D2849,12,$D2849-SUM($K2846:AD2846)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1680","v":0},{"$f":"E1680","v":0},{"$f":"F1680","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2845,0)))","v":false},{"$f":"SUM(K2847:AE2847)=E2849","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM(J2847:$K2847)+12)<$E2849,12,$E2849-SUM(J2847:$K2847)),0)),(IF($D2846<LataProjekcji,IF((SUM(J2847:$K2847)+12)<$D2849,12,$D2849-SUM(J2847:$K2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:K2847)+12)<$E2849,12,$E2849-SUM($K2847:K2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:K2847)+12)<$D2849,12,$D2849-SUM($K2847:K2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:L2847)+12)<$E2849,12,$E2849-SUM($K2847:L2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:L2847)+12)<$D2849,12,$D2849-SUM($K2847:L2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:M2847)+12)<$E2849,12,$E2849-SUM($K2847:M2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:M2847)+12)<$D2849,12,$D2849-SUM($K2847:M2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:N2847)+12)<$E2849,12,$E2849-SUM($K2847:N2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:N2847)+12)<$D2849,12,$D2849-SUM($K2847:N2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:O2847)+12)<$E2849,12,$E2849-SUM($K2847:O2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:O2847)+12)<$D2849,12,$D2849-SUM($K2847:O2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:P2847)+12)<$E2849,12,$E2849-SUM($K2847:P2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:P2847)+12)<$D2849,12,$D2849-SUM($K2847:P2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:Q2847)+12)<$E2849,12,$E2849-SUM($K2847:Q2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:Q2847)+12)<$D2849,12,$D2849-SUM($K2847:Q2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:R2847)+12)<$E2849,12,$E2849-SUM($K2847:R2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:R2847)+12)<$D2849,12,$D2849-SUM($K2847:R2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:S2847)+12)<$E2849,12,$E2849-SUM($K2847:S2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:S2847)+12)<$D2849,12,$D2849-SUM($K2847:S2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:T2847)+12)<$E2849,12,$E2849-SUM($K2847:T2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:T2847)+12)<$D2849,12,$D2849-SUM($K2847:T2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:U2847)+12)<$E2849,12,$E2849-SUM($K2847:U2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:U2847)+12)<$D2849,12,$D2849-SUM($K2847:U2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:V2847)+12)<$E2849,12,$E2849-SUM($K2847:V2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:V2847)+12)<$D2849,12,$D2849-SUM($K2847:V2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:W2847)+12)<$E2849,12,$E2849-SUM($K2847:W2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:W2847)+12)<$D2849,12,$D2849-SUM($K2847:W2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:X2847)+12)<$E2849,12,$E2849-SUM($K2847:X2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:X2847)+12)<$D2849,12,$D2849-SUM($K2847:X2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:Y2847)+12)<$E2849,12,$E2849-SUM($K2847:Y2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:Y2847)+12)<$D2849,12,$D2849-SUM($K2847:Y2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:Z2847)+12)<$E2849,12,$E2849-SUM($K2847:Z2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:Z2847)+12)<$D2849,12,$D2849-SUM($K2847:Z2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:AA2847)+12)<$E2849,12,$E2849-SUM($K2847:AA2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:AA2847)+12)<$D2849,12,$D2849-SUM($K2847:AA2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:AB2847)+12)<$E2849,12,$E2849-SUM($K2847:AB2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:AB2847)+12)<$D2849,12,$D2849-SUM($K2847:AB2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:AC2847)+12)<$E2849,12,$E2849-SUM($K2847:AC2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:AC2847)+12)<$D2849,12,$D2849-SUM($K2847:AC2847)),0)))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2846=LataProjekcji,IF($F2846>$E2849,$E2849,$F2846),IF($D2849>=$E2849,(IF($D2846<LataProjekcji,IF((SUM($K2847:AD2847)+12)<$E2849,12,$E2849-SUM($K2847:AD2847)),0)),(IF($D2846<LataProjekcji,IF((SUM($K2847:AD2847)+12)<$D2849,12,$D2849-SUM($K2847:AD2847)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1681","v":0},{"$f":"IF(D2847>10,ROUND(D2848/12,2),D2848)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2848:AE2848)=D2847","v":true},"amortyzacja",null,{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847,0),ROUND(K2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM(K2848:$K2848),0),ROUND(L2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:L2848),0),ROUND(M2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:M2848),0),ROUND(N2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:N2848),0),ROUND(O2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:O2848),0),ROUND(P2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:P2848),0),ROUND(Q2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:Q2848),0),ROUND(R2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:R2848),0),ROUND(S2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:S2848),0),ROUND(T2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:T2848),0),ROUND(U2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:U2848),0),ROUND(V2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:V2848),0),ROUND(W2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:W2848),0),ROUND(X2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:X2848),0),ROUND(Y2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:Y2848),0),ROUND(Z2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:Z2848),0),ROUND(AA2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:AA2848),0),ROUND(AB2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:AB2848),0),ROUND(AC2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:AC2848),0),ROUND(AD2846*$E2848,0)),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2849,ROUND($D2847-SUM($K2848:AD2848),0),ROUND(AE2846*$E2848,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2847/E2848,0),0)","v":0},{"$f":"IF(D2849=0,0,DATEDIF(DATE(D2846,E2846,1),DATE(F2848,G2848,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2846),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2846),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849),0),ROUND(K2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(K2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:K2849),0),ROUND(L2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(L2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:L2849),0),ROUND(M2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(M2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:M2849),0),ROUND(N2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(N2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:N2849),0),ROUND(O2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(O2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:O2849),0),ROUND(P2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(P2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:P2849),0),ROUND(Q2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(Q2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:Q2849),0),ROUND(R2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(R2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:R2849),0),ROUND(S2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(S2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:S2849),0),ROUND(T2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(T2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:T2849),0),ROUND(U2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(U2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:U2849),0),ROUND(V2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(V2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:V2849),0),ROUND(W2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(W2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:W2849),0),ROUND(X2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(X2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:X2849),0),ROUND(Y2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(Y2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:Y2849),0),ROUND(Z2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(Z2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:Z2849),0),ROUND(AA2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(AA2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:AA2849),0),ROUND(AB2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(AB2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:AB2849),0),ROUND(AC2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(AC2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:AC2849),0),ROUND(AD2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(AD2847*$E2848,0))),0),0)","v":0},{"$f":"IF(AND($G2847,NOT(ISTEXT($G2846)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2848,IF(AND($G2848=$G2849,$F2848=$F2849),ROUND($D2847-SUM($K2849:AD2849),0),ROUND(AE2847*$E2848,0)),IF(LataProjekcji>$F2848,0,ROUND(AE2847*$E2848,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2847>10,ROUND((D2849-1)*E2848,0),E2848)","v":0},{"$f":"D2847-D2850","v":0},null,{"$f":"OFFSET($C$269,$D2845,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1685","v":"nazwa ST: 0"},null,{"$f":"D1685","v":160},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1686","v":1900},{"$f":"E1686","v":1},{"$f":"IF(D2854>10,F1686,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2852,0)),\"brak daty\",IF(D2854>10,EDATE(OFFSET($E$269,$D2852,0),D2856),DATE(D2853,E2853,1)))","v":"brak daty"},{"$f":"SUM(K2853:AE2853)=D2856","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM(K2853)+12)<$D2856,12,$D2856-SUM(K2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:K2853)+12)<$D2856,12,$D2856-SUM($K2853:K2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:L2853)+12)<$D2856,12,$D2856-SUM($K2853:L2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:M2853)+12)<$D2856,12,$D2856-SUM($K2853:M2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:N2853)+12)<$D2856,12,$D2856-SUM($K2853:N2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:O2853)+12)<$D2856,12,$D2856-SUM($K2853:O2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:P2853)+12)<$D2856,12,$D2856-SUM($K2853:P2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:Q2853)+12)<$D2856,12,$D2856-SUM($K2853:Q2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:R2853)+12)<$D2856,12,$D2856-SUM($K2853:R2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:S2853)+12)<$D2856,12,$D2856-SUM($K2853:S2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:T2853)+12)<$D2856,12,$D2856-SUM($K2853:T2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:U2853)+12)<$D2856,12,$D2856-SUM($K2853:U2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:V2853)+12)<$D2856,12,$D2856-SUM($K2853:V2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:W2853)+12)<$D2856,12,$D2856-SUM($K2853:W2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:X2853)+12)<$D2856,12,$D2856-SUM($K2853:X2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:Y2853)+12)<$D2856,12,$D2856-SUM($K2853:Y2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:Z2853)+12)<$D2856,12,$D2856-SUM($K2853:Z2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:AA2853)+12)<$D2856,12,$D2856-SUM($K2853:AA2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:AB2853)+12)<$D2856,12,$D2856-SUM($K2853:AB2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:AC2853)+12)<$D2856,12,$D2856-SUM($K2853:AC2853)),0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,$F2853,IF($D2853<LataProjekcji,IF((SUM($K2853:AD2853)+12)<$D2856,12,$D2856-SUM($K2853:AD2853)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1687","v":0},{"$f":"E1687","v":0},{"$f":"F1687","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2852,0)))","v":false},{"$f":"SUM(K2854:AE2854)=E2856","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM(J2854:$K2854)+12)<$E2856,12,$E2856-SUM(J2854:$K2854)),0)),(IF($D2853<LataProjekcji,IF((SUM(J2854:$K2854)+12)<$D2856,12,$D2856-SUM(J2854:$K2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:K2854)+12)<$E2856,12,$E2856-SUM($K2854:K2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:K2854)+12)<$D2856,12,$D2856-SUM($K2854:K2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:L2854)+12)<$E2856,12,$E2856-SUM($K2854:L2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:L2854)+12)<$D2856,12,$D2856-SUM($K2854:L2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:M2854)+12)<$E2856,12,$E2856-SUM($K2854:M2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:M2854)+12)<$D2856,12,$D2856-SUM($K2854:M2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:N2854)+12)<$E2856,12,$E2856-SUM($K2854:N2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:N2854)+12)<$D2856,12,$D2856-SUM($K2854:N2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:O2854)+12)<$E2856,12,$E2856-SUM($K2854:O2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:O2854)+12)<$D2856,12,$D2856-SUM($K2854:O2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:P2854)+12)<$E2856,12,$E2856-SUM($K2854:P2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:P2854)+12)<$D2856,12,$D2856-SUM($K2854:P2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:Q2854)+12)<$E2856,12,$E2856-SUM($K2854:Q2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:Q2854)+12)<$D2856,12,$D2856-SUM($K2854:Q2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:R2854)+12)<$E2856,12,$E2856-SUM($K2854:R2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:R2854)+12)<$D2856,12,$D2856-SUM($K2854:R2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:S2854)+12)<$E2856,12,$E2856-SUM($K2854:S2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:S2854)+12)<$D2856,12,$D2856-SUM($K2854:S2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:T2854)+12)<$E2856,12,$E2856-SUM($K2854:T2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:T2854)+12)<$D2856,12,$D2856-SUM($K2854:T2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:U2854)+12)<$E2856,12,$E2856-SUM($K2854:U2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:U2854)+12)<$D2856,12,$D2856-SUM($K2854:U2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:V2854)+12)<$E2856,12,$E2856-SUM($K2854:V2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:V2854)+12)<$D2856,12,$D2856-SUM($K2854:V2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:W2854)+12)<$E2856,12,$E2856-SUM($K2854:W2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:W2854)+12)<$D2856,12,$D2856-SUM($K2854:W2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:X2854)+12)<$E2856,12,$E2856-SUM($K2854:X2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:X2854)+12)<$D2856,12,$D2856-SUM($K2854:X2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:Y2854)+12)<$E2856,12,$E2856-SUM($K2854:Y2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:Y2854)+12)<$D2856,12,$D2856-SUM($K2854:Y2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:Z2854)+12)<$E2856,12,$E2856-SUM($K2854:Z2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:Z2854)+12)<$D2856,12,$D2856-SUM($K2854:Z2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:AA2854)+12)<$E2856,12,$E2856-SUM($K2854:AA2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:AA2854)+12)<$D2856,12,$D2856-SUM($K2854:AA2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:AB2854)+12)<$E2856,12,$E2856-SUM($K2854:AB2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:AB2854)+12)<$D2856,12,$D2856-SUM($K2854:AB2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:AC2854)+12)<$E2856,12,$E2856-SUM($K2854:AC2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:AC2854)+12)<$D2856,12,$D2856-SUM($K2854:AC2854)),0)))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2853=LataProjekcji,IF($F2853>$E2856,$E2856,$F2853),IF($D2856>=$E2856,(IF($D2853<LataProjekcji,IF((SUM($K2854:AD2854)+12)<$E2856,12,$E2856-SUM($K2854:AD2854)),0)),(IF($D2853<LataProjekcji,IF((SUM($K2854:AD2854)+12)<$D2856,12,$D2856-SUM($K2854:AD2854)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1688","v":0},{"$f":"IF(D2854>10,ROUND(D2855/12,2),D2855)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2855:AE2855)=D2854","v":true},"amortyzacja",null,{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854,0),ROUND(K2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM(K2855:$K2855),0),ROUND(L2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:L2855),0),ROUND(M2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:M2855),0),ROUND(N2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:N2855),0),ROUND(O2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:O2855),0),ROUND(P2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:P2855),0),ROUND(Q2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:Q2855),0),ROUND(R2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:R2855),0),ROUND(S2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:S2855),0),ROUND(T2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:T2855),0),ROUND(U2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:U2855),0),ROUND(V2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:V2855),0),ROUND(W2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:W2855),0),ROUND(X2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:X2855),0),ROUND(Y2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:Y2855),0),ROUND(Z2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:Z2855),0),ROUND(AA2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:AA2855),0),ROUND(AB2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:AB2855),0),ROUND(AC2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:AC2855),0),ROUND(AD2853*$E2855,0)),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2856,ROUND($D2854-SUM($K2855:AD2855),0),ROUND(AE2853*$E2855,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2854/E2855,0),0)","v":0},{"$f":"IF(D2856=0,0,DATEDIF(DATE(D2853,E2853,1),DATE(F2855,G2855,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2853),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2853),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856),0),ROUND(K2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(K2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:K2856),0),ROUND(L2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(L2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:L2856),0),ROUND(M2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(M2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:M2856),0),ROUND(N2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(N2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:N2856),0),ROUND(O2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(O2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:O2856),0),ROUND(P2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(P2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:P2856),0),ROUND(Q2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(Q2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:Q2856),0),ROUND(R2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(R2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:R2856),0),ROUND(S2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(S2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:S2856),0),ROUND(T2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(T2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:T2856),0),ROUND(U2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(U2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:U2856),0),ROUND(V2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(V2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:V2856),0),ROUND(W2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(W2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:W2856),0),ROUND(X2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(X2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:X2856),0),ROUND(Y2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(Y2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:Y2856),0),ROUND(Z2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(Z2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:Z2856),0),ROUND(AA2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(AA2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:AA2856),0),ROUND(AB2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(AB2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:AB2856),0),ROUND(AC2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(AC2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:AC2856),0),ROUND(AD2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(AD2854*$E2855,0))),0),0)","v":0},{"$f":"IF(AND($G2854,NOT(ISTEXT($G2853)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2855,IF(AND($G2855=$G2856,$F2855=$F2856),ROUND($D2854-SUM($K2856:AD2856),0),ROUND(AE2854*$E2855,0)),IF(LataProjekcji>$F2855,0,ROUND(AE2854*$E2855,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2854>10,ROUND((D2856-1)*E2855,0),E2855)","v":0},{"$f":"D2854-D2857","v":0},null,{"$f":"OFFSET($C$269,$D2852,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1692","v":"nazwa ST: 0"},null,{"$f":"D1692","v":161},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1693","v":1900},{"$f":"E1693","v":1},{"$f":"IF(D2861>10,F1693,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2859,0)),\"brak daty\",IF(D2861>10,EDATE(OFFSET($E$269,$D2859,0),D2863),DATE(D2860,E2860,1)))","v":"brak daty"},{"$f":"SUM(K2860:AE2860)=D2863","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM(K2860)+12)<$D2863,12,$D2863-SUM(K2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:K2860)+12)<$D2863,12,$D2863-SUM($K2860:K2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:L2860)+12)<$D2863,12,$D2863-SUM($K2860:L2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:M2860)+12)<$D2863,12,$D2863-SUM($K2860:M2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:N2860)+12)<$D2863,12,$D2863-SUM($K2860:N2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:O2860)+12)<$D2863,12,$D2863-SUM($K2860:O2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:P2860)+12)<$D2863,12,$D2863-SUM($K2860:P2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:Q2860)+12)<$D2863,12,$D2863-SUM($K2860:Q2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:R2860)+12)<$D2863,12,$D2863-SUM($K2860:R2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:S2860)+12)<$D2863,12,$D2863-SUM($K2860:S2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:T2860)+12)<$D2863,12,$D2863-SUM($K2860:T2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:U2860)+12)<$D2863,12,$D2863-SUM($K2860:U2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:V2860)+12)<$D2863,12,$D2863-SUM($K2860:V2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:W2860)+12)<$D2863,12,$D2863-SUM($K2860:W2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:X2860)+12)<$D2863,12,$D2863-SUM($K2860:X2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:Y2860)+12)<$D2863,12,$D2863-SUM($K2860:Y2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:Z2860)+12)<$D2863,12,$D2863-SUM($K2860:Z2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:AA2860)+12)<$D2863,12,$D2863-SUM($K2860:AA2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:AB2860)+12)<$D2863,12,$D2863-SUM($K2860:AB2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:AC2860)+12)<$D2863,12,$D2863-SUM($K2860:AC2860)),0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,$F2860,IF($D2860<LataProjekcji,IF((SUM($K2860:AD2860)+12)<$D2863,12,$D2863-SUM($K2860:AD2860)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1694","v":0},{"$f":"E1694","v":0},{"$f":"F1694","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2859,0)))","v":false},{"$f":"SUM(K2861:AE2861)=E2863","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM(J2861:$K2861)+12)<$E2863,12,$E2863-SUM(J2861:$K2861)),0)),(IF($D2860<LataProjekcji,IF((SUM(J2861:$K2861)+12)<$D2863,12,$D2863-SUM(J2861:$K2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:K2861)+12)<$E2863,12,$E2863-SUM($K2861:K2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:K2861)+12)<$D2863,12,$D2863-SUM($K2861:K2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:L2861)+12)<$E2863,12,$E2863-SUM($K2861:L2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:L2861)+12)<$D2863,12,$D2863-SUM($K2861:L2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:M2861)+12)<$E2863,12,$E2863-SUM($K2861:M2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:M2861)+12)<$D2863,12,$D2863-SUM($K2861:M2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:N2861)+12)<$E2863,12,$E2863-SUM($K2861:N2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:N2861)+12)<$D2863,12,$D2863-SUM($K2861:N2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:O2861)+12)<$E2863,12,$E2863-SUM($K2861:O2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:O2861)+12)<$D2863,12,$D2863-SUM($K2861:O2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:P2861)+12)<$E2863,12,$E2863-SUM($K2861:P2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:P2861)+12)<$D2863,12,$D2863-SUM($K2861:P2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:Q2861)+12)<$E2863,12,$E2863-SUM($K2861:Q2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:Q2861)+12)<$D2863,12,$D2863-SUM($K2861:Q2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:R2861)+12)<$E2863,12,$E2863-SUM($K2861:R2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:R2861)+12)<$D2863,12,$D2863-SUM($K2861:R2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:S2861)+12)<$E2863,12,$E2863-SUM($K2861:S2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:S2861)+12)<$D2863,12,$D2863-SUM($K2861:S2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:T2861)+12)<$E2863,12,$E2863-SUM($K2861:T2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:T2861)+12)<$D2863,12,$D2863-SUM($K2861:T2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:U2861)+12)<$E2863,12,$E2863-SUM($K2861:U2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:U2861)+12)<$D2863,12,$D2863-SUM($K2861:U2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:V2861)+12)<$E2863,12,$E2863-SUM($K2861:V2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:V2861)+12)<$D2863,12,$D2863-SUM($K2861:V2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:W2861)+12)<$E2863,12,$E2863-SUM($K2861:W2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:W2861)+12)<$D2863,12,$D2863-SUM($K2861:W2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:X2861)+12)<$E2863,12,$E2863-SUM($K2861:X2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:X2861)+12)<$D2863,12,$D2863-SUM($K2861:X2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:Y2861)+12)<$E2863,12,$E2863-SUM($K2861:Y2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:Y2861)+12)<$D2863,12,$D2863-SUM($K2861:Y2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:Z2861)+12)<$E2863,12,$E2863-SUM($K2861:Z2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:Z2861)+12)<$D2863,12,$D2863-SUM($K2861:Z2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:AA2861)+12)<$E2863,12,$E2863-SUM($K2861:AA2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:AA2861)+12)<$D2863,12,$D2863-SUM($K2861:AA2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:AB2861)+12)<$E2863,12,$E2863-SUM($K2861:AB2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:AB2861)+12)<$D2863,12,$D2863-SUM($K2861:AB2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:AC2861)+12)<$E2863,12,$E2863-SUM($K2861:AC2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:AC2861)+12)<$D2863,12,$D2863-SUM($K2861:AC2861)),0)))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2860=LataProjekcji,IF($F2860>$E2863,$E2863,$F2860),IF($D2863>=$E2863,(IF($D2860<LataProjekcji,IF((SUM($K2861:AD2861)+12)<$E2863,12,$E2863-SUM($K2861:AD2861)),0)),(IF($D2860<LataProjekcji,IF((SUM($K2861:AD2861)+12)<$D2863,12,$D2863-SUM($K2861:AD2861)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1695","v":0},{"$f":"IF(D2861>10,ROUND(D2862/12,2),D2862)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2862:AE2862)=D2861","v":true},"amortyzacja",null,{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861,0),ROUND(K2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM(K2862:$K2862),0),ROUND(L2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:L2862),0),ROUND(M2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:M2862),0),ROUND(N2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:N2862),0),ROUND(O2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:O2862),0),ROUND(P2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:P2862),0),ROUND(Q2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:Q2862),0),ROUND(R2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:R2862),0),ROUND(S2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:S2862),0),ROUND(T2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:T2862),0),ROUND(U2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:U2862),0),ROUND(V2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:V2862),0),ROUND(W2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:W2862),0),ROUND(X2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:X2862),0),ROUND(Y2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:Y2862),0),ROUND(Z2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:Z2862),0),ROUND(AA2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:AA2862),0),ROUND(AB2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:AB2862),0),ROUND(AC2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:AC2862),0),ROUND(AD2860*$E2862,0)),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2863,ROUND($D2861-SUM($K2862:AD2862),0),ROUND(AE2860*$E2862,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2861/E2862,0),0)","v":0},{"$f":"IF(D2863=0,0,DATEDIF(DATE(D2860,E2860,1),DATE(F2862,G2862,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2860),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2860),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863),0),ROUND(K2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(K2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:K2863),0),ROUND(L2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(L2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:L2863),0),ROUND(M2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(M2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:M2863),0),ROUND(N2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(N2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:N2863),0),ROUND(O2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(O2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:O2863),0),ROUND(P2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(P2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:P2863),0),ROUND(Q2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(Q2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:Q2863),0),ROUND(R2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(R2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:R2863),0),ROUND(S2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(S2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:S2863),0),ROUND(T2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(T2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:T2863),0),ROUND(U2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(U2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:U2863),0),ROUND(V2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(V2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:V2863),0),ROUND(W2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(W2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:W2863),0),ROUND(X2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(X2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:X2863),0),ROUND(Y2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(Y2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:Y2863),0),ROUND(Z2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(Z2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:Z2863),0),ROUND(AA2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(AA2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:AA2863),0),ROUND(AB2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(AB2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:AB2863),0),ROUND(AC2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(AC2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:AC2863),0),ROUND(AD2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(AD2861*$E2862,0))),0),0)","v":0},{"$f":"IF(AND($G2861,NOT(ISTEXT($G2860)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2862,IF(AND($G2862=$G2863,$F2862=$F2863),ROUND($D2861-SUM($K2863:AD2863),0),ROUND(AE2861*$E2862,0)),IF(LataProjekcji>$F2862,0,ROUND(AE2861*$E2862,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2861>10,ROUND((D2863-1)*E2862,0),E2862)","v":0},{"$f":"D2861-D2864","v":0},null,{"$f":"OFFSET($C$269,$D2859,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1699","v":"nazwa ST: 0"},null,{"$f":"D1699","v":162},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1700","v":1900},{"$f":"E1700","v":1},{"$f":"IF(D2868>10,F1700,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2866,0)),\"brak daty\",IF(D2868>10,EDATE(OFFSET($E$269,$D2866,0),D2870),DATE(D2867,E2867,1)))","v":"brak daty"},{"$f":"SUM(K2867:AE2867)=D2870","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM(K2867)+12)<$D2870,12,$D2870-SUM(K2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:K2867)+12)<$D2870,12,$D2870-SUM($K2867:K2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:L2867)+12)<$D2870,12,$D2870-SUM($K2867:L2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:M2867)+12)<$D2870,12,$D2870-SUM($K2867:M2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:N2867)+12)<$D2870,12,$D2870-SUM($K2867:N2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:O2867)+12)<$D2870,12,$D2870-SUM($K2867:O2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:P2867)+12)<$D2870,12,$D2870-SUM($K2867:P2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:Q2867)+12)<$D2870,12,$D2870-SUM($K2867:Q2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:R2867)+12)<$D2870,12,$D2870-SUM($K2867:R2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:S2867)+12)<$D2870,12,$D2870-SUM($K2867:S2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:T2867)+12)<$D2870,12,$D2870-SUM($K2867:T2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:U2867)+12)<$D2870,12,$D2870-SUM($K2867:U2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:V2867)+12)<$D2870,12,$D2870-SUM($K2867:V2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:W2867)+12)<$D2870,12,$D2870-SUM($K2867:W2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:X2867)+12)<$D2870,12,$D2870-SUM($K2867:X2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:Y2867)+12)<$D2870,12,$D2870-SUM($K2867:Y2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:Z2867)+12)<$D2870,12,$D2870-SUM($K2867:Z2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:AA2867)+12)<$D2870,12,$D2870-SUM($K2867:AA2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:AB2867)+12)<$D2870,12,$D2870-SUM($K2867:AB2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:AC2867)+12)<$D2870,12,$D2870-SUM($K2867:AC2867)),0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,$F2867,IF($D2867<LataProjekcji,IF((SUM($K2867:AD2867)+12)<$D2870,12,$D2870-SUM($K2867:AD2867)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1701","v":0},{"$f":"E1701","v":0},{"$f":"F1701","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2866,0)))","v":false},{"$f":"SUM(K2868:AE2868)=E2870","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM(J2868:$K2868)+12)<$E2870,12,$E2870-SUM(J2868:$K2868)),0)),(IF($D2867<LataProjekcji,IF((SUM(J2868:$K2868)+12)<$D2870,12,$D2870-SUM(J2868:$K2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:K2868)+12)<$E2870,12,$E2870-SUM($K2868:K2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:K2868)+12)<$D2870,12,$D2870-SUM($K2868:K2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:L2868)+12)<$E2870,12,$E2870-SUM($K2868:L2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:L2868)+12)<$D2870,12,$D2870-SUM($K2868:L2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:M2868)+12)<$E2870,12,$E2870-SUM($K2868:M2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:M2868)+12)<$D2870,12,$D2870-SUM($K2868:M2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:N2868)+12)<$E2870,12,$E2870-SUM($K2868:N2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:N2868)+12)<$D2870,12,$D2870-SUM($K2868:N2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:O2868)+12)<$E2870,12,$E2870-SUM($K2868:O2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:O2868)+12)<$D2870,12,$D2870-SUM($K2868:O2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:P2868)+12)<$E2870,12,$E2870-SUM($K2868:P2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:P2868)+12)<$D2870,12,$D2870-SUM($K2868:P2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:Q2868)+12)<$E2870,12,$E2870-SUM($K2868:Q2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:Q2868)+12)<$D2870,12,$D2870-SUM($K2868:Q2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:R2868)+12)<$E2870,12,$E2870-SUM($K2868:R2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:R2868)+12)<$D2870,12,$D2870-SUM($K2868:R2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:S2868)+12)<$E2870,12,$E2870-SUM($K2868:S2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:S2868)+12)<$D2870,12,$D2870-SUM($K2868:S2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:T2868)+12)<$E2870,12,$E2870-SUM($K2868:T2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:T2868)+12)<$D2870,12,$D2870-SUM($K2868:T2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:U2868)+12)<$E2870,12,$E2870-SUM($K2868:U2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:U2868)+12)<$D2870,12,$D2870-SUM($K2868:U2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:V2868)+12)<$E2870,12,$E2870-SUM($K2868:V2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:V2868)+12)<$D2870,12,$D2870-SUM($K2868:V2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:W2868)+12)<$E2870,12,$E2870-SUM($K2868:W2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:W2868)+12)<$D2870,12,$D2870-SUM($K2868:W2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:X2868)+12)<$E2870,12,$E2870-SUM($K2868:X2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:X2868)+12)<$D2870,12,$D2870-SUM($K2868:X2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:Y2868)+12)<$E2870,12,$E2870-SUM($K2868:Y2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:Y2868)+12)<$D2870,12,$D2870-SUM($K2868:Y2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:Z2868)+12)<$E2870,12,$E2870-SUM($K2868:Z2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:Z2868)+12)<$D2870,12,$D2870-SUM($K2868:Z2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:AA2868)+12)<$E2870,12,$E2870-SUM($K2868:AA2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:AA2868)+12)<$D2870,12,$D2870-SUM($K2868:AA2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:AB2868)+12)<$E2870,12,$E2870-SUM($K2868:AB2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:AB2868)+12)<$D2870,12,$D2870-SUM($K2868:AB2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:AC2868)+12)<$E2870,12,$E2870-SUM($K2868:AC2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:AC2868)+12)<$D2870,12,$D2870-SUM($K2868:AC2868)),0)))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2867=LataProjekcji,IF($F2867>$E2870,$E2870,$F2867),IF($D2870>=$E2870,(IF($D2867<LataProjekcji,IF((SUM($K2868:AD2868)+12)<$E2870,12,$E2870-SUM($K2868:AD2868)),0)),(IF($D2867<LataProjekcji,IF((SUM($K2868:AD2868)+12)<$D2870,12,$D2870-SUM($K2868:AD2868)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1702","v":0},{"$f":"IF(D2868>10,ROUND(D2869/12,2),D2869)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2869:AE2869)=D2868","v":true},"amortyzacja",null,{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868,0),ROUND(K2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM(K2869:$K2869),0),ROUND(L2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:L2869),0),ROUND(M2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:M2869),0),ROUND(N2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:N2869),0),ROUND(O2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:O2869),0),ROUND(P2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:P2869),0),ROUND(Q2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:Q2869),0),ROUND(R2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:R2869),0),ROUND(S2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:S2869),0),ROUND(T2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:T2869),0),ROUND(U2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:U2869),0),ROUND(V2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:V2869),0),ROUND(W2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:W2869),0),ROUND(X2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:X2869),0),ROUND(Y2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:Y2869),0),ROUND(Z2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:Z2869),0),ROUND(AA2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:AA2869),0),ROUND(AB2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:AB2869),0),ROUND(AC2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:AC2869),0),ROUND(AD2867*$E2869,0)),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2870,ROUND($D2868-SUM($K2869:AD2869),0),ROUND(AE2867*$E2869,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2868/E2869,0),0)","v":0},{"$f":"IF(D2870=0,0,DATEDIF(DATE(D2867,E2867,1),DATE(F2869,G2869,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2867),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2867),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870),0),ROUND(K2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(K2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:K2870),0),ROUND(L2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(L2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:L2870),0),ROUND(M2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(M2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:M2870),0),ROUND(N2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(N2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:N2870),0),ROUND(O2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(O2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:O2870),0),ROUND(P2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(P2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:P2870),0),ROUND(Q2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(Q2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:Q2870),0),ROUND(R2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(R2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:R2870),0),ROUND(S2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(S2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:S2870),0),ROUND(T2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(T2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:T2870),0),ROUND(U2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(U2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:U2870),0),ROUND(V2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(V2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:V2870),0),ROUND(W2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(W2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:W2870),0),ROUND(X2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(X2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:X2870),0),ROUND(Y2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(Y2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:Y2870),0),ROUND(Z2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(Z2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:Z2870),0),ROUND(AA2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(AA2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:AA2870),0),ROUND(AB2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(AB2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:AB2870),0),ROUND(AC2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(AC2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:AC2870),0),ROUND(AD2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(AD2868*$E2869,0))),0),0)","v":0},{"$f":"IF(AND($G2868,NOT(ISTEXT($G2867)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2869,IF(AND($G2869=$G2870,$F2869=$F2870),ROUND($D2868-SUM($K2870:AD2870),0),ROUND(AE2868*$E2869,0)),IF(LataProjekcji>$F2869,0,ROUND(AE2868*$E2869,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2868>10,ROUND((D2870-1)*E2869,0),E2869)","v":0},{"$f":"D2868-D2871","v":0},null,{"$f":"OFFSET($C$269,$D2866,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1706","v":"nazwa ST: 0"},null,{"$f":"D1706","v":163},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1707","v":1900},{"$f":"E1707","v":1},{"$f":"IF(D2875>10,F1707,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2873,0)),\"brak daty\",IF(D2875>10,EDATE(OFFSET($E$269,$D2873,0),D2877),DATE(D2874,E2874,1)))","v":"brak daty"},{"$f":"SUM(K2874:AE2874)=D2877","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM(K2874)+12)<$D2877,12,$D2877-SUM(K2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:K2874)+12)<$D2877,12,$D2877-SUM($K2874:K2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:L2874)+12)<$D2877,12,$D2877-SUM($K2874:L2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:M2874)+12)<$D2877,12,$D2877-SUM($K2874:M2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:N2874)+12)<$D2877,12,$D2877-SUM($K2874:N2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:O2874)+12)<$D2877,12,$D2877-SUM($K2874:O2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:P2874)+12)<$D2877,12,$D2877-SUM($K2874:P2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:Q2874)+12)<$D2877,12,$D2877-SUM($K2874:Q2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:R2874)+12)<$D2877,12,$D2877-SUM($K2874:R2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:S2874)+12)<$D2877,12,$D2877-SUM($K2874:S2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:T2874)+12)<$D2877,12,$D2877-SUM($K2874:T2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:U2874)+12)<$D2877,12,$D2877-SUM($K2874:U2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:V2874)+12)<$D2877,12,$D2877-SUM($K2874:V2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:W2874)+12)<$D2877,12,$D2877-SUM($K2874:W2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:X2874)+12)<$D2877,12,$D2877-SUM($K2874:X2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:Y2874)+12)<$D2877,12,$D2877-SUM($K2874:Y2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:Z2874)+12)<$D2877,12,$D2877-SUM($K2874:Z2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:AA2874)+12)<$D2877,12,$D2877-SUM($K2874:AA2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:AB2874)+12)<$D2877,12,$D2877-SUM($K2874:AB2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:AC2874)+12)<$D2877,12,$D2877-SUM($K2874:AC2874)),0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,$F2874,IF($D2874<LataProjekcji,IF((SUM($K2874:AD2874)+12)<$D2877,12,$D2877-SUM($K2874:AD2874)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1708","v":0},{"$f":"E1708","v":0},{"$f":"F1708","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2873,0)))","v":false},{"$f":"SUM(K2875:AE2875)=E2877","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM(J2875:$K2875)+12)<$E2877,12,$E2877-SUM(J2875:$K2875)),0)),(IF($D2874<LataProjekcji,IF((SUM(J2875:$K2875)+12)<$D2877,12,$D2877-SUM(J2875:$K2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:K2875)+12)<$E2877,12,$E2877-SUM($K2875:K2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:K2875)+12)<$D2877,12,$D2877-SUM($K2875:K2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:L2875)+12)<$E2877,12,$E2877-SUM($K2875:L2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:L2875)+12)<$D2877,12,$D2877-SUM($K2875:L2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:M2875)+12)<$E2877,12,$E2877-SUM($K2875:M2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:M2875)+12)<$D2877,12,$D2877-SUM($K2875:M2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:N2875)+12)<$E2877,12,$E2877-SUM($K2875:N2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:N2875)+12)<$D2877,12,$D2877-SUM($K2875:N2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:O2875)+12)<$E2877,12,$E2877-SUM($K2875:O2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:O2875)+12)<$D2877,12,$D2877-SUM($K2875:O2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:P2875)+12)<$E2877,12,$E2877-SUM($K2875:P2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:P2875)+12)<$D2877,12,$D2877-SUM($K2875:P2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:Q2875)+12)<$E2877,12,$E2877-SUM($K2875:Q2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:Q2875)+12)<$D2877,12,$D2877-SUM($K2875:Q2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:R2875)+12)<$E2877,12,$E2877-SUM($K2875:R2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:R2875)+12)<$D2877,12,$D2877-SUM($K2875:R2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:S2875)+12)<$E2877,12,$E2877-SUM($K2875:S2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:S2875)+12)<$D2877,12,$D2877-SUM($K2875:S2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:T2875)+12)<$E2877,12,$E2877-SUM($K2875:T2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:T2875)+12)<$D2877,12,$D2877-SUM($K2875:T2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:U2875)+12)<$E2877,12,$E2877-SUM($K2875:U2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:U2875)+12)<$D2877,12,$D2877-SUM($K2875:U2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:V2875)+12)<$E2877,12,$E2877-SUM($K2875:V2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:V2875)+12)<$D2877,12,$D2877-SUM($K2875:V2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:W2875)+12)<$E2877,12,$E2877-SUM($K2875:W2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:W2875)+12)<$D2877,12,$D2877-SUM($K2875:W2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:X2875)+12)<$E2877,12,$E2877-SUM($K2875:X2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:X2875)+12)<$D2877,12,$D2877-SUM($K2875:X2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:Y2875)+12)<$E2877,12,$E2877-SUM($K2875:Y2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:Y2875)+12)<$D2877,12,$D2877-SUM($K2875:Y2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:Z2875)+12)<$E2877,12,$E2877-SUM($K2875:Z2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:Z2875)+12)<$D2877,12,$D2877-SUM($K2875:Z2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:AA2875)+12)<$E2877,12,$E2877-SUM($K2875:AA2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:AA2875)+12)<$D2877,12,$D2877-SUM($K2875:AA2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:AB2875)+12)<$E2877,12,$E2877-SUM($K2875:AB2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:AB2875)+12)<$D2877,12,$D2877-SUM($K2875:AB2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:AC2875)+12)<$E2877,12,$E2877-SUM($K2875:AC2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:AC2875)+12)<$D2877,12,$D2877-SUM($K2875:AC2875)),0)))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2874=LataProjekcji,IF($F2874>$E2877,$E2877,$F2874),IF($D2877>=$E2877,(IF($D2874<LataProjekcji,IF((SUM($K2875:AD2875)+12)<$E2877,12,$E2877-SUM($K2875:AD2875)),0)),(IF($D2874<LataProjekcji,IF((SUM($K2875:AD2875)+12)<$D2877,12,$D2877-SUM($K2875:AD2875)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1709","v":0},{"$f":"IF(D2875>10,ROUND(D2876/12,2),D2876)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2876:AE2876)=D2875","v":true},"amortyzacja",null,{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875,0),ROUND(K2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM(K2876:$K2876),0),ROUND(L2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:L2876),0),ROUND(M2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:M2876),0),ROUND(N2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:N2876),0),ROUND(O2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:O2876),0),ROUND(P2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:P2876),0),ROUND(Q2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:Q2876),0),ROUND(R2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:R2876),0),ROUND(S2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:S2876),0),ROUND(T2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:T2876),0),ROUND(U2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:U2876),0),ROUND(V2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:V2876),0),ROUND(W2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:W2876),0),ROUND(X2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:X2876),0),ROUND(Y2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:Y2876),0),ROUND(Z2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:Z2876),0),ROUND(AA2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:AA2876),0),ROUND(AB2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:AB2876),0),ROUND(AC2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:AC2876),0),ROUND(AD2874*$E2876,0)),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2877,ROUND($D2875-SUM($K2876:AD2876),0),ROUND(AE2874*$E2876,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2875/E2876,0),0)","v":0},{"$f":"IF(D2877=0,0,DATEDIF(DATE(D2874,E2874,1),DATE(F2876,G2876,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2874),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2874),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877),0),ROUND(K2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(K2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:K2877),0),ROUND(L2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(L2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:L2877),0),ROUND(M2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(M2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:M2877),0),ROUND(N2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(N2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:N2877),0),ROUND(O2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(O2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:O2877),0),ROUND(P2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(P2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:P2877),0),ROUND(Q2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(Q2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:Q2877),0),ROUND(R2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(R2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:R2877),0),ROUND(S2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(S2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:S2877),0),ROUND(T2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(T2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:T2877),0),ROUND(U2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(U2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:U2877),0),ROUND(V2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(V2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:V2877),0),ROUND(W2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(W2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:W2877),0),ROUND(X2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(X2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:X2877),0),ROUND(Y2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(Y2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:Y2877),0),ROUND(Z2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(Z2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:Z2877),0),ROUND(AA2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(AA2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:AA2877),0),ROUND(AB2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(AB2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:AB2877),0),ROUND(AC2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(AC2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:AC2877),0),ROUND(AD2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(AD2875*$E2876,0))),0),0)","v":0},{"$f":"IF(AND($G2875,NOT(ISTEXT($G2874)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2876,IF(AND($G2876=$G2877,$F2876=$F2877),ROUND($D2875-SUM($K2877:AD2877),0),ROUND(AE2875*$E2876,0)),IF(LataProjekcji>$F2876,0,ROUND(AE2875*$E2876,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2875>10,ROUND((D2877-1)*E2876,0),E2876)","v":0},{"$f":"D2875-D2878","v":0},null,{"$f":"OFFSET($C$269,$D2873,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1713","v":"nazwa ST: 0"},null,{"$f":"D1713","v":164},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1714","v":1900},{"$f":"E1714","v":1},{"$f":"IF(D2882>10,F1714,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2880,0)),\"brak daty\",IF(D2882>10,EDATE(OFFSET($E$269,$D2880,0),D2884),DATE(D2881,E2881,1)))","v":"brak daty"},{"$f":"SUM(K2881:AE2881)=D2884","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM(K2881)+12)<$D2884,12,$D2884-SUM(K2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:K2881)+12)<$D2884,12,$D2884-SUM($K2881:K2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:L2881)+12)<$D2884,12,$D2884-SUM($K2881:L2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:M2881)+12)<$D2884,12,$D2884-SUM($K2881:M2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:N2881)+12)<$D2884,12,$D2884-SUM($K2881:N2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:O2881)+12)<$D2884,12,$D2884-SUM($K2881:O2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:P2881)+12)<$D2884,12,$D2884-SUM($K2881:P2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:Q2881)+12)<$D2884,12,$D2884-SUM($K2881:Q2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:R2881)+12)<$D2884,12,$D2884-SUM($K2881:R2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:S2881)+12)<$D2884,12,$D2884-SUM($K2881:S2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:T2881)+12)<$D2884,12,$D2884-SUM($K2881:T2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:U2881)+12)<$D2884,12,$D2884-SUM($K2881:U2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:V2881)+12)<$D2884,12,$D2884-SUM($K2881:V2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:W2881)+12)<$D2884,12,$D2884-SUM($K2881:W2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:X2881)+12)<$D2884,12,$D2884-SUM($K2881:X2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:Y2881)+12)<$D2884,12,$D2884-SUM($K2881:Y2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:Z2881)+12)<$D2884,12,$D2884-SUM($K2881:Z2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:AA2881)+12)<$D2884,12,$D2884-SUM($K2881:AA2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:AB2881)+12)<$D2884,12,$D2884-SUM($K2881:AB2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:AC2881)+12)<$D2884,12,$D2884-SUM($K2881:AC2881)),0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,$F2881,IF($D2881<LataProjekcji,IF((SUM($K2881:AD2881)+12)<$D2884,12,$D2884-SUM($K2881:AD2881)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1715","v":0},{"$f":"E1715","v":0},{"$f":"F1715","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2880,0)))","v":false},{"$f":"SUM(K2882:AE2882)=E2884","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM(J2882:$K2882)+12)<$E2884,12,$E2884-SUM(J2882:$K2882)),0)),(IF($D2881<LataProjekcji,IF((SUM(J2882:$K2882)+12)<$D2884,12,$D2884-SUM(J2882:$K2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:K2882)+12)<$E2884,12,$E2884-SUM($K2882:K2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:K2882)+12)<$D2884,12,$D2884-SUM($K2882:K2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:L2882)+12)<$E2884,12,$E2884-SUM($K2882:L2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:L2882)+12)<$D2884,12,$D2884-SUM($K2882:L2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:M2882)+12)<$E2884,12,$E2884-SUM($K2882:M2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:M2882)+12)<$D2884,12,$D2884-SUM($K2882:M2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:N2882)+12)<$E2884,12,$E2884-SUM($K2882:N2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:N2882)+12)<$D2884,12,$D2884-SUM($K2882:N2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:O2882)+12)<$E2884,12,$E2884-SUM($K2882:O2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:O2882)+12)<$D2884,12,$D2884-SUM($K2882:O2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:P2882)+12)<$E2884,12,$E2884-SUM($K2882:P2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:P2882)+12)<$D2884,12,$D2884-SUM($K2882:P2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:Q2882)+12)<$E2884,12,$E2884-SUM($K2882:Q2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:Q2882)+12)<$D2884,12,$D2884-SUM($K2882:Q2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:R2882)+12)<$E2884,12,$E2884-SUM($K2882:R2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:R2882)+12)<$D2884,12,$D2884-SUM($K2882:R2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:S2882)+12)<$E2884,12,$E2884-SUM($K2882:S2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:S2882)+12)<$D2884,12,$D2884-SUM($K2882:S2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:T2882)+12)<$E2884,12,$E2884-SUM($K2882:T2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:T2882)+12)<$D2884,12,$D2884-SUM($K2882:T2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:U2882)+12)<$E2884,12,$E2884-SUM($K2882:U2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:U2882)+12)<$D2884,12,$D2884-SUM($K2882:U2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:V2882)+12)<$E2884,12,$E2884-SUM($K2882:V2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:V2882)+12)<$D2884,12,$D2884-SUM($K2882:V2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:W2882)+12)<$E2884,12,$E2884-SUM($K2882:W2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:W2882)+12)<$D2884,12,$D2884-SUM($K2882:W2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:X2882)+12)<$E2884,12,$E2884-SUM($K2882:X2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:X2882)+12)<$D2884,12,$D2884-SUM($K2882:X2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:Y2882)+12)<$E2884,12,$E2884-SUM($K2882:Y2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:Y2882)+12)<$D2884,12,$D2884-SUM($K2882:Y2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:Z2882)+12)<$E2884,12,$E2884-SUM($K2882:Z2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:Z2882)+12)<$D2884,12,$D2884-SUM($K2882:Z2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:AA2882)+12)<$E2884,12,$E2884-SUM($K2882:AA2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:AA2882)+12)<$D2884,12,$D2884-SUM($K2882:AA2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:AB2882)+12)<$E2884,12,$E2884-SUM($K2882:AB2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:AB2882)+12)<$D2884,12,$D2884-SUM($K2882:AB2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:AC2882)+12)<$E2884,12,$E2884-SUM($K2882:AC2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:AC2882)+12)<$D2884,12,$D2884-SUM($K2882:AC2882)),0)))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2881=LataProjekcji,IF($F2881>$E2884,$E2884,$F2881),IF($D2884>=$E2884,(IF($D2881<LataProjekcji,IF((SUM($K2882:AD2882)+12)<$E2884,12,$E2884-SUM($K2882:AD2882)),0)),(IF($D2881<LataProjekcji,IF((SUM($K2882:AD2882)+12)<$D2884,12,$D2884-SUM($K2882:AD2882)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1716","v":0},{"$f":"IF(D2882>10,ROUND(D2883/12,2),D2883)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2883:AE2883)=D2882","v":true},"amortyzacja",null,{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882,0),ROUND(K2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM(K2883:$K2883),0),ROUND(L2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:L2883),0),ROUND(M2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:M2883),0),ROUND(N2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:N2883),0),ROUND(O2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:O2883),0),ROUND(P2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:P2883),0),ROUND(Q2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:Q2883),0),ROUND(R2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:R2883),0),ROUND(S2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:S2883),0),ROUND(T2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:T2883),0),ROUND(U2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:U2883),0),ROUND(V2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:V2883),0),ROUND(W2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:W2883),0),ROUND(X2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:X2883),0),ROUND(Y2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:Y2883),0),ROUND(Z2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:Z2883),0),ROUND(AA2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:AA2883),0),ROUND(AB2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:AB2883),0),ROUND(AC2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:AC2883),0),ROUND(AD2881*$E2883,0)),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2884,ROUND($D2882-SUM($K2883:AD2883),0),ROUND(AE2881*$E2883,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2882/E2883,0),0)","v":0},{"$f":"IF(D2884=0,0,DATEDIF(DATE(D2881,E2881,1),DATE(F2883,G2883,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2881),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2881),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884),0),ROUND(K2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(K2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:K2884),0),ROUND(L2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(L2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:L2884),0),ROUND(M2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(M2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:M2884),0),ROUND(N2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(N2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:N2884),0),ROUND(O2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(O2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:O2884),0),ROUND(P2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(P2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:P2884),0),ROUND(Q2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(Q2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:Q2884),0),ROUND(R2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(R2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:R2884),0),ROUND(S2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(S2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:S2884),0),ROUND(T2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(T2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:T2884),0),ROUND(U2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(U2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:U2884),0),ROUND(V2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(V2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:V2884),0),ROUND(W2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(W2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:W2884),0),ROUND(X2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(X2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:X2884),0),ROUND(Y2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(Y2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:Y2884),0),ROUND(Z2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(Z2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:Z2884),0),ROUND(AA2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(AA2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:AA2884),0),ROUND(AB2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(AB2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:AB2884),0),ROUND(AC2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(AC2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:AC2884),0),ROUND(AD2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(AD2882*$E2883,0))),0),0)","v":0},{"$f":"IF(AND($G2882,NOT(ISTEXT($G2881)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2883,IF(AND($G2883=$G2884,$F2883=$F2884),ROUND($D2882-SUM($K2884:AD2884),0),ROUND(AE2882*$E2883,0)),IF(LataProjekcji>$F2883,0,ROUND(AE2882*$E2883,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2882>10,ROUND((D2884-1)*E2883,0),E2883)","v":0},{"$f":"D2882-D2885","v":0},null,{"$f":"OFFSET($C$269,$D2880,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1720","v":"nazwa ST: 0"},null,{"$f":"D1720","v":165},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1721","v":1900},{"$f":"E1721","v":1},{"$f":"IF(D2889>10,F1721,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2887,0)),\"brak daty\",IF(D2889>10,EDATE(OFFSET($E$269,$D2887,0),D2891),DATE(D2888,E2888,1)))","v":"brak daty"},{"$f":"SUM(K2888:AE2888)=D2891","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM(K2888)+12)<$D2891,12,$D2891-SUM(K2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:K2888)+12)<$D2891,12,$D2891-SUM($K2888:K2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:L2888)+12)<$D2891,12,$D2891-SUM($K2888:L2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:M2888)+12)<$D2891,12,$D2891-SUM($K2888:M2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:N2888)+12)<$D2891,12,$D2891-SUM($K2888:N2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:O2888)+12)<$D2891,12,$D2891-SUM($K2888:O2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:P2888)+12)<$D2891,12,$D2891-SUM($K2888:P2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:Q2888)+12)<$D2891,12,$D2891-SUM($K2888:Q2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:R2888)+12)<$D2891,12,$D2891-SUM($K2888:R2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:S2888)+12)<$D2891,12,$D2891-SUM($K2888:S2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:T2888)+12)<$D2891,12,$D2891-SUM($K2888:T2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:U2888)+12)<$D2891,12,$D2891-SUM($K2888:U2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:V2888)+12)<$D2891,12,$D2891-SUM($K2888:V2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:W2888)+12)<$D2891,12,$D2891-SUM($K2888:W2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:X2888)+12)<$D2891,12,$D2891-SUM($K2888:X2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:Y2888)+12)<$D2891,12,$D2891-SUM($K2888:Y2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:Z2888)+12)<$D2891,12,$D2891-SUM($K2888:Z2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:AA2888)+12)<$D2891,12,$D2891-SUM($K2888:AA2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:AB2888)+12)<$D2891,12,$D2891-SUM($K2888:AB2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:AC2888)+12)<$D2891,12,$D2891-SUM($K2888:AC2888)),0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,$F2888,IF($D2888<LataProjekcji,IF((SUM($K2888:AD2888)+12)<$D2891,12,$D2891-SUM($K2888:AD2888)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1722","v":0},{"$f":"E1722","v":0},{"$f":"F1722","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2887,0)))","v":false},{"$f":"SUM(K2889:AE2889)=E2891","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM(J2889:$K2889)+12)<$E2891,12,$E2891-SUM(J2889:$K2889)),0)),(IF($D2888<LataProjekcji,IF((SUM(J2889:$K2889)+12)<$D2891,12,$D2891-SUM(J2889:$K2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:K2889)+12)<$E2891,12,$E2891-SUM($K2889:K2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:K2889)+12)<$D2891,12,$D2891-SUM($K2889:K2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:L2889)+12)<$E2891,12,$E2891-SUM($K2889:L2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:L2889)+12)<$D2891,12,$D2891-SUM($K2889:L2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:M2889)+12)<$E2891,12,$E2891-SUM($K2889:M2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:M2889)+12)<$D2891,12,$D2891-SUM($K2889:M2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:N2889)+12)<$E2891,12,$E2891-SUM($K2889:N2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:N2889)+12)<$D2891,12,$D2891-SUM($K2889:N2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:O2889)+12)<$E2891,12,$E2891-SUM($K2889:O2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:O2889)+12)<$D2891,12,$D2891-SUM($K2889:O2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:P2889)+12)<$E2891,12,$E2891-SUM($K2889:P2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:P2889)+12)<$D2891,12,$D2891-SUM($K2889:P2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:Q2889)+12)<$E2891,12,$E2891-SUM($K2889:Q2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:Q2889)+12)<$D2891,12,$D2891-SUM($K2889:Q2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:R2889)+12)<$E2891,12,$E2891-SUM($K2889:R2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:R2889)+12)<$D2891,12,$D2891-SUM($K2889:R2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:S2889)+12)<$E2891,12,$E2891-SUM($K2889:S2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:S2889)+12)<$D2891,12,$D2891-SUM($K2889:S2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:T2889)+12)<$E2891,12,$E2891-SUM($K2889:T2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:T2889)+12)<$D2891,12,$D2891-SUM($K2889:T2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:U2889)+12)<$E2891,12,$E2891-SUM($K2889:U2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:U2889)+12)<$D2891,12,$D2891-SUM($K2889:U2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:V2889)+12)<$E2891,12,$E2891-SUM($K2889:V2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:V2889)+12)<$D2891,12,$D2891-SUM($K2889:V2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:W2889)+12)<$E2891,12,$E2891-SUM($K2889:W2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:W2889)+12)<$D2891,12,$D2891-SUM($K2889:W2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:X2889)+12)<$E2891,12,$E2891-SUM($K2889:X2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:X2889)+12)<$D2891,12,$D2891-SUM($K2889:X2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:Y2889)+12)<$E2891,12,$E2891-SUM($K2889:Y2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:Y2889)+12)<$D2891,12,$D2891-SUM($K2889:Y2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:Z2889)+12)<$E2891,12,$E2891-SUM($K2889:Z2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:Z2889)+12)<$D2891,12,$D2891-SUM($K2889:Z2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:AA2889)+12)<$E2891,12,$E2891-SUM($K2889:AA2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:AA2889)+12)<$D2891,12,$D2891-SUM($K2889:AA2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:AB2889)+12)<$E2891,12,$E2891-SUM($K2889:AB2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:AB2889)+12)<$D2891,12,$D2891-SUM($K2889:AB2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:AC2889)+12)<$E2891,12,$E2891-SUM($K2889:AC2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:AC2889)+12)<$D2891,12,$D2891-SUM($K2889:AC2889)),0)))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2888=LataProjekcji,IF($F2888>$E2891,$E2891,$F2888),IF($D2891>=$E2891,(IF($D2888<LataProjekcji,IF((SUM($K2889:AD2889)+12)<$E2891,12,$E2891-SUM($K2889:AD2889)),0)),(IF($D2888<LataProjekcji,IF((SUM($K2889:AD2889)+12)<$D2891,12,$D2891-SUM($K2889:AD2889)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1723","v":0},{"$f":"IF(D2889>10,ROUND(D2890/12,2),D2890)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2890:AE2890)=D2889","v":true},"amortyzacja",null,{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889,0),ROUND(K2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM(K2890:$K2890),0),ROUND(L2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:L2890),0),ROUND(M2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:M2890),0),ROUND(N2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:N2890),0),ROUND(O2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:O2890),0),ROUND(P2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:P2890),0),ROUND(Q2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:Q2890),0),ROUND(R2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:R2890),0),ROUND(S2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:S2890),0),ROUND(T2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:T2890),0),ROUND(U2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:U2890),0),ROUND(V2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:V2890),0),ROUND(W2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:W2890),0),ROUND(X2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:X2890),0),ROUND(Y2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:Y2890),0),ROUND(Z2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:Z2890),0),ROUND(AA2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:AA2890),0),ROUND(AB2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:AB2890),0),ROUND(AC2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:AC2890),0),ROUND(AD2888*$E2890,0)),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2891,ROUND($D2889-SUM($K2890:AD2890),0),ROUND(AE2888*$E2890,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2889/E2890,0),0)","v":0},{"$f":"IF(D2891=0,0,DATEDIF(DATE(D2888,E2888,1),DATE(F2890,G2890,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2888),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2888),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891),0),ROUND(K2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(K2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:K2891),0),ROUND(L2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(L2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:L2891),0),ROUND(M2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(M2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:M2891),0),ROUND(N2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(N2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:N2891),0),ROUND(O2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(O2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:O2891),0),ROUND(P2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(P2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:P2891),0),ROUND(Q2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(Q2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:Q2891),0),ROUND(R2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(R2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:R2891),0),ROUND(S2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(S2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:S2891),0),ROUND(T2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(T2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:T2891),0),ROUND(U2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(U2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:U2891),0),ROUND(V2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(V2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:V2891),0),ROUND(W2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(W2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:W2891),0),ROUND(X2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(X2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:X2891),0),ROUND(Y2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(Y2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:Y2891),0),ROUND(Z2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(Z2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:Z2891),0),ROUND(AA2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(AA2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:AA2891),0),ROUND(AB2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(AB2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:AB2891),0),ROUND(AC2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(AC2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:AC2891),0),ROUND(AD2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(AD2889*$E2890,0))),0),0)","v":0},{"$f":"IF(AND($G2889,NOT(ISTEXT($G2888)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2890,IF(AND($G2890=$G2891,$F2890=$F2891),ROUND($D2889-SUM($K2891:AD2891),0),ROUND(AE2889*$E2890,0)),IF(LataProjekcji>$F2890,0,ROUND(AE2889*$E2890,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2889>10,ROUND((D2891-1)*E2890,0),E2890)","v":0},{"$f":"D2889-D2892","v":0},null,{"$f":"OFFSET($C$269,$D2887,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1727","v":"nazwa ST: 0"},null,{"$f":"D1727","v":166},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1728","v":1900},{"$f":"E1728","v":1},{"$f":"IF(D2896>10,F1728,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2894,0)),\"brak daty\",IF(D2896>10,EDATE(OFFSET($E$269,$D2894,0),D2898),DATE(D2895,E2895,1)))","v":"brak daty"},{"$f":"SUM(K2895:AE2895)=D2898","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM(K2895)+12)<$D2898,12,$D2898-SUM(K2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:K2895)+12)<$D2898,12,$D2898-SUM($K2895:K2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:L2895)+12)<$D2898,12,$D2898-SUM($K2895:L2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:M2895)+12)<$D2898,12,$D2898-SUM($K2895:M2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:N2895)+12)<$D2898,12,$D2898-SUM($K2895:N2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:O2895)+12)<$D2898,12,$D2898-SUM($K2895:O2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:P2895)+12)<$D2898,12,$D2898-SUM($K2895:P2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:Q2895)+12)<$D2898,12,$D2898-SUM($K2895:Q2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:R2895)+12)<$D2898,12,$D2898-SUM($K2895:R2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:S2895)+12)<$D2898,12,$D2898-SUM($K2895:S2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:T2895)+12)<$D2898,12,$D2898-SUM($K2895:T2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:U2895)+12)<$D2898,12,$D2898-SUM($K2895:U2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:V2895)+12)<$D2898,12,$D2898-SUM($K2895:V2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:W2895)+12)<$D2898,12,$D2898-SUM($K2895:W2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:X2895)+12)<$D2898,12,$D2898-SUM($K2895:X2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:Y2895)+12)<$D2898,12,$D2898-SUM($K2895:Y2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:Z2895)+12)<$D2898,12,$D2898-SUM($K2895:Z2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:AA2895)+12)<$D2898,12,$D2898-SUM($K2895:AA2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:AB2895)+12)<$D2898,12,$D2898-SUM($K2895:AB2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:AC2895)+12)<$D2898,12,$D2898-SUM($K2895:AC2895)),0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,$F2895,IF($D2895<LataProjekcji,IF((SUM($K2895:AD2895)+12)<$D2898,12,$D2898-SUM($K2895:AD2895)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1729","v":0},{"$f":"E1729","v":0},{"$f":"F1729","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2894,0)))","v":false},{"$f":"SUM(K2896:AE2896)=E2898","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM(J2896:$K2896)+12)<$E2898,12,$E2898-SUM(J2896:$K2896)),0)),(IF($D2895<LataProjekcji,IF((SUM(J2896:$K2896)+12)<$D2898,12,$D2898-SUM(J2896:$K2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:K2896)+12)<$E2898,12,$E2898-SUM($K2896:K2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:K2896)+12)<$D2898,12,$D2898-SUM($K2896:K2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:L2896)+12)<$E2898,12,$E2898-SUM($K2896:L2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:L2896)+12)<$D2898,12,$D2898-SUM($K2896:L2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:M2896)+12)<$E2898,12,$E2898-SUM($K2896:M2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:M2896)+12)<$D2898,12,$D2898-SUM($K2896:M2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:N2896)+12)<$E2898,12,$E2898-SUM($K2896:N2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:N2896)+12)<$D2898,12,$D2898-SUM($K2896:N2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:O2896)+12)<$E2898,12,$E2898-SUM($K2896:O2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:O2896)+12)<$D2898,12,$D2898-SUM($K2896:O2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:P2896)+12)<$E2898,12,$E2898-SUM($K2896:P2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:P2896)+12)<$D2898,12,$D2898-SUM($K2896:P2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:Q2896)+12)<$E2898,12,$E2898-SUM($K2896:Q2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:Q2896)+12)<$D2898,12,$D2898-SUM($K2896:Q2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:R2896)+12)<$E2898,12,$E2898-SUM($K2896:R2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:R2896)+12)<$D2898,12,$D2898-SUM($K2896:R2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:S2896)+12)<$E2898,12,$E2898-SUM($K2896:S2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:S2896)+12)<$D2898,12,$D2898-SUM($K2896:S2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:T2896)+12)<$E2898,12,$E2898-SUM($K2896:T2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:T2896)+12)<$D2898,12,$D2898-SUM($K2896:T2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:U2896)+12)<$E2898,12,$E2898-SUM($K2896:U2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:U2896)+12)<$D2898,12,$D2898-SUM($K2896:U2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:V2896)+12)<$E2898,12,$E2898-SUM($K2896:V2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:V2896)+12)<$D2898,12,$D2898-SUM($K2896:V2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:W2896)+12)<$E2898,12,$E2898-SUM($K2896:W2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:W2896)+12)<$D2898,12,$D2898-SUM($K2896:W2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:X2896)+12)<$E2898,12,$E2898-SUM($K2896:X2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:X2896)+12)<$D2898,12,$D2898-SUM($K2896:X2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:Y2896)+12)<$E2898,12,$E2898-SUM($K2896:Y2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:Y2896)+12)<$D2898,12,$D2898-SUM($K2896:Y2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:Z2896)+12)<$E2898,12,$E2898-SUM($K2896:Z2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:Z2896)+12)<$D2898,12,$D2898-SUM($K2896:Z2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:AA2896)+12)<$E2898,12,$E2898-SUM($K2896:AA2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:AA2896)+12)<$D2898,12,$D2898-SUM($K2896:AA2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:AB2896)+12)<$E2898,12,$E2898-SUM($K2896:AB2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:AB2896)+12)<$D2898,12,$D2898-SUM($K2896:AB2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:AC2896)+12)<$E2898,12,$E2898-SUM($K2896:AC2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:AC2896)+12)<$D2898,12,$D2898-SUM($K2896:AC2896)),0)))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2895=LataProjekcji,IF($F2895>$E2898,$E2898,$F2895),IF($D2898>=$E2898,(IF($D2895<LataProjekcji,IF((SUM($K2896:AD2896)+12)<$E2898,12,$E2898-SUM($K2896:AD2896)),0)),(IF($D2895<LataProjekcji,IF((SUM($K2896:AD2896)+12)<$D2898,12,$D2898-SUM($K2896:AD2896)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1730","v":0},{"$f":"IF(D2896>10,ROUND(D2897/12,2),D2897)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2897:AE2897)=D2896","v":true},"amortyzacja",null,{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896,0),ROUND(K2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM(K2897:$K2897),0),ROUND(L2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:L2897),0),ROUND(M2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:M2897),0),ROUND(N2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:N2897),0),ROUND(O2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:O2897),0),ROUND(P2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:P2897),0),ROUND(Q2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:Q2897),0),ROUND(R2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:R2897),0),ROUND(S2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:S2897),0),ROUND(T2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:T2897),0),ROUND(U2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:U2897),0),ROUND(V2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:V2897),0),ROUND(W2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:W2897),0),ROUND(X2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:X2897),0),ROUND(Y2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:Y2897),0),ROUND(Z2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:Z2897),0),ROUND(AA2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:AA2897),0),ROUND(AB2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:AB2897),0),ROUND(AC2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:AC2897),0),ROUND(AD2895*$E2897,0)),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2898,ROUND($D2896-SUM($K2897:AD2897),0),ROUND(AE2895*$E2897,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2896/E2897,0),0)","v":0},{"$f":"IF(D2898=0,0,DATEDIF(DATE(D2895,E2895,1),DATE(F2897,G2897,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2895),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2895),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898),0),ROUND(K2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(K2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:K2898),0),ROUND(L2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(L2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:L2898),0),ROUND(M2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(M2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:M2898),0),ROUND(N2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(N2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:N2898),0),ROUND(O2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(O2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:O2898),0),ROUND(P2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(P2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:P2898),0),ROUND(Q2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(Q2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:Q2898),0),ROUND(R2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(R2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:R2898),0),ROUND(S2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(S2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:S2898),0),ROUND(T2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(T2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:T2898),0),ROUND(U2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(U2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:U2898),0),ROUND(V2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(V2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:V2898),0),ROUND(W2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(W2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:W2898),0),ROUND(X2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(X2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:X2898),0),ROUND(Y2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(Y2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:Y2898),0),ROUND(Z2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(Z2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:Z2898),0),ROUND(AA2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(AA2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:AA2898),0),ROUND(AB2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(AB2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:AB2898),0),ROUND(AC2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(AC2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:AC2898),0),ROUND(AD2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(AD2896*$E2897,0))),0),0)","v":0},{"$f":"IF(AND($G2896,NOT(ISTEXT($G2895)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2897,IF(AND($G2897=$G2898,$F2897=$F2898),ROUND($D2896-SUM($K2898:AD2898),0),ROUND(AE2896*$E2897,0)),IF(LataProjekcji>$F2897,0,ROUND(AE2896*$E2897,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2896>10,ROUND((D2898-1)*E2897,0),E2897)","v":0},{"$f":"D2896-D2899","v":0},null,{"$f":"OFFSET($C$269,$D2894,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1734","v":"nazwa ST: 0"},null,{"$f":"D1734","v":167},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1735","v":1900},{"$f":"E1735","v":1},{"$f":"IF(D2903>10,F1735,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2901,0)),\"brak daty\",IF(D2903>10,EDATE(OFFSET($E$269,$D2901,0),D2905),DATE(D2902,E2902,1)))","v":"brak daty"},{"$f":"SUM(K2902:AE2902)=D2905","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM(K2902)+12)<$D2905,12,$D2905-SUM(K2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:K2902)+12)<$D2905,12,$D2905-SUM($K2902:K2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:L2902)+12)<$D2905,12,$D2905-SUM($K2902:L2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:M2902)+12)<$D2905,12,$D2905-SUM($K2902:M2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:N2902)+12)<$D2905,12,$D2905-SUM($K2902:N2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:O2902)+12)<$D2905,12,$D2905-SUM($K2902:O2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:P2902)+12)<$D2905,12,$D2905-SUM($K2902:P2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:Q2902)+12)<$D2905,12,$D2905-SUM($K2902:Q2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:R2902)+12)<$D2905,12,$D2905-SUM($K2902:R2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:S2902)+12)<$D2905,12,$D2905-SUM($K2902:S2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:T2902)+12)<$D2905,12,$D2905-SUM($K2902:T2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:U2902)+12)<$D2905,12,$D2905-SUM($K2902:U2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:V2902)+12)<$D2905,12,$D2905-SUM($K2902:V2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:W2902)+12)<$D2905,12,$D2905-SUM($K2902:W2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:X2902)+12)<$D2905,12,$D2905-SUM($K2902:X2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:Y2902)+12)<$D2905,12,$D2905-SUM($K2902:Y2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:Z2902)+12)<$D2905,12,$D2905-SUM($K2902:Z2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:AA2902)+12)<$D2905,12,$D2905-SUM($K2902:AA2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:AB2902)+12)<$D2905,12,$D2905-SUM($K2902:AB2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:AC2902)+12)<$D2905,12,$D2905-SUM($K2902:AC2902)),0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,$F2902,IF($D2902<LataProjekcji,IF((SUM($K2902:AD2902)+12)<$D2905,12,$D2905-SUM($K2902:AD2902)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1736","v":0},{"$f":"E1736","v":0},{"$f":"F1736","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2901,0)))","v":false},{"$f":"SUM(K2903:AE2903)=E2905","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM(J2903:$K2903)+12)<$E2905,12,$E2905-SUM(J2903:$K2903)),0)),(IF($D2902<LataProjekcji,IF((SUM(J2903:$K2903)+12)<$D2905,12,$D2905-SUM(J2903:$K2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:K2903)+12)<$E2905,12,$E2905-SUM($K2903:K2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:K2903)+12)<$D2905,12,$D2905-SUM($K2903:K2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:L2903)+12)<$E2905,12,$E2905-SUM($K2903:L2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:L2903)+12)<$D2905,12,$D2905-SUM($K2903:L2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:M2903)+12)<$E2905,12,$E2905-SUM($K2903:M2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:M2903)+12)<$D2905,12,$D2905-SUM($K2903:M2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:N2903)+12)<$E2905,12,$E2905-SUM($K2903:N2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:N2903)+12)<$D2905,12,$D2905-SUM($K2903:N2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:O2903)+12)<$E2905,12,$E2905-SUM($K2903:O2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:O2903)+12)<$D2905,12,$D2905-SUM($K2903:O2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:P2903)+12)<$E2905,12,$E2905-SUM($K2903:P2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:P2903)+12)<$D2905,12,$D2905-SUM($K2903:P2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:Q2903)+12)<$E2905,12,$E2905-SUM($K2903:Q2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:Q2903)+12)<$D2905,12,$D2905-SUM($K2903:Q2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:R2903)+12)<$E2905,12,$E2905-SUM($K2903:R2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:R2903)+12)<$D2905,12,$D2905-SUM($K2903:R2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:S2903)+12)<$E2905,12,$E2905-SUM($K2903:S2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:S2903)+12)<$D2905,12,$D2905-SUM($K2903:S2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:T2903)+12)<$E2905,12,$E2905-SUM($K2903:T2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:T2903)+12)<$D2905,12,$D2905-SUM($K2903:T2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:U2903)+12)<$E2905,12,$E2905-SUM($K2903:U2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:U2903)+12)<$D2905,12,$D2905-SUM($K2903:U2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:V2903)+12)<$E2905,12,$E2905-SUM($K2903:V2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:V2903)+12)<$D2905,12,$D2905-SUM($K2903:V2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:W2903)+12)<$E2905,12,$E2905-SUM($K2903:W2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:W2903)+12)<$D2905,12,$D2905-SUM($K2903:W2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:X2903)+12)<$E2905,12,$E2905-SUM($K2903:X2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:X2903)+12)<$D2905,12,$D2905-SUM($K2903:X2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:Y2903)+12)<$E2905,12,$E2905-SUM($K2903:Y2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:Y2903)+12)<$D2905,12,$D2905-SUM($K2903:Y2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:Z2903)+12)<$E2905,12,$E2905-SUM($K2903:Z2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:Z2903)+12)<$D2905,12,$D2905-SUM($K2903:Z2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:AA2903)+12)<$E2905,12,$E2905-SUM($K2903:AA2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:AA2903)+12)<$D2905,12,$D2905-SUM($K2903:AA2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:AB2903)+12)<$E2905,12,$E2905-SUM($K2903:AB2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:AB2903)+12)<$D2905,12,$D2905-SUM($K2903:AB2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:AC2903)+12)<$E2905,12,$E2905-SUM($K2903:AC2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:AC2903)+12)<$D2905,12,$D2905-SUM($K2903:AC2903)),0)))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2902=LataProjekcji,IF($F2902>$E2905,$E2905,$F2902),IF($D2905>=$E2905,(IF($D2902<LataProjekcji,IF((SUM($K2903:AD2903)+12)<$E2905,12,$E2905-SUM($K2903:AD2903)),0)),(IF($D2902<LataProjekcji,IF((SUM($K2903:AD2903)+12)<$D2905,12,$D2905-SUM($K2903:AD2903)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1737","v":0},{"$f":"IF(D2903>10,ROUND(D2904/12,2),D2904)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2904:AE2904)=D2903","v":true},"amortyzacja",null,{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903,0),ROUND(K2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM(K2904:$K2904),0),ROUND(L2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:L2904),0),ROUND(M2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:M2904),0),ROUND(N2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:N2904),0),ROUND(O2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:O2904),0),ROUND(P2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:P2904),0),ROUND(Q2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:Q2904),0),ROUND(R2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:R2904),0),ROUND(S2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:S2904),0),ROUND(T2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:T2904),0),ROUND(U2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:U2904),0),ROUND(V2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:V2904),0),ROUND(W2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:W2904),0),ROUND(X2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:X2904),0),ROUND(Y2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:Y2904),0),ROUND(Z2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:Z2904),0),ROUND(AA2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:AA2904),0),ROUND(AB2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:AB2904),0),ROUND(AC2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:AC2904),0),ROUND(AD2902*$E2904,0)),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2905,ROUND($D2903-SUM($K2904:AD2904),0),ROUND(AE2902*$E2904,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2903/E2904,0),0)","v":0},{"$f":"IF(D2905=0,0,DATEDIF(DATE(D2902,E2902,1),DATE(F2904,G2904,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2902),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2902),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905),0),ROUND(K2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(K2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:K2905),0),ROUND(L2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(L2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:L2905),0),ROUND(M2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(M2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:M2905),0),ROUND(N2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(N2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:N2905),0),ROUND(O2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(O2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:O2905),0),ROUND(P2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(P2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:P2905),0),ROUND(Q2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(Q2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:Q2905),0),ROUND(R2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(R2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:R2905),0),ROUND(S2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(S2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:S2905),0),ROUND(T2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(T2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:T2905),0),ROUND(U2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(U2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:U2905),0),ROUND(V2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(V2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:V2905),0),ROUND(W2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(W2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:W2905),0),ROUND(X2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(X2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:X2905),0),ROUND(Y2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(Y2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:Y2905),0),ROUND(Z2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(Z2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:Z2905),0),ROUND(AA2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(AA2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:AA2905),0),ROUND(AB2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(AB2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:AB2905),0),ROUND(AC2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(AC2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:AC2905),0),ROUND(AD2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(AD2903*$E2904,0))),0),0)","v":0},{"$f":"IF(AND($G2903,NOT(ISTEXT($G2902)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2904,IF(AND($G2904=$G2905,$F2904=$F2905),ROUND($D2903-SUM($K2905:AD2905),0),ROUND(AE2903*$E2904,0)),IF(LataProjekcji>$F2904,0,ROUND(AE2903*$E2904,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2903>10,ROUND((D2905-1)*E2904,0),E2904)","v":0},{"$f":"D2903-D2906","v":0},null,{"$f":"OFFSET($C$269,$D2901,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1741","v":"nazwa ST: 0"},null,{"$f":"D1741","v":168},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1742","v":1900},{"$f":"E1742","v":1},{"$f":"IF(D2910>10,F1742,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2908,0)),\"brak daty\",IF(D2910>10,EDATE(OFFSET($E$269,$D2908,0),D2912),DATE(D2909,E2909,1)))","v":"brak daty"},{"$f":"SUM(K2909:AE2909)=D2912","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM(K2909)+12)<$D2912,12,$D2912-SUM(K2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:K2909)+12)<$D2912,12,$D2912-SUM($K2909:K2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:L2909)+12)<$D2912,12,$D2912-SUM($K2909:L2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:M2909)+12)<$D2912,12,$D2912-SUM($K2909:M2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:N2909)+12)<$D2912,12,$D2912-SUM($K2909:N2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:O2909)+12)<$D2912,12,$D2912-SUM($K2909:O2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:P2909)+12)<$D2912,12,$D2912-SUM($K2909:P2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:Q2909)+12)<$D2912,12,$D2912-SUM($K2909:Q2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:R2909)+12)<$D2912,12,$D2912-SUM($K2909:R2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:S2909)+12)<$D2912,12,$D2912-SUM($K2909:S2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:T2909)+12)<$D2912,12,$D2912-SUM($K2909:T2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:U2909)+12)<$D2912,12,$D2912-SUM($K2909:U2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:V2909)+12)<$D2912,12,$D2912-SUM($K2909:V2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:W2909)+12)<$D2912,12,$D2912-SUM($K2909:W2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:X2909)+12)<$D2912,12,$D2912-SUM($K2909:X2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:Y2909)+12)<$D2912,12,$D2912-SUM($K2909:Y2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:Z2909)+12)<$D2912,12,$D2912-SUM($K2909:Z2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:AA2909)+12)<$D2912,12,$D2912-SUM($K2909:AA2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:AB2909)+12)<$D2912,12,$D2912-SUM($K2909:AB2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:AC2909)+12)<$D2912,12,$D2912-SUM($K2909:AC2909)),0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,$F2909,IF($D2909<LataProjekcji,IF((SUM($K2909:AD2909)+12)<$D2912,12,$D2912-SUM($K2909:AD2909)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1743","v":0},{"$f":"E1743","v":0},{"$f":"F1743","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2908,0)))","v":false},{"$f":"SUM(K2910:AE2910)=E2912","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM(J2910:$K2910)+12)<$E2912,12,$E2912-SUM(J2910:$K2910)),0)),(IF($D2909<LataProjekcji,IF((SUM(J2910:$K2910)+12)<$D2912,12,$D2912-SUM(J2910:$K2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:K2910)+12)<$E2912,12,$E2912-SUM($K2910:K2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:K2910)+12)<$D2912,12,$D2912-SUM($K2910:K2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:L2910)+12)<$E2912,12,$E2912-SUM($K2910:L2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:L2910)+12)<$D2912,12,$D2912-SUM($K2910:L2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:M2910)+12)<$E2912,12,$E2912-SUM($K2910:M2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:M2910)+12)<$D2912,12,$D2912-SUM($K2910:M2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:N2910)+12)<$E2912,12,$E2912-SUM($K2910:N2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:N2910)+12)<$D2912,12,$D2912-SUM($K2910:N2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:O2910)+12)<$E2912,12,$E2912-SUM($K2910:O2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:O2910)+12)<$D2912,12,$D2912-SUM($K2910:O2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:P2910)+12)<$E2912,12,$E2912-SUM($K2910:P2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:P2910)+12)<$D2912,12,$D2912-SUM($K2910:P2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:Q2910)+12)<$E2912,12,$E2912-SUM($K2910:Q2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:Q2910)+12)<$D2912,12,$D2912-SUM($K2910:Q2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:R2910)+12)<$E2912,12,$E2912-SUM($K2910:R2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:R2910)+12)<$D2912,12,$D2912-SUM($K2910:R2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:S2910)+12)<$E2912,12,$E2912-SUM($K2910:S2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:S2910)+12)<$D2912,12,$D2912-SUM($K2910:S2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:T2910)+12)<$E2912,12,$E2912-SUM($K2910:T2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:T2910)+12)<$D2912,12,$D2912-SUM($K2910:T2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:U2910)+12)<$E2912,12,$E2912-SUM($K2910:U2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:U2910)+12)<$D2912,12,$D2912-SUM($K2910:U2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:V2910)+12)<$E2912,12,$E2912-SUM($K2910:V2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:V2910)+12)<$D2912,12,$D2912-SUM($K2910:V2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:W2910)+12)<$E2912,12,$E2912-SUM($K2910:W2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:W2910)+12)<$D2912,12,$D2912-SUM($K2910:W2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:X2910)+12)<$E2912,12,$E2912-SUM($K2910:X2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:X2910)+12)<$D2912,12,$D2912-SUM($K2910:X2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:Y2910)+12)<$E2912,12,$E2912-SUM($K2910:Y2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:Y2910)+12)<$D2912,12,$D2912-SUM($K2910:Y2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:Z2910)+12)<$E2912,12,$E2912-SUM($K2910:Z2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:Z2910)+12)<$D2912,12,$D2912-SUM($K2910:Z2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:AA2910)+12)<$E2912,12,$E2912-SUM($K2910:AA2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:AA2910)+12)<$D2912,12,$D2912-SUM($K2910:AA2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:AB2910)+12)<$E2912,12,$E2912-SUM($K2910:AB2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:AB2910)+12)<$D2912,12,$D2912-SUM($K2910:AB2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:AC2910)+12)<$E2912,12,$E2912-SUM($K2910:AC2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:AC2910)+12)<$D2912,12,$D2912-SUM($K2910:AC2910)),0)))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2909=LataProjekcji,IF($F2909>$E2912,$E2912,$F2909),IF($D2912>=$E2912,(IF($D2909<LataProjekcji,IF((SUM($K2910:AD2910)+12)<$E2912,12,$E2912-SUM($K2910:AD2910)),0)),(IF($D2909<LataProjekcji,IF((SUM($K2910:AD2910)+12)<$D2912,12,$D2912-SUM($K2910:AD2910)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1744","v":0},{"$f":"IF(D2910>10,ROUND(D2911/12,2),D2911)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2911:AE2911)=D2910","v":true},"amortyzacja",null,{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910,0),ROUND(K2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM(K2911:$K2911),0),ROUND(L2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:L2911),0),ROUND(M2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:M2911),0),ROUND(N2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:N2911),0),ROUND(O2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:O2911),0),ROUND(P2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:P2911),0),ROUND(Q2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:Q2911),0),ROUND(R2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:R2911),0),ROUND(S2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:S2911),0),ROUND(T2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:T2911),0),ROUND(U2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:U2911),0),ROUND(V2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:V2911),0),ROUND(W2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:W2911),0),ROUND(X2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:X2911),0),ROUND(Y2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:Y2911),0),ROUND(Z2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:Z2911),0),ROUND(AA2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:AA2911),0),ROUND(AB2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:AB2911),0),ROUND(AC2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:AC2911),0),ROUND(AD2909*$E2911,0)),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2912,ROUND($D2910-SUM($K2911:AD2911),0),ROUND(AE2909*$E2911,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2910/E2911,0),0)","v":0},{"$f":"IF(D2912=0,0,DATEDIF(DATE(D2909,E2909,1),DATE(F2911,G2911,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2909),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2909),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912),0),ROUND(K2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(K2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:K2912),0),ROUND(L2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(L2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:L2912),0),ROUND(M2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(M2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:M2912),0),ROUND(N2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(N2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:N2912),0),ROUND(O2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(O2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:O2912),0),ROUND(P2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(P2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:P2912),0),ROUND(Q2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(Q2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:Q2912),0),ROUND(R2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(R2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:R2912),0),ROUND(S2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(S2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:S2912),0),ROUND(T2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(T2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:T2912),0),ROUND(U2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(U2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:U2912),0),ROUND(V2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(V2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:V2912),0),ROUND(W2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(W2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:W2912),0),ROUND(X2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(X2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:X2912),0),ROUND(Y2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(Y2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:Y2912),0),ROUND(Z2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(Z2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:Z2912),0),ROUND(AA2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(AA2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:AA2912),0),ROUND(AB2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(AB2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:AB2912),0),ROUND(AC2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(AC2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:AC2912),0),ROUND(AD2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(AD2910*$E2911,0))),0),0)","v":0},{"$f":"IF(AND($G2910,NOT(ISTEXT($G2909)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2911,IF(AND($G2911=$G2912,$F2911=$F2912),ROUND($D2910-SUM($K2912:AD2912),0),ROUND(AE2910*$E2911,0)),IF(LataProjekcji>$F2911,0,ROUND(AE2910*$E2911,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2910>10,ROUND((D2912-1)*E2911,0),E2911)","v":0},{"$f":"D2910-D2913","v":0},null,{"$f":"OFFSET($C$269,$D2908,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1748","v":"nazwa ST: 0"},null,{"$f":"D1748","v":169},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1749","v":1900},{"$f":"E1749","v":1},{"$f":"IF(D2917>10,F1749,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2915,0)),\"brak daty\",IF(D2917>10,EDATE(OFFSET($E$269,$D2915,0),D2919),DATE(D2916,E2916,1)))","v":"brak daty"},{"$f":"SUM(K2916:AE2916)=D2919","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM(K2916)+12)<$D2919,12,$D2919-SUM(K2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:K2916)+12)<$D2919,12,$D2919-SUM($K2916:K2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:L2916)+12)<$D2919,12,$D2919-SUM($K2916:L2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:M2916)+12)<$D2919,12,$D2919-SUM($K2916:M2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:N2916)+12)<$D2919,12,$D2919-SUM($K2916:N2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:O2916)+12)<$D2919,12,$D2919-SUM($K2916:O2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:P2916)+12)<$D2919,12,$D2919-SUM($K2916:P2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:Q2916)+12)<$D2919,12,$D2919-SUM($K2916:Q2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:R2916)+12)<$D2919,12,$D2919-SUM($K2916:R2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:S2916)+12)<$D2919,12,$D2919-SUM($K2916:S2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:T2916)+12)<$D2919,12,$D2919-SUM($K2916:T2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:U2916)+12)<$D2919,12,$D2919-SUM($K2916:U2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:V2916)+12)<$D2919,12,$D2919-SUM($K2916:V2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:W2916)+12)<$D2919,12,$D2919-SUM($K2916:W2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:X2916)+12)<$D2919,12,$D2919-SUM($K2916:X2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:Y2916)+12)<$D2919,12,$D2919-SUM($K2916:Y2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:Z2916)+12)<$D2919,12,$D2919-SUM($K2916:Z2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:AA2916)+12)<$D2919,12,$D2919-SUM($K2916:AA2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:AB2916)+12)<$D2919,12,$D2919-SUM($K2916:AB2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:AC2916)+12)<$D2919,12,$D2919-SUM($K2916:AC2916)),0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,$F2916,IF($D2916<LataProjekcji,IF((SUM($K2916:AD2916)+12)<$D2919,12,$D2919-SUM($K2916:AD2916)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1750","v":0},{"$f":"E1750","v":0},{"$f":"F1750","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2915,0)))","v":false},{"$f":"SUM(K2917:AE2917)=E2919","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM(J2917:$K2917)+12)<$E2919,12,$E2919-SUM(J2917:$K2917)),0)),(IF($D2916<LataProjekcji,IF((SUM(J2917:$K2917)+12)<$D2919,12,$D2919-SUM(J2917:$K2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:K2917)+12)<$E2919,12,$E2919-SUM($K2917:K2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:K2917)+12)<$D2919,12,$D2919-SUM($K2917:K2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:L2917)+12)<$E2919,12,$E2919-SUM($K2917:L2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:L2917)+12)<$D2919,12,$D2919-SUM($K2917:L2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:M2917)+12)<$E2919,12,$E2919-SUM($K2917:M2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:M2917)+12)<$D2919,12,$D2919-SUM($K2917:M2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:N2917)+12)<$E2919,12,$E2919-SUM($K2917:N2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:N2917)+12)<$D2919,12,$D2919-SUM($K2917:N2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:O2917)+12)<$E2919,12,$E2919-SUM($K2917:O2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:O2917)+12)<$D2919,12,$D2919-SUM($K2917:O2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:P2917)+12)<$E2919,12,$E2919-SUM($K2917:P2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:P2917)+12)<$D2919,12,$D2919-SUM($K2917:P2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:Q2917)+12)<$E2919,12,$E2919-SUM($K2917:Q2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:Q2917)+12)<$D2919,12,$D2919-SUM($K2917:Q2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:R2917)+12)<$E2919,12,$E2919-SUM($K2917:R2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:R2917)+12)<$D2919,12,$D2919-SUM($K2917:R2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:S2917)+12)<$E2919,12,$E2919-SUM($K2917:S2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:S2917)+12)<$D2919,12,$D2919-SUM($K2917:S2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:T2917)+12)<$E2919,12,$E2919-SUM($K2917:T2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:T2917)+12)<$D2919,12,$D2919-SUM($K2917:T2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:U2917)+12)<$E2919,12,$E2919-SUM($K2917:U2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:U2917)+12)<$D2919,12,$D2919-SUM($K2917:U2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:V2917)+12)<$E2919,12,$E2919-SUM($K2917:V2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:V2917)+12)<$D2919,12,$D2919-SUM($K2917:V2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:W2917)+12)<$E2919,12,$E2919-SUM($K2917:W2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:W2917)+12)<$D2919,12,$D2919-SUM($K2917:W2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:X2917)+12)<$E2919,12,$E2919-SUM($K2917:X2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:X2917)+12)<$D2919,12,$D2919-SUM($K2917:X2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:Y2917)+12)<$E2919,12,$E2919-SUM($K2917:Y2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:Y2917)+12)<$D2919,12,$D2919-SUM($K2917:Y2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:Z2917)+12)<$E2919,12,$E2919-SUM($K2917:Z2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:Z2917)+12)<$D2919,12,$D2919-SUM($K2917:Z2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:AA2917)+12)<$E2919,12,$E2919-SUM($K2917:AA2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:AA2917)+12)<$D2919,12,$D2919-SUM($K2917:AA2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:AB2917)+12)<$E2919,12,$E2919-SUM($K2917:AB2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:AB2917)+12)<$D2919,12,$D2919-SUM($K2917:AB2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:AC2917)+12)<$E2919,12,$E2919-SUM($K2917:AC2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:AC2917)+12)<$D2919,12,$D2919-SUM($K2917:AC2917)),0)))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2916=LataProjekcji,IF($F2916>$E2919,$E2919,$F2916),IF($D2919>=$E2919,(IF($D2916<LataProjekcji,IF((SUM($K2917:AD2917)+12)<$E2919,12,$E2919-SUM($K2917:AD2917)),0)),(IF($D2916<LataProjekcji,IF((SUM($K2917:AD2917)+12)<$D2919,12,$D2919-SUM($K2917:AD2917)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1751","v":0},{"$f":"IF(D2917>10,ROUND(D2918/12,2),D2918)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2918:AE2918)=D2917","v":true},"amortyzacja",null,{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917,0),ROUND(K2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM(K2918:$K2918),0),ROUND(L2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:L2918),0),ROUND(M2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:M2918),0),ROUND(N2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:N2918),0),ROUND(O2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:O2918),0),ROUND(P2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:P2918),0),ROUND(Q2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:Q2918),0),ROUND(R2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:R2918),0),ROUND(S2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:S2918),0),ROUND(T2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:T2918),0),ROUND(U2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:U2918),0),ROUND(V2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:V2918),0),ROUND(W2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:W2918),0),ROUND(X2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:X2918),0),ROUND(Y2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:Y2918),0),ROUND(Z2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:Z2918),0),ROUND(AA2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:AA2918),0),ROUND(AB2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:AB2918),0),ROUND(AC2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:AC2918),0),ROUND(AD2916*$E2918,0)),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2919,ROUND($D2917-SUM($K2918:AD2918),0),ROUND(AE2916*$E2918,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2917/E2918,0),0)","v":0},{"$f":"IF(D2919=0,0,DATEDIF(DATE(D2916,E2916,1),DATE(F2918,G2918,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2916),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2916),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919),0),ROUND(K2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(K2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:K2919),0),ROUND(L2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(L2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:L2919),0),ROUND(M2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(M2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:M2919),0),ROUND(N2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(N2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:N2919),0),ROUND(O2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(O2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:O2919),0),ROUND(P2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(P2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:P2919),0),ROUND(Q2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(Q2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:Q2919),0),ROUND(R2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(R2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:R2919),0),ROUND(S2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(S2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:S2919),0),ROUND(T2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(T2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:T2919),0),ROUND(U2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(U2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:U2919),0),ROUND(V2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(V2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:V2919),0),ROUND(W2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(W2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:W2919),0),ROUND(X2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(X2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:X2919),0),ROUND(Y2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(Y2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:Y2919),0),ROUND(Z2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(Z2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:Z2919),0),ROUND(AA2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(AA2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:AA2919),0),ROUND(AB2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(AB2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:AB2919),0),ROUND(AC2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(AC2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:AC2919),0),ROUND(AD2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(AD2917*$E2918,0))),0),0)","v":0},{"$f":"IF(AND($G2917,NOT(ISTEXT($G2916)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2918,IF(AND($G2918=$G2919,$F2918=$F2919),ROUND($D2917-SUM($K2919:AD2919),0),ROUND(AE2917*$E2918,0)),IF(LataProjekcji>$F2918,0,ROUND(AE2917*$E2918,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2917>10,ROUND((D2919-1)*E2918,0),E2918)","v":0},{"$f":"D2917-D2920","v":0},null,{"$f":"OFFSET($C$269,$D2915,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1755","v":"nazwa ST: 0"},null,{"$f":"D1755","v":170},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1756","v":1900},{"$f":"E1756","v":1},{"$f":"IF(D2924>10,F1756,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2922,0)),\"brak daty\",IF(D2924>10,EDATE(OFFSET($E$269,$D2922,0),D2926),DATE(D2923,E2923,1)))","v":"brak daty"},{"$f":"SUM(K2923:AE2923)=D2926","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM(K2923)+12)<$D2926,12,$D2926-SUM(K2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:K2923)+12)<$D2926,12,$D2926-SUM($K2923:K2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:L2923)+12)<$D2926,12,$D2926-SUM($K2923:L2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:M2923)+12)<$D2926,12,$D2926-SUM($K2923:M2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:N2923)+12)<$D2926,12,$D2926-SUM($K2923:N2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:O2923)+12)<$D2926,12,$D2926-SUM($K2923:O2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:P2923)+12)<$D2926,12,$D2926-SUM($K2923:P2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:Q2923)+12)<$D2926,12,$D2926-SUM($K2923:Q2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:R2923)+12)<$D2926,12,$D2926-SUM($K2923:R2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:S2923)+12)<$D2926,12,$D2926-SUM($K2923:S2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:T2923)+12)<$D2926,12,$D2926-SUM($K2923:T2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:U2923)+12)<$D2926,12,$D2926-SUM($K2923:U2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:V2923)+12)<$D2926,12,$D2926-SUM($K2923:V2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:W2923)+12)<$D2926,12,$D2926-SUM($K2923:W2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:X2923)+12)<$D2926,12,$D2926-SUM($K2923:X2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:Y2923)+12)<$D2926,12,$D2926-SUM($K2923:Y2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:Z2923)+12)<$D2926,12,$D2926-SUM($K2923:Z2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:AA2923)+12)<$D2926,12,$D2926-SUM($K2923:AA2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:AB2923)+12)<$D2926,12,$D2926-SUM($K2923:AB2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:AC2923)+12)<$D2926,12,$D2926-SUM($K2923:AC2923)),0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,$F2923,IF($D2923<LataProjekcji,IF((SUM($K2923:AD2923)+12)<$D2926,12,$D2926-SUM($K2923:AD2923)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1757","v":0},{"$f":"E1757","v":0},{"$f":"F1757","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2922,0)))","v":false},{"$f":"SUM(K2924:AE2924)=E2926","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM(J2924:$K2924)+12)<$E2926,12,$E2926-SUM(J2924:$K2924)),0)),(IF($D2923<LataProjekcji,IF((SUM(J2924:$K2924)+12)<$D2926,12,$D2926-SUM(J2924:$K2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:K2924)+12)<$E2926,12,$E2926-SUM($K2924:K2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:K2924)+12)<$D2926,12,$D2926-SUM($K2924:K2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:L2924)+12)<$E2926,12,$E2926-SUM($K2924:L2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:L2924)+12)<$D2926,12,$D2926-SUM($K2924:L2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:M2924)+12)<$E2926,12,$E2926-SUM($K2924:M2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:M2924)+12)<$D2926,12,$D2926-SUM($K2924:M2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:N2924)+12)<$E2926,12,$E2926-SUM($K2924:N2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:N2924)+12)<$D2926,12,$D2926-SUM($K2924:N2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:O2924)+12)<$E2926,12,$E2926-SUM($K2924:O2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:O2924)+12)<$D2926,12,$D2926-SUM($K2924:O2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:P2924)+12)<$E2926,12,$E2926-SUM($K2924:P2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:P2924)+12)<$D2926,12,$D2926-SUM($K2924:P2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:Q2924)+12)<$E2926,12,$E2926-SUM($K2924:Q2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:Q2924)+12)<$D2926,12,$D2926-SUM($K2924:Q2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:R2924)+12)<$E2926,12,$E2926-SUM($K2924:R2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:R2924)+12)<$D2926,12,$D2926-SUM($K2924:R2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:S2924)+12)<$E2926,12,$E2926-SUM($K2924:S2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:S2924)+12)<$D2926,12,$D2926-SUM($K2924:S2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:T2924)+12)<$E2926,12,$E2926-SUM($K2924:T2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:T2924)+12)<$D2926,12,$D2926-SUM($K2924:T2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:U2924)+12)<$E2926,12,$E2926-SUM($K2924:U2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:U2924)+12)<$D2926,12,$D2926-SUM($K2924:U2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:V2924)+12)<$E2926,12,$E2926-SUM($K2924:V2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:V2924)+12)<$D2926,12,$D2926-SUM($K2924:V2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:W2924)+12)<$E2926,12,$E2926-SUM($K2924:W2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:W2924)+12)<$D2926,12,$D2926-SUM($K2924:W2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:X2924)+12)<$E2926,12,$E2926-SUM($K2924:X2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:X2924)+12)<$D2926,12,$D2926-SUM($K2924:X2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:Y2924)+12)<$E2926,12,$E2926-SUM($K2924:Y2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:Y2924)+12)<$D2926,12,$D2926-SUM($K2924:Y2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:Z2924)+12)<$E2926,12,$E2926-SUM($K2924:Z2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:Z2924)+12)<$D2926,12,$D2926-SUM($K2924:Z2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:AA2924)+12)<$E2926,12,$E2926-SUM($K2924:AA2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:AA2924)+12)<$D2926,12,$D2926-SUM($K2924:AA2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:AB2924)+12)<$E2926,12,$E2926-SUM($K2924:AB2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:AB2924)+12)<$D2926,12,$D2926-SUM($K2924:AB2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:AC2924)+12)<$E2926,12,$E2926-SUM($K2924:AC2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:AC2924)+12)<$D2926,12,$D2926-SUM($K2924:AC2924)),0)))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2923=LataProjekcji,IF($F2923>$E2926,$E2926,$F2923),IF($D2926>=$E2926,(IF($D2923<LataProjekcji,IF((SUM($K2924:AD2924)+12)<$E2926,12,$E2926-SUM($K2924:AD2924)),0)),(IF($D2923<LataProjekcji,IF((SUM($K2924:AD2924)+12)<$D2926,12,$D2926-SUM($K2924:AD2924)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1758","v":0},{"$f":"IF(D2924>10,ROUND(D2925/12,2),D2925)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2925:AE2925)=D2924","v":true},"amortyzacja",null,{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924,0),ROUND(K2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM(K2925:$K2925),0),ROUND(L2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:L2925),0),ROUND(M2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:M2925),0),ROUND(N2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:N2925),0),ROUND(O2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:O2925),0),ROUND(P2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:P2925),0),ROUND(Q2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:Q2925),0),ROUND(R2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:R2925),0),ROUND(S2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:S2925),0),ROUND(T2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:T2925),0),ROUND(U2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:U2925),0),ROUND(V2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:V2925),0),ROUND(W2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:W2925),0),ROUND(X2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:X2925),0),ROUND(Y2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:Y2925),0),ROUND(Z2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:Z2925),0),ROUND(AA2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:AA2925),0),ROUND(AB2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:AB2925),0),ROUND(AC2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:AC2925),0),ROUND(AD2923*$E2925,0)),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2926,ROUND($D2924-SUM($K2925:AD2925),0),ROUND(AE2923*$E2925,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2924/E2925,0),0)","v":0},{"$f":"IF(D2926=0,0,DATEDIF(DATE(D2923,E2923,1),DATE(F2925,G2925,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2923),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2923),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926),0),ROUND(K2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(K2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:K2926),0),ROUND(L2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(L2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:L2926),0),ROUND(M2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(M2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:M2926),0),ROUND(N2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(N2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:N2926),0),ROUND(O2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(O2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:O2926),0),ROUND(P2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(P2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:P2926),0),ROUND(Q2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(Q2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:Q2926),0),ROUND(R2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(R2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:R2926),0),ROUND(S2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(S2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:S2926),0),ROUND(T2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(T2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:T2926),0),ROUND(U2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(U2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:U2926),0),ROUND(V2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(V2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:V2926),0),ROUND(W2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(W2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:W2926),0),ROUND(X2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(X2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:X2926),0),ROUND(Y2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(Y2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:Y2926),0),ROUND(Z2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(Z2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:Z2926),0),ROUND(AA2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(AA2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:AA2926),0),ROUND(AB2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(AB2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:AB2926),0),ROUND(AC2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(AC2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:AC2926),0),ROUND(AD2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(AD2924*$E2925,0))),0),0)","v":0},{"$f":"IF(AND($G2924,NOT(ISTEXT($G2923)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2925,IF(AND($G2925=$G2926,$F2925=$F2926),ROUND($D2924-SUM($K2926:AD2926),0),ROUND(AE2924*$E2925,0)),IF(LataProjekcji>$F2925,0,ROUND(AE2924*$E2925,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2924>10,ROUND((D2926-1)*E2925,0),E2925)","v":0},{"$f":"D2924-D2927","v":0},null,{"$f":"OFFSET($C$269,$D2922,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1762","v":"nazwa ST: 0"},null,{"$f":"D1762","v":171},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1763","v":1900},{"$f":"E1763","v":1},{"$f":"IF(D2931>10,F1763,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2929,0)),\"brak daty\",IF(D2931>10,EDATE(OFFSET($E$269,$D2929,0),D2933),DATE(D2930,E2930,1)))","v":"brak daty"},{"$f":"SUM(K2930:AE2930)=D2933","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM(K2930)+12)<$D2933,12,$D2933-SUM(K2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:K2930)+12)<$D2933,12,$D2933-SUM($K2930:K2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:L2930)+12)<$D2933,12,$D2933-SUM($K2930:L2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:M2930)+12)<$D2933,12,$D2933-SUM($K2930:M2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:N2930)+12)<$D2933,12,$D2933-SUM($K2930:N2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:O2930)+12)<$D2933,12,$D2933-SUM($K2930:O2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:P2930)+12)<$D2933,12,$D2933-SUM($K2930:P2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:Q2930)+12)<$D2933,12,$D2933-SUM($K2930:Q2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:R2930)+12)<$D2933,12,$D2933-SUM($K2930:R2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:S2930)+12)<$D2933,12,$D2933-SUM($K2930:S2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:T2930)+12)<$D2933,12,$D2933-SUM($K2930:T2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:U2930)+12)<$D2933,12,$D2933-SUM($K2930:U2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:V2930)+12)<$D2933,12,$D2933-SUM($K2930:V2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:W2930)+12)<$D2933,12,$D2933-SUM($K2930:W2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:X2930)+12)<$D2933,12,$D2933-SUM($K2930:X2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:Y2930)+12)<$D2933,12,$D2933-SUM($K2930:Y2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:Z2930)+12)<$D2933,12,$D2933-SUM($K2930:Z2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:AA2930)+12)<$D2933,12,$D2933-SUM($K2930:AA2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:AB2930)+12)<$D2933,12,$D2933-SUM($K2930:AB2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:AC2930)+12)<$D2933,12,$D2933-SUM($K2930:AC2930)),0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,$F2930,IF($D2930<LataProjekcji,IF((SUM($K2930:AD2930)+12)<$D2933,12,$D2933-SUM($K2930:AD2930)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1764","v":0},{"$f":"E1764","v":0},{"$f":"F1764","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2929,0)))","v":false},{"$f":"SUM(K2931:AE2931)=E2933","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM(J2931:$K2931)+12)<$E2933,12,$E2933-SUM(J2931:$K2931)),0)),(IF($D2930<LataProjekcji,IF((SUM(J2931:$K2931)+12)<$D2933,12,$D2933-SUM(J2931:$K2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:K2931)+12)<$E2933,12,$E2933-SUM($K2931:K2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:K2931)+12)<$D2933,12,$D2933-SUM($K2931:K2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:L2931)+12)<$E2933,12,$E2933-SUM($K2931:L2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:L2931)+12)<$D2933,12,$D2933-SUM($K2931:L2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:M2931)+12)<$E2933,12,$E2933-SUM($K2931:M2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:M2931)+12)<$D2933,12,$D2933-SUM($K2931:M2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:N2931)+12)<$E2933,12,$E2933-SUM($K2931:N2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:N2931)+12)<$D2933,12,$D2933-SUM($K2931:N2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:O2931)+12)<$E2933,12,$E2933-SUM($K2931:O2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:O2931)+12)<$D2933,12,$D2933-SUM($K2931:O2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:P2931)+12)<$E2933,12,$E2933-SUM($K2931:P2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:P2931)+12)<$D2933,12,$D2933-SUM($K2931:P2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:Q2931)+12)<$E2933,12,$E2933-SUM($K2931:Q2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:Q2931)+12)<$D2933,12,$D2933-SUM($K2931:Q2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:R2931)+12)<$E2933,12,$E2933-SUM($K2931:R2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:R2931)+12)<$D2933,12,$D2933-SUM($K2931:R2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:S2931)+12)<$E2933,12,$E2933-SUM($K2931:S2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:S2931)+12)<$D2933,12,$D2933-SUM($K2931:S2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:T2931)+12)<$E2933,12,$E2933-SUM($K2931:T2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:T2931)+12)<$D2933,12,$D2933-SUM($K2931:T2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:U2931)+12)<$E2933,12,$E2933-SUM($K2931:U2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:U2931)+12)<$D2933,12,$D2933-SUM($K2931:U2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:V2931)+12)<$E2933,12,$E2933-SUM($K2931:V2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:V2931)+12)<$D2933,12,$D2933-SUM($K2931:V2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:W2931)+12)<$E2933,12,$E2933-SUM($K2931:W2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:W2931)+12)<$D2933,12,$D2933-SUM($K2931:W2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:X2931)+12)<$E2933,12,$E2933-SUM($K2931:X2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:X2931)+12)<$D2933,12,$D2933-SUM($K2931:X2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:Y2931)+12)<$E2933,12,$E2933-SUM($K2931:Y2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:Y2931)+12)<$D2933,12,$D2933-SUM($K2931:Y2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:Z2931)+12)<$E2933,12,$E2933-SUM($K2931:Z2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:Z2931)+12)<$D2933,12,$D2933-SUM($K2931:Z2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:AA2931)+12)<$E2933,12,$E2933-SUM($K2931:AA2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:AA2931)+12)<$D2933,12,$D2933-SUM($K2931:AA2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:AB2931)+12)<$E2933,12,$E2933-SUM($K2931:AB2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:AB2931)+12)<$D2933,12,$D2933-SUM($K2931:AB2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:AC2931)+12)<$E2933,12,$E2933-SUM($K2931:AC2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:AC2931)+12)<$D2933,12,$D2933-SUM($K2931:AC2931)),0)))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2930=LataProjekcji,IF($F2930>$E2933,$E2933,$F2930),IF($D2933>=$E2933,(IF($D2930<LataProjekcji,IF((SUM($K2931:AD2931)+12)<$E2933,12,$E2933-SUM($K2931:AD2931)),0)),(IF($D2930<LataProjekcji,IF((SUM($K2931:AD2931)+12)<$D2933,12,$D2933-SUM($K2931:AD2931)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1765","v":0},{"$f":"IF(D2931>10,ROUND(D2932/12,2),D2932)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2932:AE2932)=D2931","v":true},"amortyzacja",null,{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931,0),ROUND(K2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM(K2932:$K2932),0),ROUND(L2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:L2932),0),ROUND(M2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:M2932),0),ROUND(N2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:N2932),0),ROUND(O2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:O2932),0),ROUND(P2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:P2932),0),ROUND(Q2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:Q2932),0),ROUND(R2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:R2932),0),ROUND(S2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:S2932),0),ROUND(T2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:T2932),0),ROUND(U2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:U2932),0),ROUND(V2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:V2932),0),ROUND(W2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:W2932),0),ROUND(X2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:X2932),0),ROUND(Y2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:Y2932),0),ROUND(Z2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:Z2932),0),ROUND(AA2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:AA2932),0),ROUND(AB2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:AB2932),0),ROUND(AC2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:AC2932),0),ROUND(AD2930*$E2932,0)),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2933,ROUND($D2931-SUM($K2932:AD2932),0),ROUND(AE2930*$E2932,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2931/E2932,0),0)","v":0},{"$f":"IF(D2933=0,0,DATEDIF(DATE(D2930,E2930,1),DATE(F2932,G2932,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2930),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2930),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933),0),ROUND(K2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(K2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:K2933),0),ROUND(L2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(L2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:L2933),0),ROUND(M2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(M2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:M2933),0),ROUND(N2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(N2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:N2933),0),ROUND(O2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(O2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:O2933),0),ROUND(P2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(P2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:P2933),0),ROUND(Q2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(Q2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:Q2933),0),ROUND(R2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(R2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:R2933),0),ROUND(S2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(S2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:S2933),0),ROUND(T2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(T2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:T2933),0),ROUND(U2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(U2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:U2933),0),ROUND(V2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(V2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:V2933),0),ROUND(W2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(W2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:W2933),0),ROUND(X2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(X2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:X2933),0),ROUND(Y2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(Y2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:Y2933),0),ROUND(Z2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(Z2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:Z2933),0),ROUND(AA2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(AA2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:AA2933),0),ROUND(AB2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(AB2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:AB2933),0),ROUND(AC2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(AC2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:AC2933),0),ROUND(AD2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(AD2931*$E2932,0))),0),0)","v":0},{"$f":"IF(AND($G2931,NOT(ISTEXT($G2930)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2932,IF(AND($G2932=$G2933,$F2932=$F2933),ROUND($D2931-SUM($K2933:AD2933),0),ROUND(AE2931*$E2932,0)),IF(LataProjekcji>$F2932,0,ROUND(AE2931*$E2932,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2931>10,ROUND((D2933-1)*E2932,0),E2932)","v":0},{"$f":"D2931-D2934","v":0},null,{"$f":"OFFSET($C$269,$D2929,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1769","v":"nazwa ST: 0"},null,{"$f":"D1769","v":172},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1770","v":1900},{"$f":"E1770","v":1},{"$f":"IF(D2938>10,F1770,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2936,0)),\"brak daty\",IF(D2938>10,EDATE(OFFSET($E$269,$D2936,0),D2940),DATE(D2937,E2937,1)))","v":"brak daty"},{"$f":"SUM(K2937:AE2937)=D2940","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM(K2937)+12)<$D2940,12,$D2940-SUM(K2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:K2937)+12)<$D2940,12,$D2940-SUM($K2937:K2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:L2937)+12)<$D2940,12,$D2940-SUM($K2937:L2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:M2937)+12)<$D2940,12,$D2940-SUM($K2937:M2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:N2937)+12)<$D2940,12,$D2940-SUM($K2937:N2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:O2937)+12)<$D2940,12,$D2940-SUM($K2937:O2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:P2937)+12)<$D2940,12,$D2940-SUM($K2937:P2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:Q2937)+12)<$D2940,12,$D2940-SUM($K2937:Q2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:R2937)+12)<$D2940,12,$D2940-SUM($K2937:R2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:S2937)+12)<$D2940,12,$D2940-SUM($K2937:S2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:T2937)+12)<$D2940,12,$D2940-SUM($K2937:T2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:U2937)+12)<$D2940,12,$D2940-SUM($K2937:U2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:V2937)+12)<$D2940,12,$D2940-SUM($K2937:V2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:W2937)+12)<$D2940,12,$D2940-SUM($K2937:W2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:X2937)+12)<$D2940,12,$D2940-SUM($K2937:X2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:Y2937)+12)<$D2940,12,$D2940-SUM($K2937:Y2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:Z2937)+12)<$D2940,12,$D2940-SUM($K2937:Z2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:AA2937)+12)<$D2940,12,$D2940-SUM($K2937:AA2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:AB2937)+12)<$D2940,12,$D2940-SUM($K2937:AB2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:AC2937)+12)<$D2940,12,$D2940-SUM($K2937:AC2937)),0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,$F2937,IF($D2937<LataProjekcji,IF((SUM($K2937:AD2937)+12)<$D2940,12,$D2940-SUM($K2937:AD2937)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1771","v":0},{"$f":"E1771","v":0},{"$f":"F1771","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2936,0)))","v":false},{"$f":"SUM(K2938:AE2938)=E2940","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM(J2938:$K2938)+12)<$E2940,12,$E2940-SUM(J2938:$K2938)),0)),(IF($D2937<LataProjekcji,IF((SUM(J2938:$K2938)+12)<$D2940,12,$D2940-SUM(J2938:$K2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:K2938)+12)<$E2940,12,$E2940-SUM($K2938:K2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:K2938)+12)<$D2940,12,$D2940-SUM($K2938:K2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:L2938)+12)<$E2940,12,$E2940-SUM($K2938:L2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:L2938)+12)<$D2940,12,$D2940-SUM($K2938:L2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:M2938)+12)<$E2940,12,$E2940-SUM($K2938:M2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:M2938)+12)<$D2940,12,$D2940-SUM($K2938:M2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:N2938)+12)<$E2940,12,$E2940-SUM($K2938:N2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:N2938)+12)<$D2940,12,$D2940-SUM($K2938:N2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:O2938)+12)<$E2940,12,$E2940-SUM($K2938:O2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:O2938)+12)<$D2940,12,$D2940-SUM($K2938:O2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:P2938)+12)<$E2940,12,$E2940-SUM($K2938:P2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:P2938)+12)<$D2940,12,$D2940-SUM($K2938:P2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:Q2938)+12)<$E2940,12,$E2940-SUM($K2938:Q2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:Q2938)+12)<$D2940,12,$D2940-SUM($K2938:Q2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:R2938)+12)<$E2940,12,$E2940-SUM($K2938:R2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:R2938)+12)<$D2940,12,$D2940-SUM($K2938:R2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:S2938)+12)<$E2940,12,$E2940-SUM($K2938:S2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:S2938)+12)<$D2940,12,$D2940-SUM($K2938:S2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:T2938)+12)<$E2940,12,$E2940-SUM($K2938:T2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:T2938)+12)<$D2940,12,$D2940-SUM($K2938:T2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:U2938)+12)<$E2940,12,$E2940-SUM($K2938:U2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:U2938)+12)<$D2940,12,$D2940-SUM($K2938:U2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:V2938)+12)<$E2940,12,$E2940-SUM($K2938:V2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:V2938)+12)<$D2940,12,$D2940-SUM($K2938:V2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:W2938)+12)<$E2940,12,$E2940-SUM($K2938:W2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:W2938)+12)<$D2940,12,$D2940-SUM($K2938:W2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:X2938)+12)<$E2940,12,$E2940-SUM($K2938:X2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:X2938)+12)<$D2940,12,$D2940-SUM($K2938:X2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:Y2938)+12)<$E2940,12,$E2940-SUM($K2938:Y2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:Y2938)+12)<$D2940,12,$D2940-SUM($K2938:Y2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:Z2938)+12)<$E2940,12,$E2940-SUM($K2938:Z2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:Z2938)+12)<$D2940,12,$D2940-SUM($K2938:Z2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:AA2938)+12)<$E2940,12,$E2940-SUM($K2938:AA2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:AA2938)+12)<$D2940,12,$D2940-SUM($K2938:AA2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:AB2938)+12)<$E2940,12,$E2940-SUM($K2938:AB2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:AB2938)+12)<$D2940,12,$D2940-SUM($K2938:AB2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:AC2938)+12)<$E2940,12,$E2940-SUM($K2938:AC2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:AC2938)+12)<$D2940,12,$D2940-SUM($K2938:AC2938)),0)))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2937=LataProjekcji,IF($F2937>$E2940,$E2940,$F2937),IF($D2940>=$E2940,(IF($D2937<LataProjekcji,IF((SUM($K2938:AD2938)+12)<$E2940,12,$E2940-SUM($K2938:AD2938)),0)),(IF($D2937<LataProjekcji,IF((SUM($K2938:AD2938)+12)<$D2940,12,$D2940-SUM($K2938:AD2938)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1772","v":0},{"$f":"IF(D2938>10,ROUND(D2939/12,2),D2939)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2939:AE2939)=D2938","v":true},"amortyzacja",null,{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938,0),ROUND(K2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM(K2939:$K2939),0),ROUND(L2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:L2939),0),ROUND(M2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:M2939),0),ROUND(N2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:N2939),0),ROUND(O2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:O2939),0),ROUND(P2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:P2939),0),ROUND(Q2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:Q2939),0),ROUND(R2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:R2939),0),ROUND(S2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:S2939),0),ROUND(T2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:T2939),0),ROUND(U2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:U2939),0),ROUND(V2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:V2939),0),ROUND(W2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:W2939),0),ROUND(X2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:X2939),0),ROUND(Y2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:Y2939),0),ROUND(Z2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:Z2939),0),ROUND(AA2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:AA2939),0),ROUND(AB2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:AB2939),0),ROUND(AC2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:AC2939),0),ROUND(AD2937*$E2939,0)),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2940,ROUND($D2938-SUM($K2939:AD2939),0),ROUND(AE2937*$E2939,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2938/E2939,0),0)","v":0},{"$f":"IF(D2940=0,0,DATEDIF(DATE(D2937,E2937,1),DATE(F2939,G2939,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2937),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2937),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940),0),ROUND(K2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(K2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:K2940),0),ROUND(L2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(L2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:L2940),0),ROUND(M2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(M2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:M2940),0),ROUND(N2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(N2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:N2940),0),ROUND(O2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(O2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:O2940),0),ROUND(P2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(P2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:P2940),0),ROUND(Q2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(Q2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:Q2940),0),ROUND(R2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(R2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:R2940),0),ROUND(S2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(S2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:S2940),0),ROUND(T2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(T2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:T2940),0),ROUND(U2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(U2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:U2940),0),ROUND(V2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(V2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:V2940),0),ROUND(W2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(W2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:W2940),0),ROUND(X2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(X2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:X2940),0),ROUND(Y2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(Y2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:Y2940),0),ROUND(Z2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(Z2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:Z2940),0),ROUND(AA2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(AA2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:AA2940),0),ROUND(AB2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(AB2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:AB2940),0),ROUND(AC2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(AC2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:AC2940),0),ROUND(AD2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(AD2938*$E2939,0))),0),0)","v":0},{"$f":"IF(AND($G2938,NOT(ISTEXT($G2937)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2939,IF(AND($G2939=$G2940,$F2939=$F2940),ROUND($D2938-SUM($K2940:AD2940),0),ROUND(AE2938*$E2939,0)),IF(LataProjekcji>$F2939,0,ROUND(AE2938*$E2939,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2938>10,ROUND((D2940-1)*E2939,0),E2939)","v":0},{"$f":"D2938-D2941","v":0},null,{"$f":"OFFSET($C$269,$D2936,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1776","v":"nazwa ST: 0"},null,{"$f":"D1776","v":173},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1777","v":1900},{"$f":"E1777","v":1},{"$f":"IF(D2945>10,F1777,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2943,0)),\"brak daty\",IF(D2945>10,EDATE(OFFSET($E$269,$D2943,0),D2947),DATE(D2944,E2944,1)))","v":"brak daty"},{"$f":"SUM(K2944:AE2944)=D2947","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM(K2944)+12)<$D2947,12,$D2947-SUM(K2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:K2944)+12)<$D2947,12,$D2947-SUM($K2944:K2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:L2944)+12)<$D2947,12,$D2947-SUM($K2944:L2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:M2944)+12)<$D2947,12,$D2947-SUM($K2944:M2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:N2944)+12)<$D2947,12,$D2947-SUM($K2944:N2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:O2944)+12)<$D2947,12,$D2947-SUM($K2944:O2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:P2944)+12)<$D2947,12,$D2947-SUM($K2944:P2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:Q2944)+12)<$D2947,12,$D2947-SUM($K2944:Q2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:R2944)+12)<$D2947,12,$D2947-SUM($K2944:R2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:S2944)+12)<$D2947,12,$D2947-SUM($K2944:S2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:T2944)+12)<$D2947,12,$D2947-SUM($K2944:T2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:U2944)+12)<$D2947,12,$D2947-SUM($K2944:U2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:V2944)+12)<$D2947,12,$D2947-SUM($K2944:V2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:W2944)+12)<$D2947,12,$D2947-SUM($K2944:W2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:X2944)+12)<$D2947,12,$D2947-SUM($K2944:X2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:Y2944)+12)<$D2947,12,$D2947-SUM($K2944:Y2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:Z2944)+12)<$D2947,12,$D2947-SUM($K2944:Z2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:AA2944)+12)<$D2947,12,$D2947-SUM($K2944:AA2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:AB2944)+12)<$D2947,12,$D2947-SUM($K2944:AB2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:AC2944)+12)<$D2947,12,$D2947-SUM($K2944:AC2944)),0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,$F2944,IF($D2944<LataProjekcji,IF((SUM($K2944:AD2944)+12)<$D2947,12,$D2947-SUM($K2944:AD2944)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1778","v":0},{"$f":"E1778","v":0},{"$f":"F1778","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2943,0)))","v":false},{"$f":"SUM(K2945:AE2945)=E2947","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM(J2945:$K2945)+12)<$E2947,12,$E2947-SUM(J2945:$K2945)),0)),(IF($D2944<LataProjekcji,IF((SUM(J2945:$K2945)+12)<$D2947,12,$D2947-SUM(J2945:$K2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:K2945)+12)<$E2947,12,$E2947-SUM($K2945:K2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:K2945)+12)<$D2947,12,$D2947-SUM($K2945:K2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:L2945)+12)<$E2947,12,$E2947-SUM($K2945:L2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:L2945)+12)<$D2947,12,$D2947-SUM($K2945:L2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:M2945)+12)<$E2947,12,$E2947-SUM($K2945:M2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:M2945)+12)<$D2947,12,$D2947-SUM($K2945:M2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:N2945)+12)<$E2947,12,$E2947-SUM($K2945:N2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:N2945)+12)<$D2947,12,$D2947-SUM($K2945:N2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:O2945)+12)<$E2947,12,$E2947-SUM($K2945:O2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:O2945)+12)<$D2947,12,$D2947-SUM($K2945:O2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:P2945)+12)<$E2947,12,$E2947-SUM($K2945:P2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:P2945)+12)<$D2947,12,$D2947-SUM($K2945:P2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:Q2945)+12)<$E2947,12,$E2947-SUM($K2945:Q2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:Q2945)+12)<$D2947,12,$D2947-SUM($K2945:Q2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:R2945)+12)<$E2947,12,$E2947-SUM($K2945:R2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:R2945)+12)<$D2947,12,$D2947-SUM($K2945:R2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:S2945)+12)<$E2947,12,$E2947-SUM($K2945:S2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:S2945)+12)<$D2947,12,$D2947-SUM($K2945:S2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:T2945)+12)<$E2947,12,$E2947-SUM($K2945:T2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:T2945)+12)<$D2947,12,$D2947-SUM($K2945:T2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:U2945)+12)<$E2947,12,$E2947-SUM($K2945:U2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:U2945)+12)<$D2947,12,$D2947-SUM($K2945:U2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:V2945)+12)<$E2947,12,$E2947-SUM($K2945:V2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:V2945)+12)<$D2947,12,$D2947-SUM($K2945:V2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:W2945)+12)<$E2947,12,$E2947-SUM($K2945:W2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:W2945)+12)<$D2947,12,$D2947-SUM($K2945:W2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:X2945)+12)<$E2947,12,$E2947-SUM($K2945:X2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:X2945)+12)<$D2947,12,$D2947-SUM($K2945:X2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:Y2945)+12)<$E2947,12,$E2947-SUM($K2945:Y2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:Y2945)+12)<$D2947,12,$D2947-SUM($K2945:Y2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:Z2945)+12)<$E2947,12,$E2947-SUM($K2945:Z2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:Z2945)+12)<$D2947,12,$D2947-SUM($K2945:Z2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:AA2945)+12)<$E2947,12,$E2947-SUM($K2945:AA2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:AA2945)+12)<$D2947,12,$D2947-SUM($K2945:AA2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:AB2945)+12)<$E2947,12,$E2947-SUM($K2945:AB2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:AB2945)+12)<$D2947,12,$D2947-SUM($K2945:AB2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:AC2945)+12)<$E2947,12,$E2947-SUM($K2945:AC2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:AC2945)+12)<$D2947,12,$D2947-SUM($K2945:AC2945)),0)))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2944=LataProjekcji,IF($F2944>$E2947,$E2947,$F2944),IF($D2947>=$E2947,(IF($D2944<LataProjekcji,IF((SUM($K2945:AD2945)+12)<$E2947,12,$E2947-SUM($K2945:AD2945)),0)),(IF($D2944<LataProjekcji,IF((SUM($K2945:AD2945)+12)<$D2947,12,$D2947-SUM($K2945:AD2945)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1779","v":0},{"$f":"IF(D2945>10,ROUND(D2946/12,2),D2946)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2946:AE2946)=D2945","v":true},"amortyzacja",null,{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945,0),ROUND(K2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM(K2946:$K2946),0),ROUND(L2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:L2946),0),ROUND(M2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:M2946),0),ROUND(N2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:N2946),0),ROUND(O2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:O2946),0),ROUND(P2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:P2946),0),ROUND(Q2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:Q2946),0),ROUND(R2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:R2946),0),ROUND(S2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:S2946),0),ROUND(T2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:T2946),0),ROUND(U2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:U2946),0),ROUND(V2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:V2946),0),ROUND(W2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:W2946),0),ROUND(X2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:X2946),0),ROUND(Y2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:Y2946),0),ROUND(Z2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:Z2946),0),ROUND(AA2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:AA2946),0),ROUND(AB2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:AB2946),0),ROUND(AC2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:AC2946),0),ROUND(AD2944*$E2946,0)),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2947,ROUND($D2945-SUM($K2946:AD2946),0),ROUND(AE2944*$E2946,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2945/E2946,0),0)","v":0},{"$f":"IF(D2947=0,0,DATEDIF(DATE(D2944,E2944,1),DATE(F2946,G2946,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2944),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2944),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947),0),ROUND(K2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(K2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:K2947),0),ROUND(L2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(L2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:L2947),0),ROUND(M2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(M2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:M2947),0),ROUND(N2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(N2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:N2947),0),ROUND(O2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(O2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:O2947),0),ROUND(P2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(P2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:P2947),0),ROUND(Q2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(Q2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:Q2947),0),ROUND(R2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(R2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:R2947),0),ROUND(S2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(S2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:S2947),0),ROUND(T2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(T2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:T2947),0),ROUND(U2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(U2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:U2947),0),ROUND(V2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(V2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:V2947),0),ROUND(W2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(W2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:W2947),0),ROUND(X2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(X2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:X2947),0),ROUND(Y2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(Y2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:Y2947),0),ROUND(Z2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(Z2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:Z2947),0),ROUND(AA2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(AA2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:AA2947),0),ROUND(AB2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(AB2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:AB2947),0),ROUND(AC2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(AC2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:AC2947),0),ROUND(AD2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(AD2945*$E2946,0))),0),0)","v":0},{"$f":"IF(AND($G2945,NOT(ISTEXT($G2944)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2946,IF(AND($G2946=$G2947,$F2946=$F2947),ROUND($D2945-SUM($K2947:AD2947),0),ROUND(AE2945*$E2946,0)),IF(LataProjekcji>$F2946,0,ROUND(AE2945*$E2946,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2945>10,ROUND((D2947-1)*E2946,0),E2946)","v":0},{"$f":"D2945-D2948","v":0},null,{"$f":"OFFSET($C$269,$D2943,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1783","v":"nazwa ST: 0"},null,{"$f":"D1783","v":174},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1784","v":1900},{"$f":"E1784","v":1},{"$f":"IF(D2952>10,F1784,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2950,0)),\"brak daty\",IF(D2952>10,EDATE(OFFSET($E$269,$D2950,0),D2954),DATE(D2951,E2951,1)))","v":"brak daty"},{"$f":"SUM(K2951:AE2951)=D2954","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM(K2951)+12)<$D2954,12,$D2954-SUM(K2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:K2951)+12)<$D2954,12,$D2954-SUM($K2951:K2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:L2951)+12)<$D2954,12,$D2954-SUM($K2951:L2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:M2951)+12)<$D2954,12,$D2954-SUM($K2951:M2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:N2951)+12)<$D2954,12,$D2954-SUM($K2951:N2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:O2951)+12)<$D2954,12,$D2954-SUM($K2951:O2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:P2951)+12)<$D2954,12,$D2954-SUM($K2951:P2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:Q2951)+12)<$D2954,12,$D2954-SUM($K2951:Q2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:R2951)+12)<$D2954,12,$D2954-SUM($K2951:R2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:S2951)+12)<$D2954,12,$D2954-SUM($K2951:S2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:T2951)+12)<$D2954,12,$D2954-SUM($K2951:T2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:U2951)+12)<$D2954,12,$D2954-SUM($K2951:U2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:V2951)+12)<$D2954,12,$D2954-SUM($K2951:V2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:W2951)+12)<$D2954,12,$D2954-SUM($K2951:W2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:X2951)+12)<$D2954,12,$D2954-SUM($K2951:X2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:Y2951)+12)<$D2954,12,$D2954-SUM($K2951:Y2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:Z2951)+12)<$D2954,12,$D2954-SUM($K2951:Z2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:AA2951)+12)<$D2954,12,$D2954-SUM($K2951:AA2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:AB2951)+12)<$D2954,12,$D2954-SUM($K2951:AB2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:AC2951)+12)<$D2954,12,$D2954-SUM($K2951:AC2951)),0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,$F2951,IF($D2951<LataProjekcji,IF((SUM($K2951:AD2951)+12)<$D2954,12,$D2954-SUM($K2951:AD2951)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1785","v":0},{"$f":"E1785","v":0},{"$f":"F1785","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2950,0)))","v":false},{"$f":"SUM(K2952:AE2952)=E2954","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM(J2952:$K2952)+12)<$E2954,12,$E2954-SUM(J2952:$K2952)),0)),(IF($D2951<LataProjekcji,IF((SUM(J2952:$K2952)+12)<$D2954,12,$D2954-SUM(J2952:$K2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:K2952)+12)<$E2954,12,$E2954-SUM($K2952:K2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:K2952)+12)<$D2954,12,$D2954-SUM($K2952:K2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:L2952)+12)<$E2954,12,$E2954-SUM($K2952:L2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:L2952)+12)<$D2954,12,$D2954-SUM($K2952:L2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:M2952)+12)<$E2954,12,$E2954-SUM($K2952:M2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:M2952)+12)<$D2954,12,$D2954-SUM($K2952:M2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:N2952)+12)<$E2954,12,$E2954-SUM($K2952:N2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:N2952)+12)<$D2954,12,$D2954-SUM($K2952:N2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:O2952)+12)<$E2954,12,$E2954-SUM($K2952:O2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:O2952)+12)<$D2954,12,$D2954-SUM($K2952:O2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:P2952)+12)<$E2954,12,$E2954-SUM($K2952:P2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:P2952)+12)<$D2954,12,$D2954-SUM($K2952:P2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:Q2952)+12)<$E2954,12,$E2954-SUM($K2952:Q2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:Q2952)+12)<$D2954,12,$D2954-SUM($K2952:Q2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:R2952)+12)<$E2954,12,$E2954-SUM($K2952:R2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:R2952)+12)<$D2954,12,$D2954-SUM($K2952:R2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:S2952)+12)<$E2954,12,$E2954-SUM($K2952:S2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:S2952)+12)<$D2954,12,$D2954-SUM($K2952:S2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:T2952)+12)<$E2954,12,$E2954-SUM($K2952:T2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:T2952)+12)<$D2954,12,$D2954-SUM($K2952:T2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:U2952)+12)<$E2954,12,$E2954-SUM($K2952:U2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:U2952)+12)<$D2954,12,$D2954-SUM($K2952:U2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:V2952)+12)<$E2954,12,$E2954-SUM($K2952:V2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:V2952)+12)<$D2954,12,$D2954-SUM($K2952:V2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:W2952)+12)<$E2954,12,$E2954-SUM($K2952:W2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:W2952)+12)<$D2954,12,$D2954-SUM($K2952:W2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:X2952)+12)<$E2954,12,$E2954-SUM($K2952:X2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:X2952)+12)<$D2954,12,$D2954-SUM($K2952:X2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:Y2952)+12)<$E2954,12,$E2954-SUM($K2952:Y2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:Y2952)+12)<$D2954,12,$D2954-SUM($K2952:Y2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:Z2952)+12)<$E2954,12,$E2954-SUM($K2952:Z2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:Z2952)+12)<$D2954,12,$D2954-SUM($K2952:Z2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:AA2952)+12)<$E2954,12,$E2954-SUM($K2952:AA2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:AA2952)+12)<$D2954,12,$D2954-SUM($K2952:AA2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:AB2952)+12)<$E2954,12,$E2954-SUM($K2952:AB2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:AB2952)+12)<$D2954,12,$D2954-SUM($K2952:AB2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:AC2952)+12)<$E2954,12,$E2954-SUM($K2952:AC2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:AC2952)+12)<$D2954,12,$D2954-SUM($K2952:AC2952)),0)))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2951=LataProjekcji,IF($F2951>$E2954,$E2954,$F2951),IF($D2954>=$E2954,(IF($D2951<LataProjekcji,IF((SUM($K2952:AD2952)+12)<$E2954,12,$E2954-SUM($K2952:AD2952)),0)),(IF($D2951<LataProjekcji,IF((SUM($K2952:AD2952)+12)<$D2954,12,$D2954-SUM($K2952:AD2952)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1786","v":0},{"$f":"IF(D2952>10,ROUND(D2953/12,2),D2953)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2953:AE2953)=D2952","v":true},"amortyzacja",null,{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952,0),ROUND(K2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM(K2953:$K2953),0),ROUND(L2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:L2953),0),ROUND(M2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:M2953),0),ROUND(N2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:N2953),0),ROUND(O2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:O2953),0),ROUND(P2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:P2953),0),ROUND(Q2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:Q2953),0),ROUND(R2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:R2953),0),ROUND(S2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:S2953),0),ROUND(T2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:T2953),0),ROUND(U2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:U2953),0),ROUND(V2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:V2953),0),ROUND(W2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:W2953),0),ROUND(X2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:X2953),0),ROUND(Y2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:Y2953),0),ROUND(Z2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:Z2953),0),ROUND(AA2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:AA2953),0),ROUND(AB2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:AB2953),0),ROUND(AC2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:AC2953),0),ROUND(AD2951*$E2953,0)),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2954,ROUND($D2952-SUM($K2953:AD2953),0),ROUND(AE2951*$E2953,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2952/E2953,0),0)","v":0},{"$f":"IF(D2954=0,0,DATEDIF(DATE(D2951,E2951,1),DATE(F2953,G2953,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2951),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2951),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954),0),ROUND(K2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(K2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:K2954),0),ROUND(L2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(L2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:L2954),0),ROUND(M2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(M2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:M2954),0),ROUND(N2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(N2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:N2954),0),ROUND(O2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(O2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:O2954),0),ROUND(P2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(P2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:P2954),0),ROUND(Q2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(Q2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:Q2954),0),ROUND(R2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(R2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:R2954),0),ROUND(S2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(S2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:S2954),0),ROUND(T2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(T2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:T2954),0),ROUND(U2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(U2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:U2954),0),ROUND(V2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(V2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:V2954),0),ROUND(W2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(W2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:W2954),0),ROUND(X2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(X2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:X2954),0),ROUND(Y2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(Y2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:Y2954),0),ROUND(Z2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(Z2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:Z2954),0),ROUND(AA2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(AA2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:AA2954),0),ROUND(AB2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(AB2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:AB2954),0),ROUND(AC2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(AC2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:AC2954),0),ROUND(AD2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(AD2952*$E2953,0))),0),0)","v":0},{"$f":"IF(AND($G2952,NOT(ISTEXT($G2951)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2953,IF(AND($G2953=$G2954,$F2953=$F2954),ROUND($D2952-SUM($K2954:AD2954),0),ROUND(AE2952*$E2953,0)),IF(LataProjekcji>$F2953,0,ROUND(AE2952*$E2953,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2952>10,ROUND((D2954-1)*E2953,0),E2953)","v":0},{"$f":"D2952-D2955","v":0},null,{"$f":"OFFSET($C$269,$D2950,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1790","v":"nazwa ST: 0"},null,{"$f":"D1790","v":175},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1791","v":1900},{"$f":"E1791","v":1},{"$f":"IF(D2959>10,F1791,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2957,0)),\"brak daty\",IF(D2959>10,EDATE(OFFSET($E$269,$D2957,0),D2961),DATE(D2958,E2958,1)))","v":"brak daty"},{"$f":"SUM(K2958:AE2958)=D2961","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM(K2958)+12)<$D2961,12,$D2961-SUM(K2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:K2958)+12)<$D2961,12,$D2961-SUM($K2958:K2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:L2958)+12)<$D2961,12,$D2961-SUM($K2958:L2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:M2958)+12)<$D2961,12,$D2961-SUM($K2958:M2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:N2958)+12)<$D2961,12,$D2961-SUM($K2958:N2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:O2958)+12)<$D2961,12,$D2961-SUM($K2958:O2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:P2958)+12)<$D2961,12,$D2961-SUM($K2958:P2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:Q2958)+12)<$D2961,12,$D2961-SUM($K2958:Q2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:R2958)+12)<$D2961,12,$D2961-SUM($K2958:R2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:S2958)+12)<$D2961,12,$D2961-SUM($K2958:S2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:T2958)+12)<$D2961,12,$D2961-SUM($K2958:T2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:U2958)+12)<$D2961,12,$D2961-SUM($K2958:U2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:V2958)+12)<$D2961,12,$D2961-SUM($K2958:V2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:W2958)+12)<$D2961,12,$D2961-SUM($K2958:W2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:X2958)+12)<$D2961,12,$D2961-SUM($K2958:X2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:Y2958)+12)<$D2961,12,$D2961-SUM($K2958:Y2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:Z2958)+12)<$D2961,12,$D2961-SUM($K2958:Z2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:AA2958)+12)<$D2961,12,$D2961-SUM($K2958:AA2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:AB2958)+12)<$D2961,12,$D2961-SUM($K2958:AB2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:AC2958)+12)<$D2961,12,$D2961-SUM($K2958:AC2958)),0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,$F2958,IF($D2958<LataProjekcji,IF((SUM($K2958:AD2958)+12)<$D2961,12,$D2961-SUM($K2958:AD2958)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1792","v":0},{"$f":"E1792","v":0},{"$f":"F1792","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2957,0)))","v":false},{"$f":"SUM(K2959:AE2959)=E2961","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM(J2959:$K2959)+12)<$E2961,12,$E2961-SUM(J2959:$K2959)),0)),(IF($D2958<LataProjekcji,IF((SUM(J2959:$K2959)+12)<$D2961,12,$D2961-SUM(J2959:$K2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:K2959)+12)<$E2961,12,$E2961-SUM($K2959:K2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:K2959)+12)<$D2961,12,$D2961-SUM($K2959:K2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:L2959)+12)<$E2961,12,$E2961-SUM($K2959:L2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:L2959)+12)<$D2961,12,$D2961-SUM($K2959:L2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:M2959)+12)<$E2961,12,$E2961-SUM($K2959:M2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:M2959)+12)<$D2961,12,$D2961-SUM($K2959:M2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:N2959)+12)<$E2961,12,$E2961-SUM($K2959:N2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:N2959)+12)<$D2961,12,$D2961-SUM($K2959:N2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:O2959)+12)<$E2961,12,$E2961-SUM($K2959:O2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:O2959)+12)<$D2961,12,$D2961-SUM($K2959:O2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:P2959)+12)<$E2961,12,$E2961-SUM($K2959:P2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:P2959)+12)<$D2961,12,$D2961-SUM($K2959:P2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:Q2959)+12)<$E2961,12,$E2961-SUM($K2959:Q2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:Q2959)+12)<$D2961,12,$D2961-SUM($K2959:Q2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:R2959)+12)<$E2961,12,$E2961-SUM($K2959:R2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:R2959)+12)<$D2961,12,$D2961-SUM($K2959:R2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:S2959)+12)<$E2961,12,$E2961-SUM($K2959:S2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:S2959)+12)<$D2961,12,$D2961-SUM($K2959:S2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:T2959)+12)<$E2961,12,$E2961-SUM($K2959:T2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:T2959)+12)<$D2961,12,$D2961-SUM($K2959:T2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:U2959)+12)<$E2961,12,$E2961-SUM($K2959:U2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:U2959)+12)<$D2961,12,$D2961-SUM($K2959:U2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:V2959)+12)<$E2961,12,$E2961-SUM($K2959:V2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:V2959)+12)<$D2961,12,$D2961-SUM($K2959:V2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:W2959)+12)<$E2961,12,$E2961-SUM($K2959:W2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:W2959)+12)<$D2961,12,$D2961-SUM($K2959:W2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:X2959)+12)<$E2961,12,$E2961-SUM($K2959:X2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:X2959)+12)<$D2961,12,$D2961-SUM($K2959:X2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:Y2959)+12)<$E2961,12,$E2961-SUM($K2959:Y2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:Y2959)+12)<$D2961,12,$D2961-SUM($K2959:Y2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:Z2959)+12)<$E2961,12,$E2961-SUM($K2959:Z2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:Z2959)+12)<$D2961,12,$D2961-SUM($K2959:Z2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:AA2959)+12)<$E2961,12,$E2961-SUM($K2959:AA2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:AA2959)+12)<$D2961,12,$D2961-SUM($K2959:AA2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:AB2959)+12)<$E2961,12,$E2961-SUM($K2959:AB2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:AB2959)+12)<$D2961,12,$D2961-SUM($K2959:AB2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:AC2959)+12)<$E2961,12,$E2961-SUM($K2959:AC2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:AC2959)+12)<$D2961,12,$D2961-SUM($K2959:AC2959)),0)))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2958=LataProjekcji,IF($F2958>$E2961,$E2961,$F2958),IF($D2961>=$E2961,(IF($D2958<LataProjekcji,IF((SUM($K2959:AD2959)+12)<$E2961,12,$E2961-SUM($K2959:AD2959)),0)),(IF($D2958<LataProjekcji,IF((SUM($K2959:AD2959)+12)<$D2961,12,$D2961-SUM($K2959:AD2959)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1793","v":0},{"$f":"IF(D2959>10,ROUND(D2960/12,2),D2960)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2960:AE2960)=D2959","v":true},"amortyzacja",null,{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959,0),ROUND(K2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM(K2960:$K2960),0),ROUND(L2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:L2960),0),ROUND(M2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:M2960),0),ROUND(N2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:N2960),0),ROUND(O2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:O2960),0),ROUND(P2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:P2960),0),ROUND(Q2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:Q2960),0),ROUND(R2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:R2960),0),ROUND(S2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:S2960),0),ROUND(T2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:T2960),0),ROUND(U2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:U2960),0),ROUND(V2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:V2960),0),ROUND(W2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:W2960),0),ROUND(X2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:X2960),0),ROUND(Y2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:Y2960),0),ROUND(Z2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:Z2960),0),ROUND(AA2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:AA2960),0),ROUND(AB2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:AB2960),0),ROUND(AC2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:AC2960),0),ROUND(AD2958*$E2960,0)),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2961,ROUND($D2959-SUM($K2960:AD2960),0),ROUND(AE2958*$E2960,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2959/E2960,0),0)","v":0},{"$f":"IF(D2961=0,0,DATEDIF(DATE(D2958,E2958,1),DATE(F2960,G2960,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2958),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2958),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961),0),ROUND(K2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(K2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:K2961),0),ROUND(L2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(L2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:L2961),0),ROUND(M2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(M2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:M2961),0),ROUND(N2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(N2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:N2961),0),ROUND(O2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(O2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:O2961),0),ROUND(P2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(P2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:P2961),0),ROUND(Q2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(Q2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:Q2961),0),ROUND(R2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(R2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:R2961),0),ROUND(S2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(S2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:S2961),0),ROUND(T2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(T2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:T2961),0),ROUND(U2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(U2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:U2961),0),ROUND(V2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(V2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:V2961),0),ROUND(W2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(W2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:W2961),0),ROUND(X2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(X2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:X2961),0),ROUND(Y2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(Y2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:Y2961),0),ROUND(Z2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(Z2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:Z2961),0),ROUND(AA2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(AA2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:AA2961),0),ROUND(AB2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(AB2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:AB2961),0),ROUND(AC2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(AC2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:AC2961),0),ROUND(AD2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(AD2959*$E2960,0))),0),0)","v":0},{"$f":"IF(AND($G2959,NOT(ISTEXT($G2958)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2960,IF(AND($G2960=$G2961,$F2960=$F2961),ROUND($D2959-SUM($K2961:AD2961),0),ROUND(AE2959*$E2960,0)),IF(LataProjekcji>$F2960,0,ROUND(AE2959*$E2960,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2959>10,ROUND((D2961-1)*E2960,0),E2960)","v":0},{"$f":"D2959-D2962","v":0},null,{"$f":"OFFSET($C$269,$D2957,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1797","v":"nazwa ST: 0"},null,{"$f":"D1797","v":176},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1798","v":1900},{"$f":"E1798","v":1},{"$f":"IF(D2966>10,F1798,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2964,0)),\"brak daty\",IF(D2966>10,EDATE(OFFSET($E$269,$D2964,0),D2968),DATE(D2965,E2965,1)))","v":"brak daty"},{"$f":"SUM(K2965:AE2965)=D2968","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM(K2965)+12)<$D2968,12,$D2968-SUM(K2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:K2965)+12)<$D2968,12,$D2968-SUM($K2965:K2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:L2965)+12)<$D2968,12,$D2968-SUM($K2965:L2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:M2965)+12)<$D2968,12,$D2968-SUM($K2965:M2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:N2965)+12)<$D2968,12,$D2968-SUM($K2965:N2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:O2965)+12)<$D2968,12,$D2968-SUM($K2965:O2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:P2965)+12)<$D2968,12,$D2968-SUM($K2965:P2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:Q2965)+12)<$D2968,12,$D2968-SUM($K2965:Q2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:R2965)+12)<$D2968,12,$D2968-SUM($K2965:R2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:S2965)+12)<$D2968,12,$D2968-SUM($K2965:S2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:T2965)+12)<$D2968,12,$D2968-SUM($K2965:T2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:U2965)+12)<$D2968,12,$D2968-SUM($K2965:U2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:V2965)+12)<$D2968,12,$D2968-SUM($K2965:V2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:W2965)+12)<$D2968,12,$D2968-SUM($K2965:W2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:X2965)+12)<$D2968,12,$D2968-SUM($K2965:X2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:Y2965)+12)<$D2968,12,$D2968-SUM($K2965:Y2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:Z2965)+12)<$D2968,12,$D2968-SUM($K2965:Z2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:AA2965)+12)<$D2968,12,$D2968-SUM($K2965:AA2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:AB2965)+12)<$D2968,12,$D2968-SUM($K2965:AB2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:AC2965)+12)<$D2968,12,$D2968-SUM($K2965:AC2965)),0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,$F2965,IF($D2965<LataProjekcji,IF((SUM($K2965:AD2965)+12)<$D2968,12,$D2968-SUM($K2965:AD2965)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1799","v":0},{"$f":"E1799","v":0},{"$f":"F1799","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2964,0)))","v":false},{"$f":"SUM(K2966:AE2966)=E2968","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM(J2966:$K2966)+12)<$E2968,12,$E2968-SUM(J2966:$K2966)),0)),(IF($D2965<LataProjekcji,IF((SUM(J2966:$K2966)+12)<$D2968,12,$D2968-SUM(J2966:$K2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:K2966)+12)<$E2968,12,$E2968-SUM($K2966:K2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:K2966)+12)<$D2968,12,$D2968-SUM($K2966:K2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:L2966)+12)<$E2968,12,$E2968-SUM($K2966:L2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:L2966)+12)<$D2968,12,$D2968-SUM($K2966:L2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:M2966)+12)<$E2968,12,$E2968-SUM($K2966:M2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:M2966)+12)<$D2968,12,$D2968-SUM($K2966:M2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:N2966)+12)<$E2968,12,$E2968-SUM($K2966:N2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:N2966)+12)<$D2968,12,$D2968-SUM($K2966:N2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:O2966)+12)<$E2968,12,$E2968-SUM($K2966:O2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:O2966)+12)<$D2968,12,$D2968-SUM($K2966:O2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:P2966)+12)<$E2968,12,$E2968-SUM($K2966:P2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:P2966)+12)<$D2968,12,$D2968-SUM($K2966:P2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:Q2966)+12)<$E2968,12,$E2968-SUM($K2966:Q2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:Q2966)+12)<$D2968,12,$D2968-SUM($K2966:Q2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:R2966)+12)<$E2968,12,$E2968-SUM($K2966:R2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:R2966)+12)<$D2968,12,$D2968-SUM($K2966:R2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:S2966)+12)<$E2968,12,$E2968-SUM($K2966:S2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:S2966)+12)<$D2968,12,$D2968-SUM($K2966:S2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:T2966)+12)<$E2968,12,$E2968-SUM($K2966:T2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:T2966)+12)<$D2968,12,$D2968-SUM($K2966:T2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:U2966)+12)<$E2968,12,$E2968-SUM($K2966:U2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:U2966)+12)<$D2968,12,$D2968-SUM($K2966:U2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:V2966)+12)<$E2968,12,$E2968-SUM($K2966:V2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:V2966)+12)<$D2968,12,$D2968-SUM($K2966:V2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:W2966)+12)<$E2968,12,$E2968-SUM($K2966:W2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:W2966)+12)<$D2968,12,$D2968-SUM($K2966:W2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:X2966)+12)<$E2968,12,$E2968-SUM($K2966:X2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:X2966)+12)<$D2968,12,$D2968-SUM($K2966:X2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:Y2966)+12)<$E2968,12,$E2968-SUM($K2966:Y2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:Y2966)+12)<$D2968,12,$D2968-SUM($K2966:Y2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:Z2966)+12)<$E2968,12,$E2968-SUM($K2966:Z2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:Z2966)+12)<$D2968,12,$D2968-SUM($K2966:Z2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:AA2966)+12)<$E2968,12,$E2968-SUM($K2966:AA2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:AA2966)+12)<$D2968,12,$D2968-SUM($K2966:AA2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:AB2966)+12)<$E2968,12,$E2968-SUM($K2966:AB2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:AB2966)+12)<$D2968,12,$D2968-SUM($K2966:AB2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:AC2966)+12)<$E2968,12,$E2968-SUM($K2966:AC2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:AC2966)+12)<$D2968,12,$D2968-SUM($K2966:AC2966)),0)))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2965=LataProjekcji,IF($F2965>$E2968,$E2968,$F2965),IF($D2968>=$E2968,(IF($D2965<LataProjekcji,IF((SUM($K2966:AD2966)+12)<$E2968,12,$E2968-SUM($K2966:AD2966)),0)),(IF($D2965<LataProjekcji,IF((SUM($K2966:AD2966)+12)<$D2968,12,$D2968-SUM($K2966:AD2966)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1800","v":0},{"$f":"IF(D2966>10,ROUND(D2967/12,2),D2967)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2967:AE2967)=D2966","v":true},"amortyzacja",null,{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966,0),ROUND(K2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM(K2967:$K2967),0),ROUND(L2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:L2967),0),ROUND(M2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:M2967),0),ROUND(N2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:N2967),0),ROUND(O2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:O2967),0),ROUND(P2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:P2967),0),ROUND(Q2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:Q2967),0),ROUND(R2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:R2967),0),ROUND(S2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:S2967),0),ROUND(T2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:T2967),0),ROUND(U2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:U2967),0),ROUND(V2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:V2967),0),ROUND(W2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:W2967),0),ROUND(X2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:X2967),0),ROUND(Y2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:Y2967),0),ROUND(Z2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:Z2967),0),ROUND(AA2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:AA2967),0),ROUND(AB2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:AB2967),0),ROUND(AC2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:AC2967),0),ROUND(AD2965*$E2967,0)),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2968,ROUND($D2966-SUM($K2967:AD2967),0),ROUND(AE2965*$E2967,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2966/E2967,0),0)","v":0},{"$f":"IF(D2968=0,0,DATEDIF(DATE(D2965,E2965,1),DATE(F2967,G2967,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2965),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2965),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968),0),ROUND(K2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(K2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:K2968),0),ROUND(L2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(L2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:L2968),0),ROUND(M2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(M2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:M2968),0),ROUND(N2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(N2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:N2968),0),ROUND(O2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(O2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:O2968),0),ROUND(P2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(P2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:P2968),0),ROUND(Q2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(Q2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:Q2968),0),ROUND(R2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(R2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:R2968),0),ROUND(S2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(S2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:S2968),0),ROUND(T2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(T2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:T2968),0),ROUND(U2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(U2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:U2968),0),ROUND(V2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(V2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:V2968),0),ROUND(W2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(W2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:W2968),0),ROUND(X2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(X2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:X2968),0),ROUND(Y2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(Y2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:Y2968),0),ROUND(Z2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(Z2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:Z2968),0),ROUND(AA2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(AA2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:AA2968),0),ROUND(AB2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(AB2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:AB2968),0),ROUND(AC2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(AC2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:AC2968),0),ROUND(AD2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(AD2966*$E2967,0))),0),0)","v":0},{"$f":"IF(AND($G2966,NOT(ISTEXT($G2965)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2967,IF(AND($G2967=$G2968,$F2967=$F2968),ROUND($D2966-SUM($K2968:AD2968),0),ROUND(AE2966*$E2967,0)),IF(LataProjekcji>$F2967,0,ROUND(AE2966*$E2967,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2966>10,ROUND((D2968-1)*E2967,0),E2967)","v":0},{"$f":"D2966-D2969","v":0},null,{"$f":"OFFSET($C$269,$D2964,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1804","v":"nazwa ST: 0"},null,{"$f":"D1804","v":177},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1805","v":1900},{"$f":"E1805","v":1},{"$f":"IF(D2973>10,F1805,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2971,0)),\"brak daty\",IF(D2973>10,EDATE(OFFSET($E$269,$D2971,0),D2975),DATE(D2972,E2972,1)))","v":"brak daty"},{"$f":"SUM(K2972:AE2972)=D2975","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM(K2972)+12)<$D2975,12,$D2975-SUM(K2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:K2972)+12)<$D2975,12,$D2975-SUM($K2972:K2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:L2972)+12)<$D2975,12,$D2975-SUM($K2972:L2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:M2972)+12)<$D2975,12,$D2975-SUM($K2972:M2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:N2972)+12)<$D2975,12,$D2975-SUM($K2972:N2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:O2972)+12)<$D2975,12,$D2975-SUM($K2972:O2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:P2972)+12)<$D2975,12,$D2975-SUM($K2972:P2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:Q2972)+12)<$D2975,12,$D2975-SUM($K2972:Q2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:R2972)+12)<$D2975,12,$D2975-SUM($K2972:R2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:S2972)+12)<$D2975,12,$D2975-SUM($K2972:S2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:T2972)+12)<$D2975,12,$D2975-SUM($K2972:T2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:U2972)+12)<$D2975,12,$D2975-SUM($K2972:U2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:V2972)+12)<$D2975,12,$D2975-SUM($K2972:V2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:W2972)+12)<$D2975,12,$D2975-SUM($K2972:W2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:X2972)+12)<$D2975,12,$D2975-SUM($K2972:X2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:Y2972)+12)<$D2975,12,$D2975-SUM($K2972:Y2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:Z2972)+12)<$D2975,12,$D2975-SUM($K2972:Z2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:AA2972)+12)<$D2975,12,$D2975-SUM($K2972:AA2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:AB2972)+12)<$D2975,12,$D2975-SUM($K2972:AB2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:AC2972)+12)<$D2975,12,$D2975-SUM($K2972:AC2972)),0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,$F2972,IF($D2972<LataProjekcji,IF((SUM($K2972:AD2972)+12)<$D2975,12,$D2975-SUM($K2972:AD2972)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1806","v":0},{"$f":"E1806","v":0},{"$f":"F1806","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2971,0)))","v":false},{"$f":"SUM(K2973:AE2973)=E2975","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM(J2973:$K2973)+12)<$E2975,12,$E2975-SUM(J2973:$K2973)),0)),(IF($D2972<LataProjekcji,IF((SUM(J2973:$K2973)+12)<$D2975,12,$D2975-SUM(J2973:$K2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:K2973)+12)<$E2975,12,$E2975-SUM($K2973:K2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:K2973)+12)<$D2975,12,$D2975-SUM($K2973:K2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:L2973)+12)<$E2975,12,$E2975-SUM($K2973:L2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:L2973)+12)<$D2975,12,$D2975-SUM($K2973:L2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:M2973)+12)<$E2975,12,$E2975-SUM($K2973:M2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:M2973)+12)<$D2975,12,$D2975-SUM($K2973:M2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:N2973)+12)<$E2975,12,$E2975-SUM($K2973:N2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:N2973)+12)<$D2975,12,$D2975-SUM($K2973:N2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:O2973)+12)<$E2975,12,$E2975-SUM($K2973:O2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:O2973)+12)<$D2975,12,$D2975-SUM($K2973:O2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:P2973)+12)<$E2975,12,$E2975-SUM($K2973:P2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:P2973)+12)<$D2975,12,$D2975-SUM($K2973:P2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:Q2973)+12)<$E2975,12,$E2975-SUM($K2973:Q2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:Q2973)+12)<$D2975,12,$D2975-SUM($K2973:Q2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:R2973)+12)<$E2975,12,$E2975-SUM($K2973:R2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:R2973)+12)<$D2975,12,$D2975-SUM($K2973:R2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:S2973)+12)<$E2975,12,$E2975-SUM($K2973:S2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:S2973)+12)<$D2975,12,$D2975-SUM($K2973:S2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:T2973)+12)<$E2975,12,$E2975-SUM($K2973:T2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:T2973)+12)<$D2975,12,$D2975-SUM($K2973:T2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:U2973)+12)<$E2975,12,$E2975-SUM($K2973:U2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:U2973)+12)<$D2975,12,$D2975-SUM($K2973:U2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:V2973)+12)<$E2975,12,$E2975-SUM($K2973:V2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:V2973)+12)<$D2975,12,$D2975-SUM($K2973:V2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:W2973)+12)<$E2975,12,$E2975-SUM($K2973:W2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:W2973)+12)<$D2975,12,$D2975-SUM($K2973:W2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:X2973)+12)<$E2975,12,$E2975-SUM($K2973:X2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:X2973)+12)<$D2975,12,$D2975-SUM($K2973:X2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:Y2973)+12)<$E2975,12,$E2975-SUM($K2973:Y2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:Y2973)+12)<$D2975,12,$D2975-SUM($K2973:Y2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:Z2973)+12)<$E2975,12,$E2975-SUM($K2973:Z2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:Z2973)+12)<$D2975,12,$D2975-SUM($K2973:Z2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:AA2973)+12)<$E2975,12,$E2975-SUM($K2973:AA2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:AA2973)+12)<$D2975,12,$D2975-SUM($K2973:AA2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:AB2973)+12)<$E2975,12,$E2975-SUM($K2973:AB2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:AB2973)+12)<$D2975,12,$D2975-SUM($K2973:AB2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:AC2973)+12)<$E2975,12,$E2975-SUM($K2973:AC2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:AC2973)+12)<$D2975,12,$D2975-SUM($K2973:AC2973)),0)))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2972=LataProjekcji,IF($F2972>$E2975,$E2975,$F2972),IF($D2975>=$E2975,(IF($D2972<LataProjekcji,IF((SUM($K2973:AD2973)+12)<$E2975,12,$E2975-SUM($K2973:AD2973)),0)),(IF($D2972<LataProjekcji,IF((SUM($K2973:AD2973)+12)<$D2975,12,$D2975-SUM($K2973:AD2973)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1807","v":0},{"$f":"IF(D2973>10,ROUND(D2974/12,2),D2974)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2974:AE2974)=D2973","v":true},"amortyzacja",null,{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973,0),ROUND(K2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM(K2974:$K2974),0),ROUND(L2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:L2974),0),ROUND(M2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:M2974),0),ROUND(N2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:N2974),0),ROUND(O2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:O2974),0),ROUND(P2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:P2974),0),ROUND(Q2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:Q2974),0),ROUND(R2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:R2974),0),ROUND(S2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:S2974),0),ROUND(T2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:T2974),0),ROUND(U2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:U2974),0),ROUND(V2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:V2974),0),ROUND(W2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:W2974),0),ROUND(X2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:X2974),0),ROUND(Y2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:Y2974),0),ROUND(Z2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:Z2974),0),ROUND(AA2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:AA2974),0),ROUND(AB2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:AB2974),0),ROUND(AC2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:AC2974),0),ROUND(AD2972*$E2974,0)),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2975,ROUND($D2973-SUM($K2974:AD2974),0),ROUND(AE2972*$E2974,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2973/E2974,0),0)","v":0},{"$f":"IF(D2975=0,0,DATEDIF(DATE(D2972,E2972,1),DATE(F2974,G2974,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2972),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2972),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975),0),ROUND(K2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(K2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:K2975),0),ROUND(L2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(L2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:L2975),0),ROUND(M2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(M2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:M2975),0),ROUND(N2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(N2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:N2975),0),ROUND(O2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(O2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:O2975),0),ROUND(P2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(P2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:P2975),0),ROUND(Q2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(Q2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:Q2975),0),ROUND(R2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(R2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:R2975),0),ROUND(S2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(S2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:S2975),0),ROUND(T2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(T2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:T2975),0),ROUND(U2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(U2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:U2975),0),ROUND(V2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(V2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:V2975),0),ROUND(W2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(W2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:W2975),0),ROUND(X2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(X2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:X2975),0),ROUND(Y2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(Y2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:Y2975),0),ROUND(Z2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(Z2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:Z2975),0),ROUND(AA2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(AA2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:AA2975),0),ROUND(AB2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(AB2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:AB2975),0),ROUND(AC2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(AC2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:AC2975),0),ROUND(AD2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(AD2973*$E2974,0))),0),0)","v":0},{"$f":"IF(AND($G2973,NOT(ISTEXT($G2972)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2974,IF(AND($G2974=$G2975,$F2974=$F2975),ROUND($D2973-SUM($K2975:AD2975),0),ROUND(AE2973*$E2974,0)),IF(LataProjekcji>$F2974,0,ROUND(AE2973*$E2974,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2973>10,ROUND((D2975-1)*E2974,0),E2974)","v":0},{"$f":"D2973-D2976","v":0},null,{"$f":"OFFSET($C$269,$D2971,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1811","v":"nazwa ST: 0"},null,{"$f":"D1811","v":178},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1812","v":1900},{"$f":"E1812","v":1},{"$f":"IF(D2980>10,F1812,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2978,0)),\"brak daty\",IF(D2980>10,EDATE(OFFSET($E$269,$D2978,0),D2982),DATE(D2979,E2979,1)))","v":"brak daty"},{"$f":"SUM(K2979:AE2979)=D2982","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM(K2979)+12)<$D2982,12,$D2982-SUM(K2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:K2979)+12)<$D2982,12,$D2982-SUM($K2979:K2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:L2979)+12)<$D2982,12,$D2982-SUM($K2979:L2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:M2979)+12)<$D2982,12,$D2982-SUM($K2979:M2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:N2979)+12)<$D2982,12,$D2982-SUM($K2979:N2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:O2979)+12)<$D2982,12,$D2982-SUM($K2979:O2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:P2979)+12)<$D2982,12,$D2982-SUM($K2979:P2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:Q2979)+12)<$D2982,12,$D2982-SUM($K2979:Q2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:R2979)+12)<$D2982,12,$D2982-SUM($K2979:R2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:S2979)+12)<$D2982,12,$D2982-SUM($K2979:S2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:T2979)+12)<$D2982,12,$D2982-SUM($K2979:T2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:U2979)+12)<$D2982,12,$D2982-SUM($K2979:U2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:V2979)+12)<$D2982,12,$D2982-SUM($K2979:V2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:W2979)+12)<$D2982,12,$D2982-SUM($K2979:W2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:X2979)+12)<$D2982,12,$D2982-SUM($K2979:X2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:Y2979)+12)<$D2982,12,$D2982-SUM($K2979:Y2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:Z2979)+12)<$D2982,12,$D2982-SUM($K2979:Z2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:AA2979)+12)<$D2982,12,$D2982-SUM($K2979:AA2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:AB2979)+12)<$D2982,12,$D2982-SUM($K2979:AB2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:AC2979)+12)<$D2982,12,$D2982-SUM($K2979:AC2979)),0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,$F2979,IF($D2979<LataProjekcji,IF((SUM($K2979:AD2979)+12)<$D2982,12,$D2982-SUM($K2979:AD2979)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1813","v":0},{"$f":"E1813","v":0},{"$f":"F1813","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2978,0)))","v":false},{"$f":"SUM(K2980:AE2980)=E2982","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM(J2980:$K2980)+12)<$E2982,12,$E2982-SUM(J2980:$K2980)),0)),(IF($D2979<LataProjekcji,IF((SUM(J2980:$K2980)+12)<$D2982,12,$D2982-SUM(J2980:$K2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:K2980)+12)<$E2982,12,$E2982-SUM($K2980:K2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:K2980)+12)<$D2982,12,$D2982-SUM($K2980:K2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:L2980)+12)<$E2982,12,$E2982-SUM($K2980:L2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:L2980)+12)<$D2982,12,$D2982-SUM($K2980:L2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:M2980)+12)<$E2982,12,$E2982-SUM($K2980:M2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:M2980)+12)<$D2982,12,$D2982-SUM($K2980:M2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:N2980)+12)<$E2982,12,$E2982-SUM($K2980:N2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:N2980)+12)<$D2982,12,$D2982-SUM($K2980:N2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:O2980)+12)<$E2982,12,$E2982-SUM($K2980:O2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:O2980)+12)<$D2982,12,$D2982-SUM($K2980:O2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:P2980)+12)<$E2982,12,$E2982-SUM($K2980:P2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:P2980)+12)<$D2982,12,$D2982-SUM($K2980:P2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:Q2980)+12)<$E2982,12,$E2982-SUM($K2980:Q2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:Q2980)+12)<$D2982,12,$D2982-SUM($K2980:Q2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:R2980)+12)<$E2982,12,$E2982-SUM($K2980:R2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:R2980)+12)<$D2982,12,$D2982-SUM($K2980:R2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:S2980)+12)<$E2982,12,$E2982-SUM($K2980:S2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:S2980)+12)<$D2982,12,$D2982-SUM($K2980:S2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:T2980)+12)<$E2982,12,$E2982-SUM($K2980:T2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:T2980)+12)<$D2982,12,$D2982-SUM($K2980:T2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:U2980)+12)<$E2982,12,$E2982-SUM($K2980:U2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:U2980)+12)<$D2982,12,$D2982-SUM($K2980:U2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:V2980)+12)<$E2982,12,$E2982-SUM($K2980:V2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:V2980)+12)<$D2982,12,$D2982-SUM($K2980:V2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:W2980)+12)<$E2982,12,$E2982-SUM($K2980:W2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:W2980)+12)<$D2982,12,$D2982-SUM($K2980:W2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:X2980)+12)<$E2982,12,$E2982-SUM($K2980:X2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:X2980)+12)<$D2982,12,$D2982-SUM($K2980:X2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:Y2980)+12)<$E2982,12,$E2982-SUM($K2980:Y2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:Y2980)+12)<$D2982,12,$D2982-SUM($K2980:Y2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:Z2980)+12)<$E2982,12,$E2982-SUM($K2980:Z2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:Z2980)+12)<$D2982,12,$D2982-SUM($K2980:Z2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:AA2980)+12)<$E2982,12,$E2982-SUM($K2980:AA2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:AA2980)+12)<$D2982,12,$D2982-SUM($K2980:AA2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:AB2980)+12)<$E2982,12,$E2982-SUM($K2980:AB2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:AB2980)+12)<$D2982,12,$D2982-SUM($K2980:AB2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:AC2980)+12)<$E2982,12,$E2982-SUM($K2980:AC2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:AC2980)+12)<$D2982,12,$D2982-SUM($K2980:AC2980)),0)))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2979=LataProjekcji,IF($F2979>$E2982,$E2982,$F2979),IF($D2982>=$E2982,(IF($D2979<LataProjekcji,IF((SUM($K2980:AD2980)+12)<$E2982,12,$E2982-SUM($K2980:AD2980)),0)),(IF($D2979<LataProjekcji,IF((SUM($K2980:AD2980)+12)<$D2982,12,$D2982-SUM($K2980:AD2980)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1814","v":0},{"$f":"IF(D2980>10,ROUND(D2981/12,2),D2981)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2981:AE2981)=D2980","v":true},"amortyzacja",null,{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980,0),ROUND(K2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM(K2981:$K2981),0),ROUND(L2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:L2981),0),ROUND(M2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:M2981),0),ROUND(N2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:N2981),0),ROUND(O2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:O2981),0),ROUND(P2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:P2981),0),ROUND(Q2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:Q2981),0),ROUND(R2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:R2981),0),ROUND(S2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:S2981),0),ROUND(T2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:T2981),0),ROUND(U2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:U2981),0),ROUND(V2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:V2981),0),ROUND(W2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:W2981),0),ROUND(X2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:X2981),0),ROUND(Y2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:Y2981),0),ROUND(Z2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:Z2981),0),ROUND(AA2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:AA2981),0),ROUND(AB2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:AB2981),0),ROUND(AC2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:AC2981),0),ROUND(AD2979*$E2981,0)),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2982,ROUND($D2980-SUM($K2981:AD2981),0),ROUND(AE2979*$E2981,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2980/E2981,0),0)","v":0},{"$f":"IF(D2982=0,0,DATEDIF(DATE(D2979,E2979,1),DATE(F2981,G2981,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2979),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2979),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982),0),ROUND(K2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(K2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:K2982),0),ROUND(L2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(L2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:L2982),0),ROUND(M2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(M2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:M2982),0),ROUND(N2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(N2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:N2982),0),ROUND(O2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(O2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:O2982),0),ROUND(P2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(P2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:P2982),0),ROUND(Q2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(Q2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:Q2982),0),ROUND(R2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(R2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:R2982),0),ROUND(S2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(S2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:S2982),0),ROUND(T2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(T2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:T2982),0),ROUND(U2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(U2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:U2982),0),ROUND(V2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(V2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:V2982),0),ROUND(W2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(W2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:W2982),0),ROUND(X2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(X2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:X2982),0),ROUND(Y2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(Y2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:Y2982),0),ROUND(Z2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(Z2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:Z2982),0),ROUND(AA2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(AA2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:AA2982),0),ROUND(AB2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(AB2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:AB2982),0),ROUND(AC2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(AC2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:AC2982),0),ROUND(AD2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(AD2980*$E2981,0))),0),0)","v":0},{"$f":"IF(AND($G2980,NOT(ISTEXT($G2979)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2981,IF(AND($G2981=$G2982,$F2981=$F2982),ROUND($D2980-SUM($K2982:AD2982),0),ROUND(AE2980*$E2981,0)),IF(LataProjekcji>$F2981,0,ROUND(AE2980*$E2981,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2980>10,ROUND((D2982-1)*E2981,0),E2981)","v":0},{"$f":"D2980-D2983","v":0},null,{"$f":"OFFSET($C$269,$D2978,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1818","v":"nazwa ST: 0"},null,{"$f":"D1818","v":179},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1819","v":1900},{"$f":"E1819","v":1},{"$f":"IF(D2987>10,F1819,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2985,0)),\"brak daty\",IF(D2987>10,EDATE(OFFSET($E$269,$D2985,0),D2989),DATE(D2986,E2986,1)))","v":"brak daty"},{"$f":"SUM(K2986:AE2986)=D2989","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM(K2986)+12)<$D2989,12,$D2989-SUM(K2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:K2986)+12)<$D2989,12,$D2989-SUM($K2986:K2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:L2986)+12)<$D2989,12,$D2989-SUM($K2986:L2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:M2986)+12)<$D2989,12,$D2989-SUM($K2986:M2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:N2986)+12)<$D2989,12,$D2989-SUM($K2986:N2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:O2986)+12)<$D2989,12,$D2989-SUM($K2986:O2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:P2986)+12)<$D2989,12,$D2989-SUM($K2986:P2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:Q2986)+12)<$D2989,12,$D2989-SUM($K2986:Q2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:R2986)+12)<$D2989,12,$D2989-SUM($K2986:R2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:S2986)+12)<$D2989,12,$D2989-SUM($K2986:S2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:T2986)+12)<$D2989,12,$D2989-SUM($K2986:T2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:U2986)+12)<$D2989,12,$D2989-SUM($K2986:U2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:V2986)+12)<$D2989,12,$D2989-SUM($K2986:V2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:W2986)+12)<$D2989,12,$D2989-SUM($K2986:W2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:X2986)+12)<$D2989,12,$D2989-SUM($K2986:X2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:Y2986)+12)<$D2989,12,$D2989-SUM($K2986:Y2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:Z2986)+12)<$D2989,12,$D2989-SUM($K2986:Z2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:AA2986)+12)<$D2989,12,$D2989-SUM($K2986:AA2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:AB2986)+12)<$D2989,12,$D2989-SUM($K2986:AB2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:AC2986)+12)<$D2989,12,$D2989-SUM($K2986:AC2986)),0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,$F2986,IF($D2986<LataProjekcji,IF((SUM($K2986:AD2986)+12)<$D2989,12,$D2989-SUM($K2986:AD2986)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1820","v":0},{"$f":"E1820","v":0},{"$f":"F1820","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2985,0)))","v":false},{"$f":"SUM(K2987:AE2987)=E2989","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM(J2987:$K2987)+12)<$E2989,12,$E2989-SUM(J2987:$K2987)),0)),(IF($D2986<LataProjekcji,IF((SUM(J2987:$K2987)+12)<$D2989,12,$D2989-SUM(J2987:$K2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:K2987)+12)<$E2989,12,$E2989-SUM($K2987:K2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:K2987)+12)<$D2989,12,$D2989-SUM($K2987:K2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:L2987)+12)<$E2989,12,$E2989-SUM($K2987:L2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:L2987)+12)<$D2989,12,$D2989-SUM($K2987:L2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:M2987)+12)<$E2989,12,$E2989-SUM($K2987:M2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:M2987)+12)<$D2989,12,$D2989-SUM($K2987:M2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:N2987)+12)<$E2989,12,$E2989-SUM($K2987:N2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:N2987)+12)<$D2989,12,$D2989-SUM($K2987:N2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:O2987)+12)<$E2989,12,$E2989-SUM($K2987:O2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:O2987)+12)<$D2989,12,$D2989-SUM($K2987:O2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:P2987)+12)<$E2989,12,$E2989-SUM($K2987:P2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:P2987)+12)<$D2989,12,$D2989-SUM($K2987:P2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:Q2987)+12)<$E2989,12,$E2989-SUM($K2987:Q2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:Q2987)+12)<$D2989,12,$D2989-SUM($K2987:Q2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:R2987)+12)<$E2989,12,$E2989-SUM($K2987:R2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:R2987)+12)<$D2989,12,$D2989-SUM($K2987:R2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:S2987)+12)<$E2989,12,$E2989-SUM($K2987:S2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:S2987)+12)<$D2989,12,$D2989-SUM($K2987:S2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:T2987)+12)<$E2989,12,$E2989-SUM($K2987:T2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:T2987)+12)<$D2989,12,$D2989-SUM($K2987:T2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:U2987)+12)<$E2989,12,$E2989-SUM($K2987:U2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:U2987)+12)<$D2989,12,$D2989-SUM($K2987:U2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:V2987)+12)<$E2989,12,$E2989-SUM($K2987:V2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:V2987)+12)<$D2989,12,$D2989-SUM($K2987:V2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:W2987)+12)<$E2989,12,$E2989-SUM($K2987:W2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:W2987)+12)<$D2989,12,$D2989-SUM($K2987:W2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:X2987)+12)<$E2989,12,$E2989-SUM($K2987:X2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:X2987)+12)<$D2989,12,$D2989-SUM($K2987:X2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:Y2987)+12)<$E2989,12,$E2989-SUM($K2987:Y2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:Y2987)+12)<$D2989,12,$D2989-SUM($K2987:Y2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:Z2987)+12)<$E2989,12,$E2989-SUM($K2987:Z2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:Z2987)+12)<$D2989,12,$D2989-SUM($K2987:Z2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:AA2987)+12)<$E2989,12,$E2989-SUM($K2987:AA2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:AA2987)+12)<$D2989,12,$D2989-SUM($K2987:AA2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:AB2987)+12)<$E2989,12,$E2989-SUM($K2987:AB2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:AB2987)+12)<$D2989,12,$D2989-SUM($K2987:AB2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:AC2987)+12)<$E2989,12,$E2989-SUM($K2987:AC2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:AC2987)+12)<$D2989,12,$D2989-SUM($K2987:AC2987)),0)))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2986=LataProjekcji,IF($F2986>$E2989,$E2989,$F2986),IF($D2989>=$E2989,(IF($D2986<LataProjekcji,IF((SUM($K2987:AD2987)+12)<$E2989,12,$E2989-SUM($K2987:AD2987)),0)),(IF($D2986<LataProjekcji,IF((SUM($K2987:AD2987)+12)<$D2989,12,$D2989-SUM($K2987:AD2987)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1821","v":0},{"$f":"IF(D2987>10,ROUND(D2988/12,2),D2988)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2988:AE2988)=D2987","v":true},"amortyzacja",null,{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987,0),ROUND(K2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM(K2988:$K2988),0),ROUND(L2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:L2988),0),ROUND(M2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:M2988),0),ROUND(N2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:N2988),0),ROUND(O2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:O2988),0),ROUND(P2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:P2988),0),ROUND(Q2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:Q2988),0),ROUND(R2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:R2988),0),ROUND(S2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:S2988),0),ROUND(T2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:T2988),0),ROUND(U2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:U2988),0),ROUND(V2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:V2988),0),ROUND(W2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:W2988),0),ROUND(X2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:X2988),0),ROUND(Y2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:Y2988),0),ROUND(Z2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:Z2988),0),ROUND(AA2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:AA2988),0),ROUND(AB2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:AB2988),0),ROUND(AC2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:AC2988),0),ROUND(AD2986*$E2988,0)),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2989,ROUND($D2987-SUM($K2988:AD2988),0),ROUND(AE2986*$E2988,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2987/E2988,0),0)","v":0},{"$f":"IF(D2989=0,0,DATEDIF(DATE(D2986,E2986,1),DATE(F2988,G2988,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2986),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2986),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989),0),ROUND(K2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(K2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:K2989),0),ROUND(L2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(L2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:L2989),0),ROUND(M2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(M2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:M2989),0),ROUND(N2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(N2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:N2989),0),ROUND(O2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(O2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:O2989),0),ROUND(P2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(P2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:P2989),0),ROUND(Q2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(Q2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:Q2989),0),ROUND(R2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(R2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:R2989),0),ROUND(S2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(S2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:S2989),0),ROUND(T2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(T2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:T2989),0),ROUND(U2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(U2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:U2989),0),ROUND(V2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(V2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:V2989),0),ROUND(W2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(W2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:W2989),0),ROUND(X2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(X2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:X2989),0),ROUND(Y2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(Y2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:Y2989),0),ROUND(Z2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(Z2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:Z2989),0),ROUND(AA2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(AA2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:AA2989),0),ROUND(AB2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(AB2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:AB2989),0),ROUND(AC2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(AC2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:AC2989),0),ROUND(AD2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(AD2987*$E2988,0))),0),0)","v":0},{"$f":"IF(AND($G2987,NOT(ISTEXT($G2986)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2988,IF(AND($G2988=$G2989,$F2988=$F2989),ROUND($D2987-SUM($K2989:AD2989),0),ROUND(AE2987*$E2988,0)),IF(LataProjekcji>$F2988,0,ROUND(AE2987*$E2988,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2987>10,ROUND((D2989-1)*E2988,0),E2988)","v":0},{"$f":"D2987-D2990","v":0},null,{"$f":"OFFSET($C$269,$D2985,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1825","v":"nazwa ST: 0"},null,{"$f":"D1825","v":180},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1826","v":1900},{"$f":"E1826","v":1},{"$f":"IF(D2994>10,F1826,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2992,0)),\"brak daty\",IF(D2994>10,EDATE(OFFSET($E$269,$D2992,0),D2996),DATE(D2993,E2993,1)))","v":"brak daty"},{"$f":"SUM(K2993:AE2993)=D2996","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM(K2993)+12)<$D2996,12,$D2996-SUM(K2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:K2993)+12)<$D2996,12,$D2996-SUM($K2993:K2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:L2993)+12)<$D2996,12,$D2996-SUM($K2993:L2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:M2993)+12)<$D2996,12,$D2996-SUM($K2993:M2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:N2993)+12)<$D2996,12,$D2996-SUM($K2993:N2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:O2993)+12)<$D2996,12,$D2996-SUM($K2993:O2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:P2993)+12)<$D2996,12,$D2996-SUM($K2993:P2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:Q2993)+12)<$D2996,12,$D2996-SUM($K2993:Q2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:R2993)+12)<$D2996,12,$D2996-SUM($K2993:R2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:S2993)+12)<$D2996,12,$D2996-SUM($K2993:S2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:T2993)+12)<$D2996,12,$D2996-SUM($K2993:T2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:U2993)+12)<$D2996,12,$D2996-SUM($K2993:U2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:V2993)+12)<$D2996,12,$D2996-SUM($K2993:V2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:W2993)+12)<$D2996,12,$D2996-SUM($K2993:W2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:X2993)+12)<$D2996,12,$D2996-SUM($K2993:X2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:Y2993)+12)<$D2996,12,$D2996-SUM($K2993:Y2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:Z2993)+12)<$D2996,12,$D2996-SUM($K2993:Z2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:AA2993)+12)<$D2996,12,$D2996-SUM($K2993:AA2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:AB2993)+12)<$D2996,12,$D2996-SUM($K2993:AB2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:AC2993)+12)<$D2996,12,$D2996-SUM($K2993:AC2993)),0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,$F2993,IF($D2993<LataProjekcji,IF((SUM($K2993:AD2993)+12)<$D2996,12,$D2996-SUM($K2993:AD2993)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1827","v":0},{"$f":"E1827","v":0},{"$f":"F1827","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2992,0)))","v":false},{"$f":"SUM(K2994:AE2994)=E2996","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM(J2994:$K2994)+12)<$E2996,12,$E2996-SUM(J2994:$K2994)),0)),(IF($D2993<LataProjekcji,IF((SUM(J2994:$K2994)+12)<$D2996,12,$D2996-SUM(J2994:$K2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:K2994)+12)<$E2996,12,$E2996-SUM($K2994:K2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:K2994)+12)<$D2996,12,$D2996-SUM($K2994:K2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:L2994)+12)<$E2996,12,$E2996-SUM($K2994:L2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:L2994)+12)<$D2996,12,$D2996-SUM($K2994:L2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:M2994)+12)<$E2996,12,$E2996-SUM($K2994:M2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:M2994)+12)<$D2996,12,$D2996-SUM($K2994:M2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:N2994)+12)<$E2996,12,$E2996-SUM($K2994:N2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:N2994)+12)<$D2996,12,$D2996-SUM($K2994:N2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:O2994)+12)<$E2996,12,$E2996-SUM($K2994:O2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:O2994)+12)<$D2996,12,$D2996-SUM($K2994:O2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:P2994)+12)<$E2996,12,$E2996-SUM($K2994:P2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:P2994)+12)<$D2996,12,$D2996-SUM($K2994:P2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:Q2994)+12)<$E2996,12,$E2996-SUM($K2994:Q2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:Q2994)+12)<$D2996,12,$D2996-SUM($K2994:Q2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:R2994)+12)<$E2996,12,$E2996-SUM($K2994:R2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:R2994)+12)<$D2996,12,$D2996-SUM($K2994:R2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:S2994)+12)<$E2996,12,$E2996-SUM($K2994:S2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:S2994)+12)<$D2996,12,$D2996-SUM($K2994:S2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:T2994)+12)<$E2996,12,$E2996-SUM($K2994:T2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:T2994)+12)<$D2996,12,$D2996-SUM($K2994:T2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:U2994)+12)<$E2996,12,$E2996-SUM($K2994:U2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:U2994)+12)<$D2996,12,$D2996-SUM($K2994:U2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:V2994)+12)<$E2996,12,$E2996-SUM($K2994:V2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:V2994)+12)<$D2996,12,$D2996-SUM($K2994:V2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:W2994)+12)<$E2996,12,$E2996-SUM($K2994:W2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:W2994)+12)<$D2996,12,$D2996-SUM($K2994:W2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:X2994)+12)<$E2996,12,$E2996-SUM($K2994:X2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:X2994)+12)<$D2996,12,$D2996-SUM($K2994:X2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:Y2994)+12)<$E2996,12,$E2996-SUM($K2994:Y2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:Y2994)+12)<$D2996,12,$D2996-SUM($K2994:Y2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:Z2994)+12)<$E2996,12,$E2996-SUM($K2994:Z2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:Z2994)+12)<$D2996,12,$D2996-SUM($K2994:Z2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:AA2994)+12)<$E2996,12,$E2996-SUM($K2994:AA2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:AA2994)+12)<$D2996,12,$D2996-SUM($K2994:AA2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:AB2994)+12)<$E2996,12,$E2996-SUM($K2994:AB2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:AB2994)+12)<$D2996,12,$D2996-SUM($K2994:AB2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:AC2994)+12)<$E2996,12,$E2996-SUM($K2994:AC2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:AC2994)+12)<$D2996,12,$D2996-SUM($K2994:AC2994)),0)))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2993=LataProjekcji,IF($F2993>$E2996,$E2996,$F2993),IF($D2996>=$E2996,(IF($D2993<LataProjekcji,IF((SUM($K2994:AD2994)+12)<$E2996,12,$E2996-SUM($K2994:AD2994)),0)),(IF($D2993<LataProjekcji,IF((SUM($K2994:AD2994)+12)<$D2996,12,$D2996-SUM($K2994:AD2994)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1828","v":0},{"$f":"IF(D2994>10,ROUND(D2995/12,2),D2995)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2995:AE2995)=D2994","v":true},"amortyzacja",null,{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994,0),ROUND(K2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM(K2995:$K2995),0),ROUND(L2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:L2995),0),ROUND(M2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:M2995),0),ROUND(N2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:N2995),0),ROUND(O2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:O2995),0),ROUND(P2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:P2995),0),ROUND(Q2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:Q2995),0),ROUND(R2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:R2995),0),ROUND(S2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:S2995),0),ROUND(T2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:T2995),0),ROUND(U2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:U2995),0),ROUND(V2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:V2995),0),ROUND(W2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:W2995),0),ROUND(X2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:X2995),0),ROUND(Y2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:Y2995),0),ROUND(Z2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:Z2995),0),ROUND(AA2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:AA2995),0),ROUND(AB2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:AB2995),0),ROUND(AC2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:AC2995),0),ROUND(AD2993*$E2995,0)),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2996,ROUND($D2994-SUM($K2995:AD2995),0),ROUND(AE2993*$E2995,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2994/E2995,0),0)","v":0},{"$f":"IF(D2996=0,0,DATEDIF(DATE(D2993,E2993,1),DATE(F2995,G2995,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2993),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2993),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996),0),ROUND(K2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(K2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:K2996),0),ROUND(L2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(L2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:L2996),0),ROUND(M2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(M2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:M2996),0),ROUND(N2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(N2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:N2996),0),ROUND(O2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(O2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:O2996),0),ROUND(P2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(P2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:P2996),0),ROUND(Q2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(Q2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:Q2996),0),ROUND(R2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(R2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:R2996),0),ROUND(S2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(S2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:S2996),0),ROUND(T2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(T2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:T2996),0),ROUND(U2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(U2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:U2996),0),ROUND(V2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(V2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:V2996),0),ROUND(W2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(W2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:W2996),0),ROUND(X2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(X2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:X2996),0),ROUND(Y2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(Y2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:Y2996),0),ROUND(Z2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(Z2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:Z2996),0),ROUND(AA2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(AA2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:AA2996),0),ROUND(AB2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(AB2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:AB2996),0),ROUND(AC2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(AC2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:AC2996),0),ROUND(AD2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(AD2994*$E2995,0))),0),0)","v":0},{"$f":"IF(AND($G2994,NOT(ISTEXT($G2993)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2995,IF(AND($G2995=$G2996,$F2995=$F2996),ROUND($D2994-SUM($K2996:AD2996),0),ROUND(AE2994*$E2995,0)),IF(LataProjekcji>$F2995,0,ROUND(AE2994*$E2995,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D2994>10,ROUND((D2996-1)*E2995,0),E2995)","v":0},{"$f":"D2994-D2997","v":0},null,{"$f":"OFFSET($C$269,$D2992,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1832","v":"nazwa ST: 0"},null,{"$f":"D1832","v":181},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1833","v":1900},{"$f":"E1833","v":1},{"$f":"IF(D3001>10,F1833,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2999,0)),\"brak daty\",IF(D3001>10,EDATE(OFFSET($E$269,$D2999,0),D3003),DATE(D3000,E3000,1)))","v":"brak daty"},{"$f":"SUM(K3000:AE3000)=D3003","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM(K3000)+12)<$D3003,12,$D3003-SUM(K3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:K3000)+12)<$D3003,12,$D3003-SUM($K3000:K3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:L3000)+12)<$D3003,12,$D3003-SUM($K3000:L3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:M3000)+12)<$D3003,12,$D3003-SUM($K3000:M3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:N3000)+12)<$D3003,12,$D3003-SUM($K3000:N3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:O3000)+12)<$D3003,12,$D3003-SUM($K3000:O3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:P3000)+12)<$D3003,12,$D3003-SUM($K3000:P3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:Q3000)+12)<$D3003,12,$D3003-SUM($K3000:Q3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:R3000)+12)<$D3003,12,$D3003-SUM($K3000:R3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:S3000)+12)<$D3003,12,$D3003-SUM($K3000:S3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:T3000)+12)<$D3003,12,$D3003-SUM($K3000:T3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:U3000)+12)<$D3003,12,$D3003-SUM($K3000:U3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:V3000)+12)<$D3003,12,$D3003-SUM($K3000:V3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:W3000)+12)<$D3003,12,$D3003-SUM($K3000:W3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:X3000)+12)<$D3003,12,$D3003-SUM($K3000:X3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:Y3000)+12)<$D3003,12,$D3003-SUM($K3000:Y3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:Z3000)+12)<$D3003,12,$D3003-SUM($K3000:Z3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:AA3000)+12)<$D3003,12,$D3003-SUM($K3000:AA3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:AB3000)+12)<$D3003,12,$D3003-SUM($K3000:AB3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:AC3000)+12)<$D3003,12,$D3003-SUM($K3000:AC3000)),0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,$F3000,IF($D3000<LataProjekcji,IF((SUM($K3000:AD3000)+12)<$D3003,12,$D3003-SUM($K3000:AD3000)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1834","v":0},{"$f":"E1834","v":0},{"$f":"F1834","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D2999,0)))","v":false},{"$f":"SUM(K3001:AE3001)=E3003","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM(J3001:$K3001)+12)<$E3003,12,$E3003-SUM(J3001:$K3001)),0)),(IF($D3000<LataProjekcji,IF((SUM(J3001:$K3001)+12)<$D3003,12,$D3003-SUM(J3001:$K3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:K3001)+12)<$E3003,12,$E3003-SUM($K3001:K3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:K3001)+12)<$D3003,12,$D3003-SUM($K3001:K3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:L3001)+12)<$E3003,12,$E3003-SUM($K3001:L3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:L3001)+12)<$D3003,12,$D3003-SUM($K3001:L3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:M3001)+12)<$E3003,12,$E3003-SUM($K3001:M3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:M3001)+12)<$D3003,12,$D3003-SUM($K3001:M3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:N3001)+12)<$E3003,12,$E3003-SUM($K3001:N3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:N3001)+12)<$D3003,12,$D3003-SUM($K3001:N3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:O3001)+12)<$E3003,12,$E3003-SUM($K3001:O3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:O3001)+12)<$D3003,12,$D3003-SUM($K3001:O3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:P3001)+12)<$E3003,12,$E3003-SUM($K3001:P3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:P3001)+12)<$D3003,12,$D3003-SUM($K3001:P3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:Q3001)+12)<$E3003,12,$E3003-SUM($K3001:Q3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:Q3001)+12)<$D3003,12,$D3003-SUM($K3001:Q3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:R3001)+12)<$E3003,12,$E3003-SUM($K3001:R3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:R3001)+12)<$D3003,12,$D3003-SUM($K3001:R3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:S3001)+12)<$E3003,12,$E3003-SUM($K3001:S3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:S3001)+12)<$D3003,12,$D3003-SUM($K3001:S3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:T3001)+12)<$E3003,12,$E3003-SUM($K3001:T3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:T3001)+12)<$D3003,12,$D3003-SUM($K3001:T3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:U3001)+12)<$E3003,12,$E3003-SUM($K3001:U3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:U3001)+12)<$D3003,12,$D3003-SUM($K3001:U3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:V3001)+12)<$E3003,12,$E3003-SUM($K3001:V3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:V3001)+12)<$D3003,12,$D3003-SUM($K3001:V3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:W3001)+12)<$E3003,12,$E3003-SUM($K3001:W3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:W3001)+12)<$D3003,12,$D3003-SUM($K3001:W3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:X3001)+12)<$E3003,12,$E3003-SUM($K3001:X3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:X3001)+12)<$D3003,12,$D3003-SUM($K3001:X3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:Y3001)+12)<$E3003,12,$E3003-SUM($K3001:Y3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:Y3001)+12)<$D3003,12,$D3003-SUM($K3001:Y3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:Z3001)+12)<$E3003,12,$E3003-SUM($K3001:Z3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:Z3001)+12)<$D3003,12,$D3003-SUM($K3001:Z3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:AA3001)+12)<$E3003,12,$E3003-SUM($K3001:AA3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:AA3001)+12)<$D3003,12,$D3003-SUM($K3001:AA3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:AB3001)+12)<$E3003,12,$E3003-SUM($K3001:AB3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:AB3001)+12)<$D3003,12,$D3003-SUM($K3001:AB3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:AC3001)+12)<$E3003,12,$E3003-SUM($K3001:AC3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:AC3001)+12)<$D3003,12,$D3003-SUM($K3001:AC3001)),0)))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3000=LataProjekcji,IF($F3000>$E3003,$E3003,$F3000),IF($D3003>=$E3003,(IF($D3000<LataProjekcji,IF((SUM($K3001:AD3001)+12)<$E3003,12,$E3003-SUM($K3001:AD3001)),0)),(IF($D3000<LataProjekcji,IF((SUM($K3001:AD3001)+12)<$D3003,12,$D3003-SUM($K3001:AD3001)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1835","v":0},{"$f":"IF(D3001>10,ROUND(D3002/12,2),D3002)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3002:AE3002)=D3001","v":true},"amortyzacja",null,{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001,0),ROUND(K3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM(K3002:$K3002),0),ROUND(L3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:L3002),0),ROUND(M3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:M3002),0),ROUND(N3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:N3002),0),ROUND(O3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:O3002),0),ROUND(P3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:P3002),0),ROUND(Q3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:Q3002),0),ROUND(R3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:R3002),0),ROUND(S3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:S3002),0),ROUND(T3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:T3002),0),ROUND(U3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:U3002),0),ROUND(V3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:V3002),0),ROUND(W3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:W3002),0),ROUND(X3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:X3002),0),ROUND(Y3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:Y3002),0),ROUND(Z3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:Z3002),0),ROUND(AA3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:AA3002),0),ROUND(AB3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:AB3002),0),ROUND(AC3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:AC3002),0),ROUND(AD3000*$E3002,0)),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3003,ROUND($D3001-SUM($K3002:AD3002),0),ROUND(AE3000*$E3002,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3001/E3002,0),0)","v":0},{"$f":"IF(D3003=0,0,DATEDIF(DATE(D3000,E3000,1),DATE(F3002,G3002,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3000),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3000),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003),0),ROUND(K3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(K3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:K3003),0),ROUND(L3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(L3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:L3003),0),ROUND(M3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(M3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:M3003),0),ROUND(N3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(N3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:N3003),0),ROUND(O3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(O3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:O3003),0),ROUND(P3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(P3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:P3003),0),ROUND(Q3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(Q3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:Q3003),0),ROUND(R3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(R3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:R3003),0),ROUND(S3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(S3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:S3003),0),ROUND(T3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(T3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:T3003),0),ROUND(U3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(U3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:U3003),0),ROUND(V3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(V3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:V3003),0),ROUND(W3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(W3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:W3003),0),ROUND(X3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(X3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:X3003),0),ROUND(Y3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(Y3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:Y3003),0),ROUND(Z3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(Z3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:Z3003),0),ROUND(AA3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(AA3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:AA3003),0),ROUND(AB3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(AB3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:AB3003),0),ROUND(AC3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(AC3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:AC3003),0),ROUND(AD3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(AD3001*$E3002,0))),0),0)","v":0},{"$f":"IF(AND($G3001,NOT(ISTEXT($G3000)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,IF(AND($G3002=$G3003,$F3002=$F3003),ROUND($D3001-SUM($K3003:AD3003),0),ROUND(AE3001*$E3002,0)),IF(LataProjekcji>$F3002,0,ROUND(AE3001*$E3002,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3001>10,ROUND((D3003-1)*E3002,0),E3002)","v":0},{"$f":"D3001-D3004","v":0},null,{"$f":"OFFSET($C$269,$D2999,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1839","v":"nazwa ST: 0"},null,{"$f":"D1839","v":182},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1840","v":1900},{"$f":"E1840","v":1},{"$f":"IF(D3008>10,F1840,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3006,0)),\"brak daty\",IF(D3008>10,EDATE(OFFSET($E$269,$D3006,0),D3010),DATE(D3007,E3007,1)))","v":"brak daty"},{"$f":"SUM(K3007:AE3007)=D3010","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM(K3007)+12)<$D3010,12,$D3010-SUM(K3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:K3007)+12)<$D3010,12,$D3010-SUM($K3007:K3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:L3007)+12)<$D3010,12,$D3010-SUM($K3007:L3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:M3007)+12)<$D3010,12,$D3010-SUM($K3007:M3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:N3007)+12)<$D3010,12,$D3010-SUM($K3007:N3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:O3007)+12)<$D3010,12,$D3010-SUM($K3007:O3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:P3007)+12)<$D3010,12,$D3010-SUM($K3007:P3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:Q3007)+12)<$D3010,12,$D3010-SUM($K3007:Q3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:R3007)+12)<$D3010,12,$D3010-SUM($K3007:R3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:S3007)+12)<$D3010,12,$D3010-SUM($K3007:S3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:T3007)+12)<$D3010,12,$D3010-SUM($K3007:T3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:U3007)+12)<$D3010,12,$D3010-SUM($K3007:U3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:V3007)+12)<$D3010,12,$D3010-SUM($K3007:V3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:W3007)+12)<$D3010,12,$D3010-SUM($K3007:W3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:X3007)+12)<$D3010,12,$D3010-SUM($K3007:X3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:Y3007)+12)<$D3010,12,$D3010-SUM($K3007:Y3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:Z3007)+12)<$D3010,12,$D3010-SUM($K3007:Z3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:AA3007)+12)<$D3010,12,$D3010-SUM($K3007:AA3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:AB3007)+12)<$D3010,12,$D3010-SUM($K3007:AB3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:AC3007)+12)<$D3010,12,$D3010-SUM($K3007:AC3007)),0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,$F3007,IF($D3007<LataProjekcji,IF((SUM($K3007:AD3007)+12)<$D3010,12,$D3010-SUM($K3007:AD3007)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1841","v":0},{"$f":"E1841","v":0},{"$f":"F1841","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3006,0)))","v":false},{"$f":"SUM(K3008:AE3008)=E3010","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM(J3008:$K3008)+12)<$E3010,12,$E3010-SUM(J3008:$K3008)),0)),(IF($D3007<LataProjekcji,IF((SUM(J3008:$K3008)+12)<$D3010,12,$D3010-SUM(J3008:$K3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:K3008)+12)<$E3010,12,$E3010-SUM($K3008:K3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:K3008)+12)<$D3010,12,$D3010-SUM($K3008:K3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:L3008)+12)<$E3010,12,$E3010-SUM($K3008:L3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:L3008)+12)<$D3010,12,$D3010-SUM($K3008:L3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:M3008)+12)<$E3010,12,$E3010-SUM($K3008:M3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:M3008)+12)<$D3010,12,$D3010-SUM($K3008:M3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:N3008)+12)<$E3010,12,$E3010-SUM($K3008:N3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:N3008)+12)<$D3010,12,$D3010-SUM($K3008:N3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:O3008)+12)<$E3010,12,$E3010-SUM($K3008:O3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:O3008)+12)<$D3010,12,$D3010-SUM($K3008:O3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:P3008)+12)<$E3010,12,$E3010-SUM($K3008:P3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:P3008)+12)<$D3010,12,$D3010-SUM($K3008:P3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:Q3008)+12)<$E3010,12,$E3010-SUM($K3008:Q3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:Q3008)+12)<$D3010,12,$D3010-SUM($K3008:Q3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:R3008)+12)<$E3010,12,$E3010-SUM($K3008:R3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:R3008)+12)<$D3010,12,$D3010-SUM($K3008:R3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:S3008)+12)<$E3010,12,$E3010-SUM($K3008:S3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:S3008)+12)<$D3010,12,$D3010-SUM($K3008:S3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:T3008)+12)<$E3010,12,$E3010-SUM($K3008:T3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:T3008)+12)<$D3010,12,$D3010-SUM($K3008:T3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:U3008)+12)<$E3010,12,$E3010-SUM($K3008:U3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:U3008)+12)<$D3010,12,$D3010-SUM($K3008:U3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:V3008)+12)<$E3010,12,$E3010-SUM($K3008:V3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:V3008)+12)<$D3010,12,$D3010-SUM($K3008:V3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:W3008)+12)<$E3010,12,$E3010-SUM($K3008:W3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:W3008)+12)<$D3010,12,$D3010-SUM($K3008:W3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:X3008)+12)<$E3010,12,$E3010-SUM($K3008:X3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:X3008)+12)<$D3010,12,$D3010-SUM($K3008:X3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:Y3008)+12)<$E3010,12,$E3010-SUM($K3008:Y3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:Y3008)+12)<$D3010,12,$D3010-SUM($K3008:Y3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:Z3008)+12)<$E3010,12,$E3010-SUM($K3008:Z3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:Z3008)+12)<$D3010,12,$D3010-SUM($K3008:Z3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:AA3008)+12)<$E3010,12,$E3010-SUM($K3008:AA3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:AA3008)+12)<$D3010,12,$D3010-SUM($K3008:AA3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:AB3008)+12)<$E3010,12,$E3010-SUM($K3008:AB3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:AB3008)+12)<$D3010,12,$D3010-SUM($K3008:AB3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:AC3008)+12)<$E3010,12,$E3010-SUM($K3008:AC3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:AC3008)+12)<$D3010,12,$D3010-SUM($K3008:AC3008)),0)))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3007=LataProjekcji,IF($F3007>$E3010,$E3010,$F3007),IF($D3010>=$E3010,(IF($D3007<LataProjekcji,IF((SUM($K3008:AD3008)+12)<$E3010,12,$E3010-SUM($K3008:AD3008)),0)),(IF($D3007<LataProjekcji,IF((SUM($K3008:AD3008)+12)<$D3010,12,$D3010-SUM($K3008:AD3008)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1842","v":0},{"$f":"IF(D3008>10,ROUND(D3009/12,2),D3009)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3009:AE3009)=D3008","v":true},"amortyzacja",null,{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008,0),ROUND(K3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM(K3009:$K3009),0),ROUND(L3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:L3009),0),ROUND(M3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:M3009),0),ROUND(N3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:N3009),0),ROUND(O3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:O3009),0),ROUND(P3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:P3009),0),ROUND(Q3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:Q3009),0),ROUND(R3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:R3009),0),ROUND(S3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:S3009),0),ROUND(T3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:T3009),0),ROUND(U3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:U3009),0),ROUND(V3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:V3009),0),ROUND(W3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:W3009),0),ROUND(X3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:X3009),0),ROUND(Y3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:Y3009),0),ROUND(Z3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:Z3009),0),ROUND(AA3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:AA3009),0),ROUND(AB3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:AB3009),0),ROUND(AC3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:AC3009),0),ROUND(AD3007*$E3009,0)),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3010,ROUND($D3008-SUM($K3009:AD3009),0),ROUND(AE3007*$E3009,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3008/E3009,0),0)","v":0},{"$f":"IF(D3010=0,0,DATEDIF(DATE(D3007,E3007,1),DATE(F3009,G3009,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3007),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3007),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010),0),ROUND(K3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(K3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:K3010),0),ROUND(L3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(L3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:L3010),0),ROUND(M3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(M3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:M3010),0),ROUND(N3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(N3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:N3010),0),ROUND(O3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(O3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:O3010),0),ROUND(P3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(P3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:P3010),0),ROUND(Q3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(Q3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:Q3010),0),ROUND(R3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(R3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:R3010),0),ROUND(S3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(S3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:S3010),0),ROUND(T3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(T3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:T3010),0),ROUND(U3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(U3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:U3010),0),ROUND(V3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(V3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:V3010),0),ROUND(W3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(W3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:W3010),0),ROUND(X3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(X3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:X3010),0),ROUND(Y3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(Y3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:Y3010),0),ROUND(Z3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(Z3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:Z3010),0),ROUND(AA3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(AA3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:AA3010),0),ROUND(AB3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(AB3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:AB3010),0),ROUND(AC3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(AC3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:AC3010),0),ROUND(AD3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(AD3008*$E3009,0))),0),0)","v":0},{"$f":"IF(AND($G3008,NOT(ISTEXT($G3007)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,IF(AND($G3009=$G3010,$F3009=$F3010),ROUND($D3008-SUM($K3010:AD3010),0),ROUND(AE3008*$E3009,0)),IF(LataProjekcji>$F3009,0,ROUND(AE3008*$E3009,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3008>10,ROUND((D3010-1)*E3009,0),E3009)","v":0},{"$f":"D3008-D3011","v":0},null,{"$f":"OFFSET($C$269,$D3006,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1846","v":"nazwa ST: 0"},null,{"$f":"D1846","v":183},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1847","v":1900},{"$f":"E1847","v":1},{"$f":"IF(D3015>10,F1847,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3013,0)),\"brak daty\",IF(D3015>10,EDATE(OFFSET($E$269,$D3013,0),D3017),DATE(D3014,E3014,1)))","v":"brak daty"},{"$f":"SUM(K3014:AE3014)=D3017","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM(K3014)+12)<$D3017,12,$D3017-SUM(K3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:K3014)+12)<$D3017,12,$D3017-SUM($K3014:K3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:L3014)+12)<$D3017,12,$D3017-SUM($K3014:L3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:M3014)+12)<$D3017,12,$D3017-SUM($K3014:M3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:N3014)+12)<$D3017,12,$D3017-SUM($K3014:N3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:O3014)+12)<$D3017,12,$D3017-SUM($K3014:O3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:P3014)+12)<$D3017,12,$D3017-SUM($K3014:P3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:Q3014)+12)<$D3017,12,$D3017-SUM($K3014:Q3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:R3014)+12)<$D3017,12,$D3017-SUM($K3014:R3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:S3014)+12)<$D3017,12,$D3017-SUM($K3014:S3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:T3014)+12)<$D3017,12,$D3017-SUM($K3014:T3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:U3014)+12)<$D3017,12,$D3017-SUM($K3014:U3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:V3014)+12)<$D3017,12,$D3017-SUM($K3014:V3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:W3014)+12)<$D3017,12,$D3017-SUM($K3014:W3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:X3014)+12)<$D3017,12,$D3017-SUM($K3014:X3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:Y3014)+12)<$D3017,12,$D3017-SUM($K3014:Y3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:Z3014)+12)<$D3017,12,$D3017-SUM($K3014:Z3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:AA3014)+12)<$D3017,12,$D3017-SUM($K3014:AA3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:AB3014)+12)<$D3017,12,$D3017-SUM($K3014:AB3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:AC3014)+12)<$D3017,12,$D3017-SUM($K3014:AC3014)),0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,$F3014,IF($D3014<LataProjekcji,IF((SUM($K3014:AD3014)+12)<$D3017,12,$D3017-SUM($K3014:AD3014)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1848","v":0},{"$f":"E1848","v":0},{"$f":"F1848","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3013,0)))","v":false},{"$f":"SUM(K3015:AE3015)=E3017","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM(J3015:$K3015)+12)<$E3017,12,$E3017-SUM(J3015:$K3015)),0)),(IF($D3014<LataProjekcji,IF((SUM(J3015:$K3015)+12)<$D3017,12,$D3017-SUM(J3015:$K3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:K3015)+12)<$E3017,12,$E3017-SUM($K3015:K3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:K3015)+12)<$D3017,12,$D3017-SUM($K3015:K3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:L3015)+12)<$E3017,12,$E3017-SUM($K3015:L3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:L3015)+12)<$D3017,12,$D3017-SUM($K3015:L3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:M3015)+12)<$E3017,12,$E3017-SUM($K3015:M3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:M3015)+12)<$D3017,12,$D3017-SUM($K3015:M3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:N3015)+12)<$E3017,12,$E3017-SUM($K3015:N3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:N3015)+12)<$D3017,12,$D3017-SUM($K3015:N3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:O3015)+12)<$E3017,12,$E3017-SUM($K3015:O3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:O3015)+12)<$D3017,12,$D3017-SUM($K3015:O3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:P3015)+12)<$E3017,12,$E3017-SUM($K3015:P3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:P3015)+12)<$D3017,12,$D3017-SUM($K3015:P3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:Q3015)+12)<$E3017,12,$E3017-SUM($K3015:Q3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:Q3015)+12)<$D3017,12,$D3017-SUM($K3015:Q3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:R3015)+12)<$E3017,12,$E3017-SUM($K3015:R3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:R3015)+12)<$D3017,12,$D3017-SUM($K3015:R3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:S3015)+12)<$E3017,12,$E3017-SUM($K3015:S3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:S3015)+12)<$D3017,12,$D3017-SUM($K3015:S3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:T3015)+12)<$E3017,12,$E3017-SUM($K3015:T3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:T3015)+12)<$D3017,12,$D3017-SUM($K3015:T3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:U3015)+12)<$E3017,12,$E3017-SUM($K3015:U3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:U3015)+12)<$D3017,12,$D3017-SUM($K3015:U3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:V3015)+12)<$E3017,12,$E3017-SUM($K3015:V3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:V3015)+12)<$D3017,12,$D3017-SUM($K3015:V3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:W3015)+12)<$E3017,12,$E3017-SUM($K3015:W3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:W3015)+12)<$D3017,12,$D3017-SUM($K3015:W3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:X3015)+12)<$E3017,12,$E3017-SUM($K3015:X3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:X3015)+12)<$D3017,12,$D3017-SUM($K3015:X3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:Y3015)+12)<$E3017,12,$E3017-SUM($K3015:Y3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:Y3015)+12)<$D3017,12,$D3017-SUM($K3015:Y3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:Z3015)+12)<$E3017,12,$E3017-SUM($K3015:Z3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:Z3015)+12)<$D3017,12,$D3017-SUM($K3015:Z3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:AA3015)+12)<$E3017,12,$E3017-SUM($K3015:AA3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:AA3015)+12)<$D3017,12,$D3017-SUM($K3015:AA3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:AB3015)+12)<$E3017,12,$E3017-SUM($K3015:AB3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:AB3015)+12)<$D3017,12,$D3017-SUM($K3015:AB3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:AC3015)+12)<$E3017,12,$E3017-SUM($K3015:AC3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:AC3015)+12)<$D3017,12,$D3017-SUM($K3015:AC3015)),0)))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3014=LataProjekcji,IF($F3014>$E3017,$E3017,$F3014),IF($D3017>=$E3017,(IF($D3014<LataProjekcji,IF((SUM($K3015:AD3015)+12)<$E3017,12,$E3017-SUM($K3015:AD3015)),0)),(IF($D3014<LataProjekcji,IF((SUM($K3015:AD3015)+12)<$D3017,12,$D3017-SUM($K3015:AD3015)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1849","v":0},{"$f":"IF(D3015>10,ROUND(D3016/12,2),D3016)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3016:AE3016)=D3015","v":true},"amortyzacja",null,{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015,0),ROUND(K3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM(K3016:$K3016),0),ROUND(L3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:L3016),0),ROUND(M3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:M3016),0),ROUND(N3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:N3016),0),ROUND(O3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:O3016),0),ROUND(P3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:P3016),0),ROUND(Q3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:Q3016),0),ROUND(R3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:R3016),0),ROUND(S3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:S3016),0),ROUND(T3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:T3016),0),ROUND(U3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:U3016),0),ROUND(V3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:V3016),0),ROUND(W3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:W3016),0),ROUND(X3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:X3016),0),ROUND(Y3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:Y3016),0),ROUND(Z3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:Z3016),0),ROUND(AA3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:AA3016),0),ROUND(AB3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:AB3016),0),ROUND(AC3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:AC3016),0),ROUND(AD3014*$E3016,0)),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3017,ROUND($D3015-SUM($K3016:AD3016),0),ROUND(AE3014*$E3016,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3015/E3016,0),0)","v":0},{"$f":"IF(D3017=0,0,DATEDIF(DATE(D3014,E3014,1),DATE(F3016,G3016,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3014),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3014),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017),0),ROUND(K3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(K3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:K3017),0),ROUND(L3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(L3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:L3017),0),ROUND(M3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(M3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:M3017),0),ROUND(N3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(N3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:N3017),0),ROUND(O3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(O3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:O3017),0),ROUND(P3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(P3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:P3017),0),ROUND(Q3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(Q3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:Q3017),0),ROUND(R3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(R3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:R3017),0),ROUND(S3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(S3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:S3017),0),ROUND(T3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(T3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:T3017),0),ROUND(U3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(U3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:U3017),0),ROUND(V3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(V3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:V3017),0),ROUND(W3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(W3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:W3017),0),ROUND(X3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(X3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:X3017),0),ROUND(Y3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(Y3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:Y3017),0),ROUND(Z3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(Z3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:Z3017),0),ROUND(AA3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(AA3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:AA3017),0),ROUND(AB3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(AB3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:AB3017),0),ROUND(AC3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(AC3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:AC3017),0),ROUND(AD3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(AD3015*$E3016,0))),0),0)","v":0},{"$f":"IF(AND($G3015,NOT(ISTEXT($G3014)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,IF(AND($G3016=$G3017,$F3016=$F3017),ROUND($D3015-SUM($K3017:AD3017),0),ROUND(AE3015*$E3016,0)),IF(LataProjekcji>$F3016,0,ROUND(AE3015*$E3016,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3015>10,ROUND((D3017-1)*E3016,0),E3016)","v":0},{"$f":"D3015-D3018","v":0},null,{"$f":"OFFSET($C$269,$D3013,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1853","v":"nazwa ST: 0"},null,{"$f":"D1853","v":184},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1854","v":1900},{"$f":"E1854","v":1},{"$f":"IF(D3022>10,F1854,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3020,0)),\"brak daty\",IF(D3022>10,EDATE(OFFSET($E$269,$D3020,0),D3024),DATE(D3021,E3021,1)))","v":"brak daty"},{"$f":"SUM(K3021:AE3021)=D3024","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM(K3021)+12)<$D3024,12,$D3024-SUM(K3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:K3021)+12)<$D3024,12,$D3024-SUM($K3021:K3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:L3021)+12)<$D3024,12,$D3024-SUM($K3021:L3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:M3021)+12)<$D3024,12,$D3024-SUM($K3021:M3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:N3021)+12)<$D3024,12,$D3024-SUM($K3021:N3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:O3021)+12)<$D3024,12,$D3024-SUM($K3021:O3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:P3021)+12)<$D3024,12,$D3024-SUM($K3021:P3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:Q3021)+12)<$D3024,12,$D3024-SUM($K3021:Q3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:R3021)+12)<$D3024,12,$D3024-SUM($K3021:R3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:S3021)+12)<$D3024,12,$D3024-SUM($K3021:S3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:T3021)+12)<$D3024,12,$D3024-SUM($K3021:T3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:U3021)+12)<$D3024,12,$D3024-SUM($K3021:U3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:V3021)+12)<$D3024,12,$D3024-SUM($K3021:V3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:W3021)+12)<$D3024,12,$D3024-SUM($K3021:W3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:X3021)+12)<$D3024,12,$D3024-SUM($K3021:X3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:Y3021)+12)<$D3024,12,$D3024-SUM($K3021:Y3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:Z3021)+12)<$D3024,12,$D3024-SUM($K3021:Z3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:AA3021)+12)<$D3024,12,$D3024-SUM($K3021:AA3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:AB3021)+12)<$D3024,12,$D3024-SUM($K3021:AB3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:AC3021)+12)<$D3024,12,$D3024-SUM($K3021:AC3021)),0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,$F3021,IF($D3021<LataProjekcji,IF((SUM($K3021:AD3021)+12)<$D3024,12,$D3024-SUM($K3021:AD3021)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1855","v":0},{"$f":"E1855","v":0},{"$f":"F1855","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3020,0)))","v":false},{"$f":"SUM(K3022:AE3022)=E3024","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM(J3022:$K3022)+12)<$E3024,12,$E3024-SUM(J3022:$K3022)),0)),(IF($D3021<LataProjekcji,IF((SUM(J3022:$K3022)+12)<$D3024,12,$D3024-SUM(J3022:$K3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:K3022)+12)<$E3024,12,$E3024-SUM($K3022:K3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:K3022)+12)<$D3024,12,$D3024-SUM($K3022:K3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:L3022)+12)<$E3024,12,$E3024-SUM($K3022:L3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:L3022)+12)<$D3024,12,$D3024-SUM($K3022:L3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:M3022)+12)<$E3024,12,$E3024-SUM($K3022:M3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:M3022)+12)<$D3024,12,$D3024-SUM($K3022:M3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:N3022)+12)<$E3024,12,$E3024-SUM($K3022:N3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:N3022)+12)<$D3024,12,$D3024-SUM($K3022:N3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:O3022)+12)<$E3024,12,$E3024-SUM($K3022:O3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:O3022)+12)<$D3024,12,$D3024-SUM($K3022:O3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:P3022)+12)<$E3024,12,$E3024-SUM($K3022:P3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:P3022)+12)<$D3024,12,$D3024-SUM($K3022:P3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:Q3022)+12)<$E3024,12,$E3024-SUM($K3022:Q3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:Q3022)+12)<$D3024,12,$D3024-SUM($K3022:Q3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:R3022)+12)<$E3024,12,$E3024-SUM($K3022:R3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:R3022)+12)<$D3024,12,$D3024-SUM($K3022:R3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:S3022)+12)<$E3024,12,$E3024-SUM($K3022:S3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:S3022)+12)<$D3024,12,$D3024-SUM($K3022:S3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:T3022)+12)<$E3024,12,$E3024-SUM($K3022:T3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:T3022)+12)<$D3024,12,$D3024-SUM($K3022:T3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:U3022)+12)<$E3024,12,$E3024-SUM($K3022:U3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:U3022)+12)<$D3024,12,$D3024-SUM($K3022:U3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:V3022)+12)<$E3024,12,$E3024-SUM($K3022:V3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:V3022)+12)<$D3024,12,$D3024-SUM($K3022:V3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:W3022)+12)<$E3024,12,$E3024-SUM($K3022:W3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:W3022)+12)<$D3024,12,$D3024-SUM($K3022:W3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:X3022)+12)<$E3024,12,$E3024-SUM($K3022:X3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:X3022)+12)<$D3024,12,$D3024-SUM($K3022:X3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:Y3022)+12)<$E3024,12,$E3024-SUM($K3022:Y3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:Y3022)+12)<$D3024,12,$D3024-SUM($K3022:Y3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:Z3022)+12)<$E3024,12,$E3024-SUM($K3022:Z3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:Z3022)+12)<$D3024,12,$D3024-SUM($K3022:Z3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:AA3022)+12)<$E3024,12,$E3024-SUM($K3022:AA3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:AA3022)+12)<$D3024,12,$D3024-SUM($K3022:AA3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:AB3022)+12)<$E3024,12,$E3024-SUM($K3022:AB3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:AB3022)+12)<$D3024,12,$D3024-SUM($K3022:AB3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:AC3022)+12)<$E3024,12,$E3024-SUM($K3022:AC3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:AC3022)+12)<$D3024,12,$D3024-SUM($K3022:AC3022)),0)))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3021=LataProjekcji,IF($F3021>$E3024,$E3024,$F3021),IF($D3024>=$E3024,(IF($D3021<LataProjekcji,IF((SUM($K3022:AD3022)+12)<$E3024,12,$E3024-SUM($K3022:AD3022)),0)),(IF($D3021<LataProjekcji,IF((SUM($K3022:AD3022)+12)<$D3024,12,$D3024-SUM($K3022:AD3022)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1856","v":0},{"$f":"IF(D3022>10,ROUND(D3023/12,2),D3023)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3023:AE3023)=D3022","v":true},"amortyzacja",null,{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022,0),ROUND(K3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM(K3023:$K3023),0),ROUND(L3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:L3023),0),ROUND(M3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:M3023),0),ROUND(N3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:N3023),0),ROUND(O3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:O3023),0),ROUND(P3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:P3023),0),ROUND(Q3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:Q3023),0),ROUND(R3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:R3023),0),ROUND(S3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:S3023),0),ROUND(T3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:T3023),0),ROUND(U3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:U3023),0),ROUND(V3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:V3023),0),ROUND(W3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:W3023),0),ROUND(X3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:X3023),0),ROUND(Y3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:Y3023),0),ROUND(Z3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:Z3023),0),ROUND(AA3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:AA3023),0),ROUND(AB3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:AB3023),0),ROUND(AC3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:AC3023),0),ROUND(AD3021*$E3023,0)),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3024,ROUND($D3022-SUM($K3023:AD3023),0),ROUND(AE3021*$E3023,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3022/E3023,0),0)","v":0},{"$f":"IF(D3024=0,0,DATEDIF(DATE(D3021,E3021,1),DATE(F3023,G3023,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3021),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3021),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024),0),ROUND(K3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(K3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:K3024),0),ROUND(L3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(L3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:L3024),0),ROUND(M3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(M3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:M3024),0),ROUND(N3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(N3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:N3024),0),ROUND(O3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(O3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:O3024),0),ROUND(P3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(P3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:P3024),0),ROUND(Q3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(Q3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:Q3024),0),ROUND(R3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(R3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:R3024),0),ROUND(S3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(S3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:S3024),0),ROUND(T3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(T3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:T3024),0),ROUND(U3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(U3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:U3024),0),ROUND(V3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(V3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:V3024),0),ROUND(W3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(W3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:W3024),0),ROUND(X3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(X3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:X3024),0),ROUND(Y3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(Y3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:Y3024),0),ROUND(Z3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(Z3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:Z3024),0),ROUND(AA3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(AA3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:AA3024),0),ROUND(AB3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(AB3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:AB3024),0),ROUND(AC3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(AC3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:AC3024),0),ROUND(AD3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(AD3022*$E3023,0))),0),0)","v":0},{"$f":"IF(AND($G3022,NOT(ISTEXT($G3021)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,IF(AND($G3023=$G3024,$F3023=$F3024),ROUND($D3022-SUM($K3024:AD3024),0),ROUND(AE3022*$E3023,0)),IF(LataProjekcji>$F3023,0,ROUND(AE3022*$E3023,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3022>10,ROUND((D3024-1)*E3023,0),E3023)","v":0},{"$f":"D3022-D3025","v":0},null,{"$f":"OFFSET($C$269,$D3020,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1860","v":"nazwa ST: 0"},null,{"$f":"D1860","v":185},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1861","v":1900},{"$f":"E1861","v":1},{"$f":"IF(D3029>10,F1861,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3027,0)),\"brak daty\",IF(D3029>10,EDATE(OFFSET($E$269,$D3027,0),D3031),DATE(D3028,E3028,1)))","v":"brak daty"},{"$f":"SUM(K3028:AE3028)=D3031","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM(K3028)+12)<$D3031,12,$D3031-SUM(K3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:K3028)+12)<$D3031,12,$D3031-SUM($K3028:K3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:L3028)+12)<$D3031,12,$D3031-SUM($K3028:L3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:M3028)+12)<$D3031,12,$D3031-SUM($K3028:M3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:N3028)+12)<$D3031,12,$D3031-SUM($K3028:N3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:O3028)+12)<$D3031,12,$D3031-SUM($K3028:O3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:P3028)+12)<$D3031,12,$D3031-SUM($K3028:P3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:Q3028)+12)<$D3031,12,$D3031-SUM($K3028:Q3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:R3028)+12)<$D3031,12,$D3031-SUM($K3028:R3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:S3028)+12)<$D3031,12,$D3031-SUM($K3028:S3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:T3028)+12)<$D3031,12,$D3031-SUM($K3028:T3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:U3028)+12)<$D3031,12,$D3031-SUM($K3028:U3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:V3028)+12)<$D3031,12,$D3031-SUM($K3028:V3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:W3028)+12)<$D3031,12,$D3031-SUM($K3028:W3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:X3028)+12)<$D3031,12,$D3031-SUM($K3028:X3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:Y3028)+12)<$D3031,12,$D3031-SUM($K3028:Y3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:Z3028)+12)<$D3031,12,$D3031-SUM($K3028:Z3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:AA3028)+12)<$D3031,12,$D3031-SUM($K3028:AA3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:AB3028)+12)<$D3031,12,$D3031-SUM($K3028:AB3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:AC3028)+12)<$D3031,12,$D3031-SUM($K3028:AC3028)),0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,$F3028,IF($D3028<LataProjekcji,IF((SUM($K3028:AD3028)+12)<$D3031,12,$D3031-SUM($K3028:AD3028)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1862","v":0},{"$f":"E1862","v":0},{"$f":"F1862","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3027,0)))","v":false},{"$f":"SUM(K3029:AE3029)=E3031","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM(J3029:$K3029)+12)<$E3031,12,$E3031-SUM(J3029:$K3029)),0)),(IF($D3028<LataProjekcji,IF((SUM(J3029:$K3029)+12)<$D3031,12,$D3031-SUM(J3029:$K3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:K3029)+12)<$E3031,12,$E3031-SUM($K3029:K3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:K3029)+12)<$D3031,12,$D3031-SUM($K3029:K3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:L3029)+12)<$E3031,12,$E3031-SUM($K3029:L3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:L3029)+12)<$D3031,12,$D3031-SUM($K3029:L3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:M3029)+12)<$E3031,12,$E3031-SUM($K3029:M3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:M3029)+12)<$D3031,12,$D3031-SUM($K3029:M3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:N3029)+12)<$E3031,12,$E3031-SUM($K3029:N3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:N3029)+12)<$D3031,12,$D3031-SUM($K3029:N3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:O3029)+12)<$E3031,12,$E3031-SUM($K3029:O3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:O3029)+12)<$D3031,12,$D3031-SUM($K3029:O3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:P3029)+12)<$E3031,12,$E3031-SUM($K3029:P3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:P3029)+12)<$D3031,12,$D3031-SUM($K3029:P3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:Q3029)+12)<$E3031,12,$E3031-SUM($K3029:Q3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:Q3029)+12)<$D3031,12,$D3031-SUM($K3029:Q3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:R3029)+12)<$E3031,12,$E3031-SUM($K3029:R3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:R3029)+12)<$D3031,12,$D3031-SUM($K3029:R3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:S3029)+12)<$E3031,12,$E3031-SUM($K3029:S3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:S3029)+12)<$D3031,12,$D3031-SUM($K3029:S3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:T3029)+12)<$E3031,12,$E3031-SUM($K3029:T3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:T3029)+12)<$D3031,12,$D3031-SUM($K3029:T3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:U3029)+12)<$E3031,12,$E3031-SUM($K3029:U3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:U3029)+12)<$D3031,12,$D3031-SUM($K3029:U3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:V3029)+12)<$E3031,12,$E3031-SUM($K3029:V3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:V3029)+12)<$D3031,12,$D3031-SUM($K3029:V3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:W3029)+12)<$E3031,12,$E3031-SUM($K3029:W3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:W3029)+12)<$D3031,12,$D3031-SUM($K3029:W3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:X3029)+12)<$E3031,12,$E3031-SUM($K3029:X3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:X3029)+12)<$D3031,12,$D3031-SUM($K3029:X3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:Y3029)+12)<$E3031,12,$E3031-SUM($K3029:Y3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:Y3029)+12)<$D3031,12,$D3031-SUM($K3029:Y3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:Z3029)+12)<$E3031,12,$E3031-SUM($K3029:Z3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:Z3029)+12)<$D3031,12,$D3031-SUM($K3029:Z3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:AA3029)+12)<$E3031,12,$E3031-SUM($K3029:AA3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:AA3029)+12)<$D3031,12,$D3031-SUM($K3029:AA3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:AB3029)+12)<$E3031,12,$E3031-SUM($K3029:AB3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:AB3029)+12)<$D3031,12,$D3031-SUM($K3029:AB3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:AC3029)+12)<$E3031,12,$E3031-SUM($K3029:AC3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:AC3029)+12)<$D3031,12,$D3031-SUM($K3029:AC3029)),0)))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3028=LataProjekcji,IF($F3028>$E3031,$E3031,$F3028),IF($D3031>=$E3031,(IF($D3028<LataProjekcji,IF((SUM($K3029:AD3029)+12)<$E3031,12,$E3031-SUM($K3029:AD3029)),0)),(IF($D3028<LataProjekcji,IF((SUM($K3029:AD3029)+12)<$D3031,12,$D3031-SUM($K3029:AD3029)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1863","v":0},{"$f":"IF(D3029>10,ROUND(D3030/12,2),D3030)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3030:AE3030)=D3029","v":true},"amortyzacja",null,{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029,0),ROUND(K3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM(K3030:$K3030),0),ROUND(L3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:L3030),0),ROUND(M3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:M3030),0),ROUND(N3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:N3030),0),ROUND(O3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:O3030),0),ROUND(P3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:P3030),0),ROUND(Q3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:Q3030),0),ROUND(R3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:R3030),0),ROUND(S3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:S3030),0),ROUND(T3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:T3030),0),ROUND(U3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:U3030),0),ROUND(V3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:V3030),0),ROUND(W3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:W3030),0),ROUND(X3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:X3030),0),ROUND(Y3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:Y3030),0),ROUND(Z3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:Z3030),0),ROUND(AA3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:AA3030),0),ROUND(AB3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:AB3030),0),ROUND(AC3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:AC3030),0),ROUND(AD3028*$E3030,0)),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3031,ROUND($D3029-SUM($K3030:AD3030),0),ROUND(AE3028*$E3030,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3029/E3030,0),0)","v":0},{"$f":"IF(D3031=0,0,DATEDIF(DATE(D3028,E3028,1),DATE(F3030,G3030,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3028),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3028),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031),0),ROUND(K3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(K3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:K3031),0),ROUND(L3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(L3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:L3031),0),ROUND(M3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(M3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:M3031),0),ROUND(N3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(N3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:N3031),0),ROUND(O3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(O3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:O3031),0),ROUND(P3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(P3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:P3031),0),ROUND(Q3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(Q3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:Q3031),0),ROUND(R3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(R3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:R3031),0),ROUND(S3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(S3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:S3031),0),ROUND(T3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(T3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:T3031),0),ROUND(U3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(U3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:U3031),0),ROUND(V3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(V3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:V3031),0),ROUND(W3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(W3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:W3031),0),ROUND(X3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(X3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:X3031),0),ROUND(Y3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(Y3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:Y3031),0),ROUND(Z3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(Z3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:Z3031),0),ROUND(AA3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(AA3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:AA3031),0),ROUND(AB3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(AB3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:AB3031),0),ROUND(AC3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(AC3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:AC3031),0),ROUND(AD3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(AD3029*$E3030,0))),0),0)","v":0},{"$f":"IF(AND($G3029,NOT(ISTEXT($G3028)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,IF(AND($G3030=$G3031,$F3030=$F3031),ROUND($D3029-SUM($K3031:AD3031),0),ROUND(AE3029*$E3030,0)),IF(LataProjekcji>$F3030,0,ROUND(AE3029*$E3030,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3029>10,ROUND((D3031-1)*E3030,0),E3030)","v":0},{"$f":"D3029-D3032","v":0},null,{"$f":"OFFSET($C$269,$D3027,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1867","v":"nazwa ST: 0"},null,{"$f":"D1867","v":186},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1868","v":1900},{"$f":"E1868","v":1},{"$f":"IF(D3036>10,F1868,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3034,0)),\"brak daty\",IF(D3036>10,EDATE(OFFSET($E$269,$D3034,0),D3038),DATE(D3035,E3035,1)))","v":"brak daty"},{"$f":"SUM(K3035:AE3035)=D3038","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM(K3035)+12)<$D3038,12,$D3038-SUM(K3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:K3035)+12)<$D3038,12,$D3038-SUM($K3035:K3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:L3035)+12)<$D3038,12,$D3038-SUM($K3035:L3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:M3035)+12)<$D3038,12,$D3038-SUM($K3035:M3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:N3035)+12)<$D3038,12,$D3038-SUM($K3035:N3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:O3035)+12)<$D3038,12,$D3038-SUM($K3035:O3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:P3035)+12)<$D3038,12,$D3038-SUM($K3035:P3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:Q3035)+12)<$D3038,12,$D3038-SUM($K3035:Q3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:R3035)+12)<$D3038,12,$D3038-SUM($K3035:R3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:S3035)+12)<$D3038,12,$D3038-SUM($K3035:S3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:T3035)+12)<$D3038,12,$D3038-SUM($K3035:T3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:U3035)+12)<$D3038,12,$D3038-SUM($K3035:U3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:V3035)+12)<$D3038,12,$D3038-SUM($K3035:V3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:W3035)+12)<$D3038,12,$D3038-SUM($K3035:W3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:X3035)+12)<$D3038,12,$D3038-SUM($K3035:X3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:Y3035)+12)<$D3038,12,$D3038-SUM($K3035:Y3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:Z3035)+12)<$D3038,12,$D3038-SUM($K3035:Z3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:AA3035)+12)<$D3038,12,$D3038-SUM($K3035:AA3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:AB3035)+12)<$D3038,12,$D3038-SUM($K3035:AB3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:AC3035)+12)<$D3038,12,$D3038-SUM($K3035:AC3035)),0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,$F3035,IF($D3035<LataProjekcji,IF((SUM($K3035:AD3035)+12)<$D3038,12,$D3038-SUM($K3035:AD3035)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1869","v":0},{"$f":"E1869","v":0},{"$f":"F1869","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3034,0)))","v":false},{"$f":"SUM(K3036:AE3036)=E3038","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM(J3036:$K3036)+12)<$E3038,12,$E3038-SUM(J3036:$K3036)),0)),(IF($D3035<LataProjekcji,IF((SUM(J3036:$K3036)+12)<$D3038,12,$D3038-SUM(J3036:$K3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:K3036)+12)<$E3038,12,$E3038-SUM($K3036:K3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:K3036)+12)<$D3038,12,$D3038-SUM($K3036:K3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:L3036)+12)<$E3038,12,$E3038-SUM($K3036:L3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:L3036)+12)<$D3038,12,$D3038-SUM($K3036:L3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:M3036)+12)<$E3038,12,$E3038-SUM($K3036:M3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:M3036)+12)<$D3038,12,$D3038-SUM($K3036:M3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:N3036)+12)<$E3038,12,$E3038-SUM($K3036:N3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:N3036)+12)<$D3038,12,$D3038-SUM($K3036:N3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:O3036)+12)<$E3038,12,$E3038-SUM($K3036:O3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:O3036)+12)<$D3038,12,$D3038-SUM($K3036:O3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:P3036)+12)<$E3038,12,$E3038-SUM($K3036:P3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:P3036)+12)<$D3038,12,$D3038-SUM($K3036:P3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:Q3036)+12)<$E3038,12,$E3038-SUM($K3036:Q3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:Q3036)+12)<$D3038,12,$D3038-SUM($K3036:Q3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:R3036)+12)<$E3038,12,$E3038-SUM($K3036:R3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:R3036)+12)<$D3038,12,$D3038-SUM($K3036:R3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:S3036)+12)<$E3038,12,$E3038-SUM($K3036:S3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:S3036)+12)<$D3038,12,$D3038-SUM($K3036:S3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:T3036)+12)<$E3038,12,$E3038-SUM($K3036:T3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:T3036)+12)<$D3038,12,$D3038-SUM($K3036:T3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:U3036)+12)<$E3038,12,$E3038-SUM($K3036:U3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:U3036)+12)<$D3038,12,$D3038-SUM($K3036:U3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:V3036)+12)<$E3038,12,$E3038-SUM($K3036:V3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:V3036)+12)<$D3038,12,$D3038-SUM($K3036:V3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:W3036)+12)<$E3038,12,$E3038-SUM($K3036:W3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:W3036)+12)<$D3038,12,$D3038-SUM($K3036:W3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:X3036)+12)<$E3038,12,$E3038-SUM($K3036:X3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:X3036)+12)<$D3038,12,$D3038-SUM($K3036:X3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:Y3036)+12)<$E3038,12,$E3038-SUM($K3036:Y3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:Y3036)+12)<$D3038,12,$D3038-SUM($K3036:Y3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:Z3036)+12)<$E3038,12,$E3038-SUM($K3036:Z3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:Z3036)+12)<$D3038,12,$D3038-SUM($K3036:Z3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:AA3036)+12)<$E3038,12,$E3038-SUM($K3036:AA3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:AA3036)+12)<$D3038,12,$D3038-SUM($K3036:AA3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:AB3036)+12)<$E3038,12,$E3038-SUM($K3036:AB3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:AB3036)+12)<$D3038,12,$D3038-SUM($K3036:AB3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:AC3036)+12)<$E3038,12,$E3038-SUM($K3036:AC3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:AC3036)+12)<$D3038,12,$D3038-SUM($K3036:AC3036)),0)))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3035=LataProjekcji,IF($F3035>$E3038,$E3038,$F3035),IF($D3038>=$E3038,(IF($D3035<LataProjekcji,IF((SUM($K3036:AD3036)+12)<$E3038,12,$E3038-SUM($K3036:AD3036)),0)),(IF($D3035<LataProjekcji,IF((SUM($K3036:AD3036)+12)<$D3038,12,$D3038-SUM($K3036:AD3036)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1870","v":0},{"$f":"IF(D3036>10,ROUND(D3037/12,2),D3037)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3037:AE3037)=D3036","v":true},"amortyzacja",null,{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036,0),ROUND(K3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM(K3037:$K3037),0),ROUND(L3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:L3037),0),ROUND(M3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:M3037),0),ROUND(N3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:N3037),0),ROUND(O3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:O3037),0),ROUND(P3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:P3037),0),ROUND(Q3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:Q3037),0),ROUND(R3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:R3037),0),ROUND(S3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:S3037),0),ROUND(T3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:T3037),0),ROUND(U3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:U3037),0),ROUND(V3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:V3037),0),ROUND(W3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:W3037),0),ROUND(X3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:X3037),0),ROUND(Y3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:Y3037),0),ROUND(Z3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:Z3037),0),ROUND(AA3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:AA3037),0),ROUND(AB3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:AB3037),0),ROUND(AC3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:AC3037),0),ROUND(AD3035*$E3037,0)),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,ROUND($D3036-SUM($K3037:AD3037),0),ROUND(AE3035*$E3037,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3036/E3037,0),0)","v":0},{"$f":"IF(D3038=0,0,DATEDIF(DATE(D3035,E3035,1),DATE(F3037,G3037,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3035),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3035),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038),0),ROUND(K3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(K3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:K3038),0),ROUND(L3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(L3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:L3038),0),ROUND(M3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(M3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:M3038),0),ROUND(N3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(N3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:N3038),0),ROUND(O3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(O3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:O3038),0),ROUND(P3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(P3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:P3038),0),ROUND(Q3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(Q3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:Q3038),0),ROUND(R3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(R3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:R3038),0),ROUND(S3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(S3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:S3038),0),ROUND(T3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(T3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:T3038),0),ROUND(U3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(U3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:U3038),0),ROUND(V3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(V3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:V3038),0),ROUND(W3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(W3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:W3038),0),ROUND(X3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(X3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:X3038),0),ROUND(Y3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(Y3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:Y3038),0),ROUND(Z3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(Z3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:Z3038),0),ROUND(AA3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(AA3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:AA3038),0),ROUND(AB3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(AB3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:AB3038),0),ROUND(AC3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(AC3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:AC3038),0),ROUND(AD3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(AD3036*$E3037,0))),0),0)","v":0},{"$f":"IF(AND($G3036,NOT(ISTEXT($G3035)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3037,IF(AND($G3037=$G3038,$F3037=$F3038),ROUND($D3036-SUM($K3038:AD3038),0),ROUND(AE3036*$E3037,0)),IF(LataProjekcji>$F3037,0,ROUND(AE3036*$E3037,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3036>10,ROUND((D3038-1)*E3037,0),E3037)","v":0},{"$f":"D3036-D3039","v":0},null,{"$f":"OFFSET($C$269,$D3034,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1874","v":"nazwa ST: 0"},null,{"$f":"D1874","v":187},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1875","v":1900},{"$f":"E1875","v":1},{"$f":"IF(D3043>10,F1875,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3041,0)),\"brak daty\",IF(D3043>10,EDATE(OFFSET($E$269,$D3041,0),D3045),DATE(D3042,E3042,1)))","v":"brak daty"},{"$f":"SUM(K3042:AE3042)=D3045","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM(K3042)+12)<$D3045,12,$D3045-SUM(K3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:K3042)+12)<$D3045,12,$D3045-SUM($K3042:K3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:L3042)+12)<$D3045,12,$D3045-SUM($K3042:L3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:M3042)+12)<$D3045,12,$D3045-SUM($K3042:M3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:N3042)+12)<$D3045,12,$D3045-SUM($K3042:N3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:O3042)+12)<$D3045,12,$D3045-SUM($K3042:O3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:P3042)+12)<$D3045,12,$D3045-SUM($K3042:P3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:Q3042)+12)<$D3045,12,$D3045-SUM($K3042:Q3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:R3042)+12)<$D3045,12,$D3045-SUM($K3042:R3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:S3042)+12)<$D3045,12,$D3045-SUM($K3042:S3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:T3042)+12)<$D3045,12,$D3045-SUM($K3042:T3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:U3042)+12)<$D3045,12,$D3045-SUM($K3042:U3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:V3042)+12)<$D3045,12,$D3045-SUM($K3042:V3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:W3042)+12)<$D3045,12,$D3045-SUM($K3042:W3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:X3042)+12)<$D3045,12,$D3045-SUM($K3042:X3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:Y3042)+12)<$D3045,12,$D3045-SUM($K3042:Y3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:Z3042)+12)<$D3045,12,$D3045-SUM($K3042:Z3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:AA3042)+12)<$D3045,12,$D3045-SUM($K3042:AA3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:AB3042)+12)<$D3045,12,$D3045-SUM($K3042:AB3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:AC3042)+12)<$D3045,12,$D3045-SUM($K3042:AC3042)),0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,$F3042,IF($D3042<LataProjekcji,IF((SUM($K3042:AD3042)+12)<$D3045,12,$D3045-SUM($K3042:AD3042)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1876","v":0},{"$f":"E1876","v":0},{"$f":"F1876","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3041,0)))","v":false},{"$f":"SUM(K3043:AE3043)=E3045","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM(J3043:$K3043)+12)<$E3045,12,$E3045-SUM(J3043:$K3043)),0)),(IF($D3042<LataProjekcji,IF((SUM(J3043:$K3043)+12)<$D3045,12,$D3045-SUM(J3043:$K3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:K3043)+12)<$E3045,12,$E3045-SUM($K3043:K3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:K3043)+12)<$D3045,12,$D3045-SUM($K3043:K3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:L3043)+12)<$E3045,12,$E3045-SUM($K3043:L3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:L3043)+12)<$D3045,12,$D3045-SUM($K3043:L3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:M3043)+12)<$E3045,12,$E3045-SUM($K3043:M3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:M3043)+12)<$D3045,12,$D3045-SUM($K3043:M3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:N3043)+12)<$E3045,12,$E3045-SUM($K3043:N3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:N3043)+12)<$D3045,12,$D3045-SUM($K3043:N3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:O3043)+12)<$E3045,12,$E3045-SUM($K3043:O3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:O3043)+12)<$D3045,12,$D3045-SUM($K3043:O3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:P3043)+12)<$E3045,12,$E3045-SUM($K3043:P3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:P3043)+12)<$D3045,12,$D3045-SUM($K3043:P3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:Q3043)+12)<$E3045,12,$E3045-SUM($K3043:Q3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:Q3043)+12)<$D3045,12,$D3045-SUM($K3043:Q3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:R3043)+12)<$E3045,12,$E3045-SUM($K3043:R3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:R3043)+12)<$D3045,12,$D3045-SUM($K3043:R3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:S3043)+12)<$E3045,12,$E3045-SUM($K3043:S3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:S3043)+12)<$D3045,12,$D3045-SUM($K3043:S3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:T3043)+12)<$E3045,12,$E3045-SUM($K3043:T3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:T3043)+12)<$D3045,12,$D3045-SUM($K3043:T3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:U3043)+12)<$E3045,12,$E3045-SUM($K3043:U3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:U3043)+12)<$D3045,12,$D3045-SUM($K3043:U3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:V3043)+12)<$E3045,12,$E3045-SUM($K3043:V3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:V3043)+12)<$D3045,12,$D3045-SUM($K3043:V3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:W3043)+12)<$E3045,12,$E3045-SUM($K3043:W3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:W3043)+12)<$D3045,12,$D3045-SUM($K3043:W3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:X3043)+12)<$E3045,12,$E3045-SUM($K3043:X3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:X3043)+12)<$D3045,12,$D3045-SUM($K3043:X3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:Y3043)+12)<$E3045,12,$E3045-SUM($K3043:Y3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:Y3043)+12)<$D3045,12,$D3045-SUM($K3043:Y3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:Z3043)+12)<$E3045,12,$E3045-SUM($K3043:Z3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:Z3043)+12)<$D3045,12,$D3045-SUM($K3043:Z3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:AA3043)+12)<$E3045,12,$E3045-SUM($K3043:AA3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:AA3043)+12)<$D3045,12,$D3045-SUM($K3043:AA3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:AB3043)+12)<$E3045,12,$E3045-SUM($K3043:AB3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:AB3043)+12)<$D3045,12,$D3045-SUM($K3043:AB3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:AC3043)+12)<$E3045,12,$E3045-SUM($K3043:AC3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:AC3043)+12)<$D3045,12,$D3045-SUM($K3043:AC3043)),0)))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3042=LataProjekcji,IF($F3042>$E3045,$E3045,$F3042),IF($D3045>=$E3045,(IF($D3042<LataProjekcji,IF((SUM($K3043:AD3043)+12)<$E3045,12,$E3045-SUM($K3043:AD3043)),0)),(IF($D3042<LataProjekcji,IF((SUM($K3043:AD3043)+12)<$D3045,12,$D3045-SUM($K3043:AD3043)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1877","v":0},{"$f":"IF(D3043>10,ROUND(D3044/12,2),D3044)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3044:AE3044)=D3043","v":true},"amortyzacja",null,{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043,0),ROUND(K3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM(K3044:$K3044),0),ROUND(L3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:L3044),0),ROUND(M3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:M3044),0),ROUND(N3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:N3044),0),ROUND(O3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:O3044),0),ROUND(P3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:P3044),0),ROUND(Q3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:Q3044),0),ROUND(R3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:R3044),0),ROUND(S3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:S3044),0),ROUND(T3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:T3044),0),ROUND(U3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:U3044),0),ROUND(V3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:V3044),0),ROUND(W3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:W3044),0),ROUND(X3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:X3044),0),ROUND(Y3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:Y3044),0),ROUND(Z3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:Z3044),0),ROUND(AA3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:AA3044),0),ROUND(AB3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:AB3044),0),ROUND(AC3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:AC3044),0),ROUND(AD3042*$E3044,0)),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,ROUND($D3043-SUM($K3044:AD3044),0),ROUND(AE3042*$E3044,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3043/E3044,0),0)","v":0},{"$f":"IF(D3045=0,0,DATEDIF(DATE(D3042,E3042,1),DATE(F3044,G3044,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3042),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3042),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045),0),ROUND(K3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(K3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:K3045),0),ROUND(L3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(L3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:L3045),0),ROUND(M3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(M3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:M3045),0),ROUND(N3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(N3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:N3045),0),ROUND(O3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(O3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:O3045),0),ROUND(P3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(P3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:P3045),0),ROUND(Q3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(Q3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:Q3045),0),ROUND(R3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(R3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:R3045),0),ROUND(S3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(S3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:S3045),0),ROUND(T3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(T3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:T3045),0),ROUND(U3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(U3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:U3045),0),ROUND(V3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(V3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:V3045),0),ROUND(W3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(W3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:W3045),0),ROUND(X3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(X3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:X3045),0),ROUND(Y3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(Y3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:Y3045),0),ROUND(Z3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(Z3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:Z3045),0),ROUND(AA3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(AA3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:AA3045),0),ROUND(AB3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(AB3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:AB3045),0),ROUND(AC3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(AC3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:AC3045),0),ROUND(AD3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(AD3043*$E3044,0))),0),0)","v":0},{"$f":"IF(AND($G3043,NOT(ISTEXT($G3042)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3044,IF(AND($G3044=$G3045,$F3044=$F3045),ROUND($D3043-SUM($K3045:AD3045),0),ROUND(AE3043*$E3044,0)),IF(LataProjekcji>$F3044,0,ROUND(AE3043*$E3044,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3043>10,ROUND((D3045-1)*E3044,0),E3044)","v":0},{"$f":"D3043-D3046","v":0},null,{"$f":"OFFSET($C$269,$D3041,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1881","v":"nazwa ST: 0"},null,{"$f":"D1881","v":188},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1882","v":1900},{"$f":"E1882","v":1},{"$f":"IF(D3050>10,F1882,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3048,0)),\"brak daty\",IF(D3050>10,EDATE(OFFSET($E$269,$D3048,0),D3052),DATE(D3049,E3049,1)))","v":"brak daty"},{"$f":"SUM(K3049:AE3049)=D3052","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM(K3049)+12)<$D3052,12,$D3052-SUM(K3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:K3049)+12)<$D3052,12,$D3052-SUM($K3049:K3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:L3049)+12)<$D3052,12,$D3052-SUM($K3049:L3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:M3049)+12)<$D3052,12,$D3052-SUM($K3049:M3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:N3049)+12)<$D3052,12,$D3052-SUM($K3049:N3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:O3049)+12)<$D3052,12,$D3052-SUM($K3049:O3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:P3049)+12)<$D3052,12,$D3052-SUM($K3049:P3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:Q3049)+12)<$D3052,12,$D3052-SUM($K3049:Q3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:R3049)+12)<$D3052,12,$D3052-SUM($K3049:R3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:S3049)+12)<$D3052,12,$D3052-SUM($K3049:S3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:T3049)+12)<$D3052,12,$D3052-SUM($K3049:T3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:U3049)+12)<$D3052,12,$D3052-SUM($K3049:U3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:V3049)+12)<$D3052,12,$D3052-SUM($K3049:V3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:W3049)+12)<$D3052,12,$D3052-SUM($K3049:W3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:X3049)+12)<$D3052,12,$D3052-SUM($K3049:X3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:Y3049)+12)<$D3052,12,$D3052-SUM($K3049:Y3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:Z3049)+12)<$D3052,12,$D3052-SUM($K3049:Z3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:AA3049)+12)<$D3052,12,$D3052-SUM($K3049:AA3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:AB3049)+12)<$D3052,12,$D3052-SUM($K3049:AB3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:AC3049)+12)<$D3052,12,$D3052-SUM($K3049:AC3049)),0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,$F3049,IF($D3049<LataProjekcji,IF((SUM($K3049:AD3049)+12)<$D3052,12,$D3052-SUM($K3049:AD3049)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1883","v":0},{"$f":"E1883","v":0},{"$f":"F1883","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3048,0)))","v":false},{"$f":"SUM(K3050:AE3050)=E3052","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM(J3050:$K3050)+12)<$E3052,12,$E3052-SUM(J3050:$K3050)),0)),(IF($D3049<LataProjekcji,IF((SUM(J3050:$K3050)+12)<$D3052,12,$D3052-SUM(J3050:$K3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:K3050)+12)<$E3052,12,$E3052-SUM($K3050:K3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:K3050)+12)<$D3052,12,$D3052-SUM($K3050:K3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:L3050)+12)<$E3052,12,$E3052-SUM($K3050:L3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:L3050)+12)<$D3052,12,$D3052-SUM($K3050:L3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:M3050)+12)<$E3052,12,$E3052-SUM($K3050:M3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:M3050)+12)<$D3052,12,$D3052-SUM($K3050:M3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:N3050)+12)<$E3052,12,$E3052-SUM($K3050:N3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:N3050)+12)<$D3052,12,$D3052-SUM($K3050:N3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:O3050)+12)<$E3052,12,$E3052-SUM($K3050:O3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:O3050)+12)<$D3052,12,$D3052-SUM($K3050:O3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:P3050)+12)<$E3052,12,$E3052-SUM($K3050:P3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:P3050)+12)<$D3052,12,$D3052-SUM($K3050:P3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:Q3050)+12)<$E3052,12,$E3052-SUM($K3050:Q3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:Q3050)+12)<$D3052,12,$D3052-SUM($K3050:Q3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:R3050)+12)<$E3052,12,$E3052-SUM($K3050:R3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:R3050)+12)<$D3052,12,$D3052-SUM($K3050:R3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:S3050)+12)<$E3052,12,$E3052-SUM($K3050:S3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:S3050)+12)<$D3052,12,$D3052-SUM($K3050:S3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:T3050)+12)<$E3052,12,$E3052-SUM($K3050:T3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:T3050)+12)<$D3052,12,$D3052-SUM($K3050:T3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:U3050)+12)<$E3052,12,$E3052-SUM($K3050:U3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:U3050)+12)<$D3052,12,$D3052-SUM($K3050:U3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:V3050)+12)<$E3052,12,$E3052-SUM($K3050:V3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:V3050)+12)<$D3052,12,$D3052-SUM($K3050:V3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:W3050)+12)<$E3052,12,$E3052-SUM($K3050:W3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:W3050)+12)<$D3052,12,$D3052-SUM($K3050:W3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:X3050)+12)<$E3052,12,$E3052-SUM($K3050:X3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:X3050)+12)<$D3052,12,$D3052-SUM($K3050:X3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:Y3050)+12)<$E3052,12,$E3052-SUM($K3050:Y3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:Y3050)+12)<$D3052,12,$D3052-SUM($K3050:Y3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:Z3050)+12)<$E3052,12,$E3052-SUM($K3050:Z3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:Z3050)+12)<$D3052,12,$D3052-SUM($K3050:Z3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:AA3050)+12)<$E3052,12,$E3052-SUM($K3050:AA3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:AA3050)+12)<$D3052,12,$D3052-SUM($K3050:AA3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:AB3050)+12)<$E3052,12,$E3052-SUM($K3050:AB3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:AB3050)+12)<$D3052,12,$D3052-SUM($K3050:AB3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:AC3050)+12)<$E3052,12,$E3052-SUM($K3050:AC3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:AC3050)+12)<$D3052,12,$D3052-SUM($K3050:AC3050)),0)))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3049=LataProjekcji,IF($F3049>$E3052,$E3052,$F3049),IF($D3052>=$E3052,(IF($D3049<LataProjekcji,IF((SUM($K3050:AD3050)+12)<$E3052,12,$E3052-SUM($K3050:AD3050)),0)),(IF($D3049<LataProjekcji,IF((SUM($K3050:AD3050)+12)<$D3052,12,$D3052-SUM($K3050:AD3050)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1884","v":0},{"$f":"IF(D3050>10,ROUND(D3051/12,2),D3051)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3051:AE3051)=D3050","v":true},"amortyzacja",null,{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050,0),ROUND(K3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM(K3051:$K3051),0),ROUND(L3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:L3051),0),ROUND(M3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:M3051),0),ROUND(N3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:N3051),0),ROUND(O3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:O3051),0),ROUND(P3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:P3051),0),ROUND(Q3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:Q3051),0),ROUND(R3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:R3051),0),ROUND(S3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:S3051),0),ROUND(T3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:T3051),0),ROUND(U3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:U3051),0),ROUND(V3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:V3051),0),ROUND(W3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:W3051),0),ROUND(X3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:X3051),0),ROUND(Y3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:Y3051),0),ROUND(Z3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:Z3051),0),ROUND(AA3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:AA3051),0),ROUND(AB3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:AB3051),0),ROUND(AC3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:AC3051),0),ROUND(AD3049*$E3051,0)),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,ROUND($D3050-SUM($K3051:AD3051),0),ROUND(AE3049*$E3051,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3050/E3051,0),0)","v":0},{"$f":"IF(D3052=0,0,DATEDIF(DATE(D3049,E3049,1),DATE(F3051,G3051,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3049),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3049),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052),0),ROUND(K3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(K3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:K3052),0),ROUND(L3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(L3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:L3052),0),ROUND(M3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(M3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:M3052),0),ROUND(N3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(N3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:N3052),0),ROUND(O3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(O3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:O3052),0),ROUND(P3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(P3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:P3052),0),ROUND(Q3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(Q3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:Q3052),0),ROUND(R3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(R3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:R3052),0),ROUND(S3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(S3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:S3052),0),ROUND(T3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(T3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:T3052),0),ROUND(U3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(U3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:U3052),0),ROUND(V3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(V3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:V3052),0),ROUND(W3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(W3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:W3052),0),ROUND(X3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(X3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:X3052),0),ROUND(Y3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(Y3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:Y3052),0),ROUND(Z3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(Z3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:Z3052),0),ROUND(AA3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(AA3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:AA3052),0),ROUND(AB3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(AB3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:AB3052),0),ROUND(AC3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(AC3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:AC3052),0),ROUND(AD3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(AD3050*$E3051,0))),0),0)","v":0},{"$f":"IF(AND($G3050,NOT(ISTEXT($G3049)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3051,IF(AND($G3051=$G3052,$F3051=$F3052),ROUND($D3050-SUM($K3052:AD3052),0),ROUND(AE3050*$E3051,0)),IF(LataProjekcji>$F3051,0,ROUND(AE3050*$E3051,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3050>10,ROUND((D3052-1)*E3051,0),E3051)","v":0},{"$f":"D3050-D3053","v":0},null,{"$f":"OFFSET($C$269,$D3048,0)","v":0}]
[]
[null,null,null,269,"← pierwszy wiersz sekcji"]
[null,{"$f":"\"nazwa ST: \"&B1900","v":"nazwa ST: "},null,{"$f":"D1900","v":1621},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1901","v":0},{"$f":"E1901","v":0},{"$f":"IF(D3058>10,F1901,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D3056,0)),ISTEXT(OFFSET($E$269,$D3056,0))),\"brak daty\",IF(D3058>10,EDATE(OFFSET($E$269,$D3056,0),D3060),DATE(D3057,E3057,1)))","v":"brak daty"},{"$f":"SUM(K3057:AE3057)=D3060","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM(K3057)+12)<$D3060,12,$D3060-SUM(K3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:K3057)+12)<$D3060,12,$D3060-SUM($K3057:K3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:L3057)+12)<$D3060,12,$D3060-SUM($K3057:L3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:M3057)+12)<$D3060,12,$D3060-SUM($K3057:M3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:N3057)+12)<$D3060,12,$D3060-SUM($K3057:N3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:O3057)+12)<$D3060,12,$D3060-SUM($K3057:O3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:P3057)+12)<$D3060,12,$D3060-SUM($K3057:P3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:Q3057)+12)<$D3060,12,$D3060-SUM($K3057:Q3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:R3057)+12)<$D3060,12,$D3060-SUM($K3057:R3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:S3057)+12)<$D3060,12,$D3060-SUM($K3057:S3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:T3057)+12)<$D3060,12,$D3060-SUM($K3057:T3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:U3057)+12)<$D3060,12,$D3060-SUM($K3057:U3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:V3057)+12)<$D3060,12,$D3060-SUM($K3057:V3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:W3057)+12)<$D3060,12,$D3060-SUM($K3057:W3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:X3057)+12)<$D3060,12,$D3060-SUM($K3057:X3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:Y3057)+12)<$D3060,12,$D3060-SUM($K3057:Y3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:Z3057)+12)<$D3060,12,$D3060-SUM($K3057:Z3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:AA3057)+12)<$D3060,12,$D3060-SUM($K3057:AA3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:AB3057)+12)<$D3060,12,$D3060-SUM($K3057:AB3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:AC3057)+12)<$D3060,12,$D3060-SUM($K3057:AC3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:AD3057)+12)<$D3060,12,$D3060-SUM($K3057:AD3057)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1902","v":0},{"$f":"E1902","v":0},{"$f":"F1902","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3056,0)))","v":true},{"$f":"SUM(K3058:AE3058)=E3060","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM(J3058:$K3058)+12)<$E3060,12,$E3060-SUM(J3058:$K3058)),0)),(IF($D3057<LataProjekcji,IF((SUM(J3058:$K3058)+12)<$D3060,12,$D3060-SUM(J3058:$K3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:K3058)+12)<$E3060,12,$E3060-SUM($K3058:K3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:K3058)+12)<$D3060,12,$D3060-SUM($K3058:K3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:L3058)+12)<$E3060,12,$E3060-SUM($K3058:L3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:L3058)+12)<$D3060,12,$D3060-SUM($K3058:L3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:M3058)+12)<$E3060,12,$E3060-SUM($K3058:M3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:M3058)+12)<$D3060,12,$D3060-SUM($K3058:M3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:N3058)+12)<$E3060,12,$E3060-SUM($K3058:N3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:N3058)+12)<$D3060,12,$D3060-SUM($K3058:N3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:O3058)+12)<$E3060,12,$E3060-SUM($K3058:O3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:O3058)+12)<$D3060,12,$D3060-SUM($K3058:O3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:P3058)+12)<$E3060,12,$E3060-SUM($K3058:P3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:P3058)+12)<$D3060,12,$D3060-SUM($K3058:P3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:Q3058)+12)<$E3060,12,$E3060-SUM($K3058:Q3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:Q3058)+12)<$D3060,12,$D3060-SUM($K3058:Q3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:R3058)+12)<$E3060,12,$E3060-SUM($K3058:R3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:R3058)+12)<$D3060,12,$D3060-SUM($K3058:R3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:S3058)+12)<$E3060,12,$E3060-SUM($K3058:S3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:S3058)+12)<$D3060,12,$D3060-SUM($K3058:S3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:T3058)+12)<$E3060,12,$E3060-SUM($K3058:T3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:T3058)+12)<$D3060,12,$D3060-SUM($K3058:T3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:U3058)+12)<$E3060,12,$E3060-SUM($K3058:U3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:U3058)+12)<$D3060,12,$D3060-SUM($K3058:U3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:V3058)+12)<$E3060,12,$E3060-SUM($K3058:V3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:V3058)+12)<$D3060,12,$D3060-SUM($K3058:V3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:W3058)+12)<$E3060,12,$E3060-SUM($K3058:W3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:W3058)+12)<$D3060,12,$D3060-SUM($K3058:W3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:X3058)+12)<$E3060,12,$E3060-SUM($K3058:X3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:X3058)+12)<$D3060,12,$D3060-SUM($K3058:X3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:Y3058)+12)<$E3060,12,$E3060-SUM($K3058:Y3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:Y3058)+12)<$D3060,12,$D3060-SUM($K3058:Y3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:Z3058)+12)<$E3060,12,$E3060-SUM($K3058:Z3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:Z3058)+12)<$D3060,12,$D3060-SUM($K3058:Z3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:AA3058)+12)<$E3060,12,$E3060-SUM($K3058:AA3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:AA3058)+12)<$D3060,12,$D3060-SUM($K3058:AA3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:AB3058)+12)<$E3060,12,$E3060-SUM($K3058:AB3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:AB3058)+12)<$D3060,12,$D3060-SUM($K3058:AB3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:AC3058)+12)<$E3060,12,$E3060-SUM($K3058:AC3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:AC3058)+12)<$D3060,12,$D3060-SUM($K3058:AC3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:AD3058)+12)<$E3060,12,$E3060-SUM($K3058:AD3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:AD3058)+12)<$D3060,12,$D3060-SUM($K3058:AD3058)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1903","v":0},{"$f":"IF(D3058>10,ROUND(D3059/12,2),D3059)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3059:AE3059)=D3058","v":true},"amortyzacja",null,{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058,0),ROUND(K3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM(K3059:$K3059),0),ROUND(L3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:L3059),0),ROUND(M3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:M3059),0),ROUND(N3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:N3059),0),ROUND(O3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:O3059),0),ROUND(P3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:P3059),0),ROUND(Q3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:Q3059),0),ROUND(R3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:R3059),0),ROUND(S3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:S3059),0),ROUND(T3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:T3059),0),ROUND(U3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:U3059),0),ROUND(V3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:V3059),0),ROUND(W3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:W3059),0),ROUND(X3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:X3059),0),ROUND(Y3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:Y3059),0),ROUND(Z3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:Z3059),0),ROUND(AA3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:AA3059),0),ROUND(AB3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:AB3059),0),ROUND(AC3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:AC3059),0),ROUND(AD3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:AD3059),0),ROUND(AE3057*$E3059,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3058/E3059,0),0)","v":0},{"$f":"IF(D3060=0,0,DATEDIF(DATE(D3057,E3057,1),DATE(F3059,G3059,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3057),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3057),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060),0),ROUND(K3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(K3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:K3060),0),ROUND(L3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(L3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:L3060),0),ROUND(M3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(M3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:M3060),0),ROUND(N3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(N3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:N3060),0),ROUND(O3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(O3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:O3060),0),ROUND(P3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(P3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:P3060),0),ROUND(Q3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(Q3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:Q3060),0),ROUND(R3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(R3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:R3060),0),ROUND(S3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(S3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:S3060),0),ROUND(T3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(T3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:T3060),0),ROUND(U3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(U3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:U3060),0),ROUND(V3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(V3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:V3060),0),ROUND(W3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(W3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:W3060),0),ROUND(X3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(X3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:X3060),0),ROUND(Y3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(Y3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:Y3060),0),ROUND(Z3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(Z3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:Z3060),0),ROUND(AA3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(AA3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:AA3060),0),ROUND(AB3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(AB3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:AB3060),0),ROUND(AC3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(AC3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:AC3060),0),ROUND(AD3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(AD3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:AD3060),0),ROUND(AE3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(AE3058*$E3059,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3058>10,ROUND((D3060-1)*E3059,0),E3059)","v":0},{"$f":"D3058-D3061","v":0},null,{"$f":"OFFSET($C$269,$D3056,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1907","v":"nazwa ST: "},null,{"$f":"D1907","v":1622},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1908","v":0},{"$f":"E1908","v":0},{"$f":"IF(D3065>10,F1908,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D3063,0)),ISTEXT(OFFSET($E$269,$D3063,0))),\"brak daty\",IF(D3065>10,EDATE(OFFSET($E$269,$D3063,0),D3067),DATE(D3064,E3064,1)))","v":"brak daty"},{"$f":"SUM(K3064:AE3064)=D3067","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM(K3064)+12)<$D3067,12,$D3067-SUM(K3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:K3064)+12)<$D3067,12,$D3067-SUM($K3064:K3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:L3064)+12)<$D3067,12,$D3067-SUM($K3064:L3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:M3064)+12)<$D3067,12,$D3067-SUM($K3064:M3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:N3064)+12)<$D3067,12,$D3067-SUM($K3064:N3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:O3064)+12)<$D3067,12,$D3067-SUM($K3064:O3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:P3064)+12)<$D3067,12,$D3067-SUM($K3064:P3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:Q3064)+12)<$D3067,12,$D3067-SUM($K3064:Q3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:R3064)+12)<$D3067,12,$D3067-SUM($K3064:R3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:S3064)+12)<$D3067,12,$D3067-SUM($K3064:S3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:T3064)+12)<$D3067,12,$D3067-SUM($K3064:T3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:U3064)+12)<$D3067,12,$D3067-SUM($K3064:U3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:V3064)+12)<$D3067,12,$D3067-SUM($K3064:V3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:W3064)+12)<$D3067,12,$D3067-SUM($K3064:W3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:X3064)+12)<$D3067,12,$D3067-SUM($K3064:X3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:Y3064)+12)<$D3067,12,$D3067-SUM($K3064:Y3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:Z3064)+12)<$D3067,12,$D3067-SUM($K3064:Z3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:AA3064)+12)<$D3067,12,$D3067-SUM($K3064:AA3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:AB3064)+12)<$D3067,12,$D3067-SUM($K3064:AB3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:AC3064)+12)<$D3067,12,$D3067-SUM($K3064:AC3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:AD3064)+12)<$D3067,12,$D3067-SUM($K3064:AD3064)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1909","v":0},{"$f":"E1909","v":0},{"$f":"F1909","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3063,0)))","v":true},{"$f":"SUM(K3065:AE3065)=E3067","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM(J3065:$K3065)+12)<$E3067,12,$E3067-SUM(J3065:$K3065)),0)),(IF($D3064<LataProjekcji,IF((SUM(J3065:$K3065)+12)<$D3067,12,$D3067-SUM(J3065:$K3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:K3065)+12)<$E3067,12,$E3067-SUM($K3065:K3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:K3065)+12)<$D3067,12,$D3067-SUM($K3065:K3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:L3065)+12)<$E3067,12,$E3067-SUM($K3065:L3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:L3065)+12)<$D3067,12,$D3067-SUM($K3065:L3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:M3065)+12)<$E3067,12,$E3067-SUM($K3065:M3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:M3065)+12)<$D3067,12,$D3067-SUM($K3065:M3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:N3065)+12)<$E3067,12,$E3067-SUM($K3065:N3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:N3065)+12)<$D3067,12,$D3067-SUM($K3065:N3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:O3065)+12)<$E3067,12,$E3067-SUM($K3065:O3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:O3065)+12)<$D3067,12,$D3067-SUM($K3065:O3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:P3065)+12)<$E3067,12,$E3067-SUM($K3065:P3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:P3065)+12)<$D3067,12,$D3067-SUM($K3065:P3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:Q3065)+12)<$E3067,12,$E3067-SUM($K3065:Q3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:Q3065)+12)<$D3067,12,$D3067-SUM($K3065:Q3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:R3065)+12)<$E3067,12,$E3067-SUM($K3065:R3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:R3065)+12)<$D3067,12,$D3067-SUM($K3065:R3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:S3065)+12)<$E3067,12,$E3067-SUM($K3065:S3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:S3065)+12)<$D3067,12,$D3067-SUM($K3065:S3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:T3065)+12)<$E3067,12,$E3067-SUM($K3065:T3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:T3065)+12)<$D3067,12,$D3067-SUM($K3065:T3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:U3065)+12)<$E3067,12,$E3067-SUM($K3065:U3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:U3065)+12)<$D3067,12,$D3067-SUM($K3065:U3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:V3065)+12)<$E3067,12,$E3067-SUM($K3065:V3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:V3065)+12)<$D3067,12,$D3067-SUM($K3065:V3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:W3065)+12)<$E3067,12,$E3067-SUM($K3065:W3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:W3065)+12)<$D3067,12,$D3067-SUM($K3065:W3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:X3065)+12)<$E3067,12,$E3067-SUM($K3065:X3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:X3065)+12)<$D3067,12,$D3067-SUM($K3065:X3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:Y3065)+12)<$E3067,12,$E3067-SUM($K3065:Y3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:Y3065)+12)<$D3067,12,$D3067-SUM($K3065:Y3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:Z3065)+12)<$E3067,12,$E3067-SUM($K3065:Z3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:Z3065)+12)<$D3067,12,$D3067-SUM($K3065:Z3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:AA3065)+12)<$E3067,12,$E3067-SUM($K3065:AA3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:AA3065)+12)<$D3067,12,$D3067-SUM($K3065:AA3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:AB3065)+12)<$E3067,12,$E3067-SUM($K3065:AB3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:AB3065)+12)<$D3067,12,$D3067-SUM($K3065:AB3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:AC3065)+12)<$E3067,12,$E3067-SUM($K3065:AC3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:AC3065)+12)<$D3067,12,$D3067-SUM($K3065:AC3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:AD3065)+12)<$E3067,12,$E3067-SUM($K3065:AD3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:AD3065)+12)<$D3067,12,$D3067-SUM($K3065:AD3065)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1910","v":0},{"$f":"IF(D3065>10,ROUND(D3066/12,2),D3066)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3066:AE3066)=D3065","v":true},"amortyzacja",null,{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065,0),ROUND(K3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM(K3066:$K3066),0),ROUND(L3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:L3066),0),ROUND(M3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:M3066),0),ROUND(N3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:N3066),0),ROUND(O3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:O3066),0),ROUND(P3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:P3066),0),ROUND(Q3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:Q3066),0),ROUND(R3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:R3066),0),ROUND(S3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:S3066),0),ROUND(T3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:T3066),0),ROUND(U3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:U3066),0),ROUND(V3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:V3066),0),ROUND(W3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:W3066),0),ROUND(X3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:X3066),0),ROUND(Y3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:Y3066),0),ROUND(Z3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:Z3066),0),ROUND(AA3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:AA3066),0),ROUND(AB3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:AB3066),0),ROUND(AC3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:AC3066),0),ROUND(AD3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:AD3066),0),ROUND(AE3064*$E3066,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3065/E3066,0),0)","v":0},{"$f":"IF(D3067=0,0,DATEDIF(DATE(D3064,E3064,1),DATE(F3066,G3066,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3064),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3064),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067),0),ROUND(K3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(K3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:K3067),0),ROUND(L3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(L3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:L3067),0),ROUND(M3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(M3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:M3067),0),ROUND(N3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(N3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:N3067),0),ROUND(O3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(O3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:O3067),0),ROUND(P3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(P3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:P3067),0),ROUND(Q3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(Q3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:Q3067),0),ROUND(R3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(R3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:R3067),0),ROUND(S3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(S3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:S3067),0),ROUND(T3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(T3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:T3067),0),ROUND(U3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(U3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:U3067),0),ROUND(V3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(V3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:V3067),0),ROUND(W3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(W3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:W3067),0),ROUND(X3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(X3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:X3067),0),ROUND(Y3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(Y3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:Y3067),0),ROUND(Z3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(Z3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:Z3067),0),ROUND(AA3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(AA3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:AA3067),0),ROUND(AB3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(AB3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:AB3067),0),ROUND(AC3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(AC3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:AC3067),0),ROUND(AD3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(AD3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:AD3067),0),ROUND(AE3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(AE3065*$E3066,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3065>10,ROUND((D3067-1)*E3066,0),E3066)","v":0},{"$f":"D3065-D3068","v":0},null,{"$f":"OFFSET($C$269,$D3063,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1914","v":"nazwa ST: "},null,{"$f":"D1914","v":1623},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1915","v":0},{"$f":"E1915","v":0},{"$f":"IF(D3072>10,F1915,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D3070,0)),ISTEXT(OFFSET($E$269,$D3070,0))),\"brak daty\",IF(D3072>10,EDATE(OFFSET($E$269,$D3070,0),D3074),DATE(D3071,E3071,1)))","v":"brak daty"},{"$f":"SUM(K3071:AE3071)=D3074","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM(K3071)+12)<$D3074,12,$D3074-SUM(K3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:K3071)+12)<$D3074,12,$D3074-SUM($K3071:K3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:L3071)+12)<$D3074,12,$D3074-SUM($K3071:L3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:M3071)+12)<$D3074,12,$D3074-SUM($K3071:M3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:N3071)+12)<$D3074,12,$D3074-SUM($K3071:N3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:O3071)+12)<$D3074,12,$D3074-SUM($K3071:O3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:P3071)+12)<$D3074,12,$D3074-SUM($K3071:P3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:Q3071)+12)<$D3074,12,$D3074-SUM($K3071:Q3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:R3071)+12)<$D3074,12,$D3074-SUM($K3071:R3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:S3071)+12)<$D3074,12,$D3074-SUM($K3071:S3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:T3071)+12)<$D3074,12,$D3074-SUM($K3071:T3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:U3071)+12)<$D3074,12,$D3074-SUM($K3071:U3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:V3071)+12)<$D3074,12,$D3074-SUM($K3071:V3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:W3071)+12)<$D3074,12,$D3074-SUM($K3071:W3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:X3071)+12)<$D3074,12,$D3074-SUM($K3071:X3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:Y3071)+12)<$D3074,12,$D3074-SUM($K3071:Y3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:Z3071)+12)<$D3074,12,$D3074-SUM($K3071:Z3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:AA3071)+12)<$D3074,12,$D3074-SUM($K3071:AA3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:AB3071)+12)<$D3074,12,$D3074-SUM($K3071:AB3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:AC3071)+12)<$D3074,12,$D3074-SUM($K3071:AC3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:AD3071)+12)<$D3074,12,$D3074-SUM($K3071:AD3071)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1916","v":0},{"$f":"E1916","v":0},{"$f":"F1916","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3070,0)))","v":true},{"$f":"SUM(K3072:AE3072)=E3074","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM(J3072:$K3072)+12)<$E3074,12,$E3074-SUM(J3072:$K3072)),0)),(IF($D3071<LataProjekcji,IF((SUM(J3072:$K3072)+12)<$D3074,12,$D3074-SUM(J3072:$K3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:K3072)+12)<$E3074,12,$E3074-SUM($K3072:K3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:K3072)+12)<$D3074,12,$D3074-SUM($K3072:K3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:L3072)+12)<$E3074,12,$E3074-SUM($K3072:L3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:L3072)+12)<$D3074,12,$D3074-SUM($K3072:L3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:M3072)+12)<$E3074,12,$E3074-SUM($K3072:M3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:M3072)+12)<$D3074,12,$D3074-SUM($K3072:M3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:N3072)+12)<$E3074,12,$E3074-SUM($K3072:N3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:N3072)+12)<$D3074,12,$D3074-SUM($K3072:N3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:O3072)+12)<$E3074,12,$E3074-SUM($K3072:O3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:O3072)+12)<$D3074,12,$D3074-SUM($K3072:O3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:P3072)+12)<$E3074,12,$E3074-SUM($K3072:P3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:P3072)+12)<$D3074,12,$D3074-SUM($K3072:P3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:Q3072)+12)<$E3074,12,$E3074-SUM($K3072:Q3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:Q3072)+12)<$D3074,12,$D3074-SUM($K3072:Q3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:R3072)+12)<$E3074,12,$E3074-SUM($K3072:R3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:R3072)+12)<$D3074,12,$D3074-SUM($K3072:R3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:S3072)+12)<$E3074,12,$E3074-SUM($K3072:S3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:S3072)+12)<$D3074,12,$D3074-SUM($K3072:S3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:T3072)+12)<$E3074,12,$E3074-SUM($K3072:T3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:T3072)+12)<$D3074,12,$D3074-SUM($K3072:T3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:U3072)+12)<$E3074,12,$E3074-SUM($K3072:U3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:U3072)+12)<$D3074,12,$D3074-SUM($K3072:U3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:V3072)+12)<$E3074,12,$E3074-SUM($K3072:V3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:V3072)+12)<$D3074,12,$D3074-SUM($K3072:V3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:W3072)+12)<$E3074,12,$E3074-SUM($K3072:W3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:W3072)+12)<$D3074,12,$D3074-SUM($K3072:W3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:X3072)+12)<$E3074,12,$E3074-SUM($K3072:X3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:X3072)+12)<$D3074,12,$D3074-SUM($K3072:X3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:Y3072)+12)<$E3074,12,$E3074-SUM($K3072:Y3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:Y3072)+12)<$D3074,12,$D3074-SUM($K3072:Y3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:Z3072)+12)<$E3074,12,$E3074-SUM($K3072:Z3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:Z3072)+12)<$D3074,12,$D3074-SUM($K3072:Z3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:AA3072)+12)<$E3074,12,$E3074-SUM($K3072:AA3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:AA3072)+12)<$D3074,12,$D3074-SUM($K3072:AA3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:AB3072)+12)<$E3074,12,$E3074-SUM($K3072:AB3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:AB3072)+12)<$D3074,12,$D3074-SUM($K3072:AB3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:AC3072)+12)<$E3074,12,$E3074-SUM($K3072:AC3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:AC3072)+12)<$D3074,12,$D3074-SUM($K3072:AC3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:AD3072)+12)<$E3074,12,$E3074-SUM($K3072:AD3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:AD3072)+12)<$D3074,12,$D3074-SUM($K3072:AD3072)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1917","v":0},{"$f":"IF(D3072>10,ROUND(D3073/12,2),D3073)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3073:AE3073)=D3072","v":true},"amortyzacja",null,{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072,0),ROUND(K3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM(K3073:$K3073),0),ROUND(L3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:L3073),0),ROUND(M3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:M3073),0),ROUND(N3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:N3073),0),ROUND(O3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:O3073),0),ROUND(P3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:P3073),0),ROUND(Q3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:Q3073),0),ROUND(R3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:R3073),0),ROUND(S3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:S3073),0),ROUND(T3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:T3073),0),ROUND(U3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:U3073),0),ROUND(V3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:V3073),0),ROUND(W3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:W3073),0),ROUND(X3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:X3073),0),ROUND(Y3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:Y3073),0),ROUND(Z3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:Z3073),0),ROUND(AA3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:AA3073),0),ROUND(AB3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:AB3073),0),ROUND(AC3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:AC3073),0),ROUND(AD3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:AD3073),0),ROUND(AE3071*$E3073,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3072/E3073,0),0)","v":0},{"$f":"IF(D3074=0,0,DATEDIF(DATE(D3071,E3071,1),DATE(F3073,G3073,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3071),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3071),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074),0),ROUND(K3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(K3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:K3074),0),ROUND(L3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(L3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:L3074),0),ROUND(M3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(M3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:M3074),0),ROUND(N3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(N3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:N3074),0),ROUND(O3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(O3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:O3074),0),ROUND(P3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(P3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:P3074),0),ROUND(Q3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(Q3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:Q3074),0),ROUND(R3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(R3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:R3074),0),ROUND(S3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(S3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:S3074),0),ROUND(T3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(T3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:T3074),0),ROUND(U3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(U3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:U3074),0),ROUND(V3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(V3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:V3074),0),ROUND(W3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(W3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:W3074),0),ROUND(X3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(X3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:X3074),0),ROUND(Y3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(Y3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:Y3074),0),ROUND(Z3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(Z3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:Z3074),0),ROUND(AA3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(AA3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:AA3074),0),ROUND(AB3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(AB3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:AB3074),0),ROUND(AC3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(AC3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:AC3074),0),ROUND(AD3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(AD3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:AD3074),0),ROUND(AE3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(AE3072*$E3073,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3072>10,ROUND((D3074-1)*E3073,0),E3073)","v":0},{"$f":"D3072-D3075","v":0},null,{"$f":"OFFSET($C$269,$D3070,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1921","v":"nazwa ST: "},null,{"$f":"D1921","v":1624},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1922","v":0},{"$f":"E1922","v":0},{"$f":"IF(D3079>10,F1922,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D3077,0)),ISTEXT(OFFSET($E$269,$D3077,0))),\"brak daty\",IF(D3079>10,EDATE(OFFSET($E$269,$D3077,0),D3081),DATE(D3078,E3078,1)))","v":"brak daty"},{"$f":"SUM(K3078:AE3078)=D3081","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM(K3078)+12)<$D3081,12,$D3081-SUM(K3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:K3078)+12)<$D3081,12,$D3081-SUM($K3078:K3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:L3078)+12)<$D3081,12,$D3081-SUM($K3078:L3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:M3078)+12)<$D3081,12,$D3081-SUM($K3078:M3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:N3078)+12)<$D3081,12,$D3081-SUM($K3078:N3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:O3078)+12)<$D3081,12,$D3081-SUM($K3078:O3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:P3078)+12)<$D3081,12,$D3081-SUM($K3078:P3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:Q3078)+12)<$D3081,12,$D3081-SUM($K3078:Q3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:R3078)+12)<$D3081,12,$D3081-SUM($K3078:R3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:S3078)+12)<$D3081,12,$D3081-SUM($K3078:S3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:T3078)+12)<$D3081,12,$D3081-SUM($K3078:T3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:U3078)+12)<$D3081,12,$D3081-SUM($K3078:U3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:V3078)+12)<$D3081,12,$D3081-SUM($K3078:V3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:W3078)+12)<$D3081,12,$D3081-SUM($K3078:W3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:X3078)+12)<$D3081,12,$D3081-SUM($K3078:X3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:Y3078)+12)<$D3081,12,$D3081-SUM($K3078:Y3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:Z3078)+12)<$D3081,12,$D3081-SUM($K3078:Z3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:AA3078)+12)<$D3081,12,$D3081-SUM($K3078:AA3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:AB3078)+12)<$D3081,12,$D3081-SUM($K3078:AB3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:AC3078)+12)<$D3081,12,$D3081-SUM($K3078:AC3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:AD3078)+12)<$D3081,12,$D3081-SUM($K3078:AD3078)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1923","v":0},{"$f":"E1923","v":0},{"$f":"F1923","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3077,0)))","v":true},{"$f":"SUM(K3079:AE3079)=E3081","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM(J3079:$K3079)+12)<$E3081,12,$E3081-SUM(J3079:$K3079)),0)),(IF($D3078<LataProjekcji,IF((SUM(J3079:$K3079)+12)<$D3081,12,$D3081-SUM(J3079:$K3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:K3079)+12)<$E3081,12,$E3081-SUM($K3079:K3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:K3079)+12)<$D3081,12,$D3081-SUM($K3079:K3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:L3079)+12)<$E3081,12,$E3081-SUM($K3079:L3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:L3079)+12)<$D3081,12,$D3081-SUM($K3079:L3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:M3079)+12)<$E3081,12,$E3081-SUM($K3079:M3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:M3079)+12)<$D3081,12,$D3081-SUM($K3079:M3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:N3079)+12)<$E3081,12,$E3081-SUM($K3079:N3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:N3079)+12)<$D3081,12,$D3081-SUM($K3079:N3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:O3079)+12)<$E3081,12,$E3081-SUM($K3079:O3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:O3079)+12)<$D3081,12,$D3081-SUM($K3079:O3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:P3079)+12)<$E3081,12,$E3081-SUM($K3079:P3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:P3079)+12)<$D3081,12,$D3081-SUM($K3079:P3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:Q3079)+12)<$E3081,12,$E3081-SUM($K3079:Q3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:Q3079)+12)<$D3081,12,$D3081-SUM($K3079:Q3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:R3079)+12)<$E3081,12,$E3081-SUM($K3079:R3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:R3079)+12)<$D3081,12,$D3081-SUM($K3079:R3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:S3079)+12)<$E3081,12,$E3081-SUM($K3079:S3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:S3079)+12)<$D3081,12,$D3081-SUM($K3079:S3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:T3079)+12)<$E3081,12,$E3081-SUM($K3079:T3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:T3079)+12)<$D3081,12,$D3081-SUM($K3079:T3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:U3079)+12)<$E3081,12,$E3081-SUM($K3079:U3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:U3079)+12)<$D3081,12,$D3081-SUM($K3079:U3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:V3079)+12)<$E3081,12,$E3081-SUM($K3079:V3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:V3079)+12)<$D3081,12,$D3081-SUM($K3079:V3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:W3079)+12)<$E3081,12,$E3081-SUM($K3079:W3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:W3079)+12)<$D3081,12,$D3081-SUM($K3079:W3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:X3079)+12)<$E3081,12,$E3081-SUM($K3079:X3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:X3079)+12)<$D3081,12,$D3081-SUM($K3079:X3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:Y3079)+12)<$E3081,12,$E3081-SUM($K3079:Y3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:Y3079)+12)<$D3081,12,$D3081-SUM($K3079:Y3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:Z3079)+12)<$E3081,12,$E3081-SUM($K3079:Z3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:Z3079)+12)<$D3081,12,$D3081-SUM($K3079:Z3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:AA3079)+12)<$E3081,12,$E3081-SUM($K3079:AA3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:AA3079)+12)<$D3081,12,$D3081-SUM($K3079:AA3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:AB3079)+12)<$E3081,12,$E3081-SUM($K3079:AB3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:AB3079)+12)<$D3081,12,$D3081-SUM($K3079:AB3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:AC3079)+12)<$E3081,12,$E3081-SUM($K3079:AC3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:AC3079)+12)<$D3081,12,$D3081-SUM($K3079:AC3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:AD3079)+12)<$E3081,12,$E3081-SUM($K3079:AD3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:AD3079)+12)<$D3081,12,$D3081-SUM($K3079:AD3079)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1924","v":0},{"$f":"IF(D3079>10,ROUND(D3080/12,2),D3080)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3080:AE3080)=D3079","v":true},"amortyzacja",null,{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079,0),ROUND(K3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM(K3080:$K3080),0),ROUND(L3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:L3080),0),ROUND(M3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:M3080),0),ROUND(N3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:N3080),0),ROUND(O3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:O3080),0),ROUND(P3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:P3080),0),ROUND(Q3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:Q3080),0),ROUND(R3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:R3080),0),ROUND(S3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:S3080),0),ROUND(T3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:T3080),0),ROUND(U3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:U3080),0),ROUND(V3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:V3080),0),ROUND(W3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:W3080),0),ROUND(X3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:X3080),0),ROUND(Y3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:Y3080),0),ROUND(Z3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:Z3080),0),ROUND(AA3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:AA3080),0),ROUND(AB3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:AB3080),0),ROUND(AC3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:AC3080),0),ROUND(AD3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:AD3080),0),ROUND(AE3078*$E3080,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3079/E3080,0),0)","v":0},{"$f":"IF(D3081=0,0,DATEDIF(DATE(D3078,E3078,1),DATE(F3080,G3080,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3078),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3078),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081),0),ROUND(K3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(K3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:K3081),0),ROUND(L3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(L3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:L3081),0),ROUND(M3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(M3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:M3081),0),ROUND(N3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(N3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:N3081),0),ROUND(O3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(O3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:O3081),0),ROUND(P3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(P3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:P3081),0),ROUND(Q3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(Q3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:Q3081),0),ROUND(R3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(R3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:R3081),0),ROUND(S3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(S3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:S3081),0),ROUND(T3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(T3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:T3081),0),ROUND(U3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(U3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:U3081),0),ROUND(V3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(V3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:V3081),0),ROUND(W3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(W3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:W3081),0),ROUND(X3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(X3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:X3081),0),ROUND(Y3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(Y3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:Y3081),0),ROUND(Z3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(Z3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:Z3081),0),ROUND(AA3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(AA3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:AA3081),0),ROUND(AB3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(AB3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:AB3081),0),ROUND(AC3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(AC3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:AC3081),0),ROUND(AD3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(AD3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:AD3081),0),ROUND(AE3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(AE3079*$E3080,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3079>10,ROUND((D3081-1)*E3080,0),E3080)","v":0},{"$f":"D3079-D3082","v":0},null,{"$f":"OFFSET($C$269,$D3077,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1928","v":"nazwa ST: "},null,{"$f":"D1928","v":1625},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1929","v":0},{"$f":"E1929","v":0},{"$f":"IF(D3086>10,F1929,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D3084,0)),ISTEXT(OFFSET($E$269,$D3084,0))),\"brak daty\",IF(D3086>10,EDATE(OFFSET($E$269,$D3084,0),D3088),DATE(D3085,E3085,1)))","v":"brak daty"},{"$f":"SUM(K3085:AE3085)=D3088","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM(K3085)+12)<$D3088,12,$D3088-SUM(K3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:K3085)+12)<$D3088,12,$D3088-SUM($K3085:K3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:L3085)+12)<$D3088,12,$D3088-SUM($K3085:L3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:M3085)+12)<$D3088,12,$D3088-SUM($K3085:M3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:N3085)+12)<$D3088,12,$D3088-SUM($K3085:N3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:O3085)+12)<$D3088,12,$D3088-SUM($K3085:O3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:P3085)+12)<$D3088,12,$D3088-SUM($K3085:P3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:Q3085)+12)<$D3088,12,$D3088-SUM($K3085:Q3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:R3085)+12)<$D3088,12,$D3088-SUM($K3085:R3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:S3085)+12)<$D3088,12,$D3088-SUM($K3085:S3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:T3085)+12)<$D3088,12,$D3088-SUM($K3085:T3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:U3085)+12)<$D3088,12,$D3088-SUM($K3085:U3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:V3085)+12)<$D3088,12,$D3088-SUM($K3085:V3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:W3085)+12)<$D3088,12,$D3088-SUM($K3085:W3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:X3085)+12)<$D3088,12,$D3088-SUM($K3085:X3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:Y3085)+12)<$D3088,12,$D3088-SUM($K3085:Y3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:Z3085)+12)<$D3088,12,$D3088-SUM($K3085:Z3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:AA3085)+12)<$D3088,12,$D3088-SUM($K3085:AA3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:AB3085)+12)<$D3088,12,$D3088-SUM($K3085:AB3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:AC3085)+12)<$D3088,12,$D3088-SUM($K3085:AC3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:AD3085)+12)<$D3088,12,$D3088-SUM($K3085:AD3085)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1930","v":0},{"$f":"E1930","v":0},{"$f":"F1930","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3084,0)))","v":true},{"$f":"SUM(K3086:AE3086)=E3088","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM(J3086:$K3086)+12)<$E3088,12,$E3088-SUM(J3086:$K3086)),0)),(IF($D3085<LataProjekcji,IF((SUM(J3086:$K3086)+12)<$D3088,12,$D3088-SUM(J3086:$K3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:K3086)+12)<$E3088,12,$E3088-SUM($K3086:K3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:K3086)+12)<$D3088,12,$D3088-SUM($K3086:K3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:L3086)+12)<$E3088,12,$E3088-SUM($K3086:L3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:L3086)+12)<$D3088,12,$D3088-SUM($K3086:L3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:M3086)+12)<$E3088,12,$E3088-SUM($K3086:M3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:M3086)+12)<$D3088,12,$D3088-SUM($K3086:M3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:N3086)+12)<$E3088,12,$E3088-SUM($K3086:N3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:N3086)+12)<$D3088,12,$D3088-SUM($K3086:N3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:O3086)+12)<$E3088,12,$E3088-SUM($K3086:O3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:O3086)+12)<$D3088,12,$D3088-SUM($K3086:O3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:P3086)+12)<$E3088,12,$E3088-SUM($K3086:P3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:P3086)+12)<$D3088,12,$D3088-SUM($K3086:P3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:Q3086)+12)<$E3088,12,$E3088-SUM($K3086:Q3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:Q3086)+12)<$D3088,12,$D3088-SUM($K3086:Q3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:R3086)+12)<$E3088,12,$E3088-SUM($K3086:R3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:R3086)+12)<$D3088,12,$D3088-SUM($K3086:R3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:S3086)+12)<$E3088,12,$E3088-SUM($K3086:S3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:S3086)+12)<$D3088,12,$D3088-SUM($K3086:S3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:T3086)+12)<$E3088,12,$E3088-SUM($K3086:T3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:T3086)+12)<$D3088,12,$D3088-SUM($K3086:T3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:U3086)+12)<$E3088,12,$E3088-SUM($K3086:U3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:U3086)+12)<$D3088,12,$D3088-SUM($K3086:U3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:V3086)+12)<$E3088,12,$E3088-SUM($K3086:V3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:V3086)+12)<$D3088,12,$D3088-SUM($K3086:V3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:W3086)+12)<$E3088,12,$E3088-SUM($K3086:W3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:W3086)+12)<$D3088,12,$D3088-SUM($K3086:W3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:X3086)+12)<$E3088,12,$E3088-SUM($K3086:X3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:X3086)+12)<$D3088,12,$D3088-SUM($K3086:X3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:Y3086)+12)<$E3088,12,$E3088-SUM($K3086:Y3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:Y3086)+12)<$D3088,12,$D3088-SUM($K3086:Y3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:Z3086)+12)<$E3088,12,$E3088-SUM($K3086:Z3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:Z3086)+12)<$D3088,12,$D3088-SUM($K3086:Z3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:AA3086)+12)<$E3088,12,$E3088-SUM($K3086:AA3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:AA3086)+12)<$D3088,12,$D3088-SUM($K3086:AA3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:AB3086)+12)<$E3088,12,$E3088-SUM($K3086:AB3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:AB3086)+12)<$D3088,12,$D3088-SUM($K3086:AB3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:AC3086)+12)<$E3088,12,$E3088-SUM($K3086:AC3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:AC3086)+12)<$D3088,12,$D3088-SUM($K3086:AC3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:AD3086)+12)<$E3088,12,$E3088-SUM($K3086:AD3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:AD3086)+12)<$D3088,12,$D3088-SUM($K3086:AD3086)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1931","v":0},{"$f":"IF(D3086>10,ROUND(D3087/12,2),D3087)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3087:AE3087)=D3086","v":true},"amortyzacja",null,{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086,0),ROUND(K3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM(K3087:$K3087),0),ROUND(L3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:L3087),0),ROUND(M3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:M3087),0),ROUND(N3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:N3087),0),ROUND(O3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:O3087),0),ROUND(P3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:P3087),0),ROUND(Q3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:Q3087),0),ROUND(R3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:R3087),0),ROUND(S3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:S3087),0),ROUND(T3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:T3087),0),ROUND(U3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:U3087),0),ROUND(V3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:V3087),0),ROUND(W3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:W3087),0),ROUND(X3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:X3087),0),ROUND(Y3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:Y3087),0),ROUND(Z3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:Z3087),0),ROUND(AA3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:AA3087),0),ROUND(AB3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:AB3087),0),ROUND(AC3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:AC3087),0),ROUND(AD3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:AD3087),0),ROUND(AE3085*$E3087,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3086/E3087,0),0)","v":0},{"$f":"IF(D3088=0,0,DATEDIF(DATE(D3085,E3085,1),DATE(F3087,G3087,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3085),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3085),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088),0),ROUND(K3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(K3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:K3088),0),ROUND(L3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(L3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:L3088),0),ROUND(M3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(M3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:M3088),0),ROUND(N3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(N3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:N3088),0),ROUND(O3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(O3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:O3088),0),ROUND(P3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(P3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:P3088),0),ROUND(Q3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(Q3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:Q3088),0),ROUND(R3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(R3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:R3088),0),ROUND(S3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(S3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:S3088),0),ROUND(T3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(T3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:T3088),0),ROUND(U3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(U3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:U3088),0),ROUND(V3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(V3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:V3088),0),ROUND(W3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(W3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:W3088),0),ROUND(X3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(X3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:X3088),0),ROUND(Y3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(Y3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:Y3088),0),ROUND(Z3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(Z3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:Z3088),0),ROUND(AA3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(AA3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:AA3088),0),ROUND(AB3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(AB3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:AB3088),0),ROUND(AC3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(AC3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:AC3088),0),ROUND(AD3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(AD3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:AD3088),0),ROUND(AE3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(AE3086*$E3087,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3086>10,ROUND((D3088-1)*E3087,0),E3087)","v":0},{"$f":"D3086-D3089","v":0},null,{"$f":"OFFSET($C$269,$D3084,0)","v":0}]
[]
[]
[null,{"$f":"\"Grupa ST: \"&B1939","v":"Grupa ST: ŚRODKI TRANSPORTU"},null,269,"← pierwszy wiersz sekcji"]
[null,{"$f":"\"nazwa ST: \"&B1940","v":"nazwa ST: 0"},null,{"$f":"D1940","v":305},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1941","v":1900},{"$f":"E1941","v":1},{"$f":"IF(D3095>10,F1941,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3093,0)),\"brak daty\",IF(D3095>10,EDATE(OFFSET($E$269,$D3093,0),D3097),DATE(D3094,E3094,1)))","v":"brak daty"},{"$f":"SUM(K3094:AE3094)=D3097","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM(K3094)+12)<$D3097,12,$D3097-SUM(K3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:K3094)+12)<$D3097,12,$D3097-SUM($K3094:K3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:L3094)+12)<$D3097,12,$D3097-SUM($K3094:L3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:M3094)+12)<$D3097,12,$D3097-SUM($K3094:M3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:N3094)+12)<$D3097,12,$D3097-SUM($K3094:N3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:O3094)+12)<$D3097,12,$D3097-SUM($K3094:O3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:P3094)+12)<$D3097,12,$D3097-SUM($K3094:P3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:Q3094)+12)<$D3097,12,$D3097-SUM($K3094:Q3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:R3094)+12)<$D3097,12,$D3097-SUM($K3094:R3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:S3094)+12)<$D3097,12,$D3097-SUM($K3094:S3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:T3094)+12)<$D3097,12,$D3097-SUM($K3094:T3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:U3094)+12)<$D3097,12,$D3097-SUM($K3094:U3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:V3094)+12)<$D3097,12,$D3097-SUM($K3094:V3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:W3094)+12)<$D3097,12,$D3097-SUM($K3094:W3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:X3094)+12)<$D3097,12,$D3097-SUM($K3094:X3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:Y3094)+12)<$D3097,12,$D3097-SUM($K3094:Y3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:Z3094)+12)<$D3097,12,$D3097-SUM($K3094:Z3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:AA3094)+12)<$D3097,12,$D3097-SUM($K3094:AA3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:AB3094)+12)<$D3097,12,$D3097-SUM($K3094:AB3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:AC3094)+12)<$D3097,12,$D3097-SUM($K3094:AC3094)),0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,$F3094,IF($D3094<LataProjekcji,IF((SUM($K3094:AD3094)+12)<$D3097,12,$D3097-SUM($K3094:AD3094)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1942","v":0},{"$f":"E1942","v":0},{"$f":"F1942","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3093,0)))","v":false},{"$f":"SUM(K3095:AE3095)=E3097","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM(J3095:$K3095)+12)<$E3097,12,$E3097-SUM(J3095:$K3095)),0)),(IF($D3094<LataProjekcji,IF((SUM(J3095:$K3095)+12)<$D3097,12,$D3097-SUM(J3095:$K3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:K3095)+12)<$E3097,12,$E3097-SUM($K3095:K3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:K3095)+12)<$D3097,12,$D3097-SUM($K3095:K3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:L3095)+12)<$E3097,12,$E3097-SUM($K3095:L3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:L3095)+12)<$D3097,12,$D3097-SUM($K3095:L3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:M3095)+12)<$E3097,12,$E3097-SUM($K3095:M3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:M3095)+12)<$D3097,12,$D3097-SUM($K3095:M3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:N3095)+12)<$E3097,12,$E3097-SUM($K3095:N3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:N3095)+12)<$D3097,12,$D3097-SUM($K3095:N3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:O3095)+12)<$E3097,12,$E3097-SUM($K3095:O3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:O3095)+12)<$D3097,12,$D3097-SUM($K3095:O3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:P3095)+12)<$E3097,12,$E3097-SUM($K3095:P3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:P3095)+12)<$D3097,12,$D3097-SUM($K3095:P3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:Q3095)+12)<$E3097,12,$E3097-SUM($K3095:Q3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:Q3095)+12)<$D3097,12,$D3097-SUM($K3095:Q3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:R3095)+12)<$E3097,12,$E3097-SUM($K3095:R3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:R3095)+12)<$D3097,12,$D3097-SUM($K3095:R3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:S3095)+12)<$E3097,12,$E3097-SUM($K3095:S3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:S3095)+12)<$D3097,12,$D3097-SUM($K3095:S3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:T3095)+12)<$E3097,12,$E3097-SUM($K3095:T3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:T3095)+12)<$D3097,12,$D3097-SUM($K3095:T3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:U3095)+12)<$E3097,12,$E3097-SUM($K3095:U3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:U3095)+12)<$D3097,12,$D3097-SUM($K3095:U3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:V3095)+12)<$E3097,12,$E3097-SUM($K3095:V3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:V3095)+12)<$D3097,12,$D3097-SUM($K3095:V3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:W3095)+12)<$E3097,12,$E3097-SUM($K3095:W3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:W3095)+12)<$D3097,12,$D3097-SUM($K3095:W3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:X3095)+12)<$E3097,12,$E3097-SUM($K3095:X3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:X3095)+12)<$D3097,12,$D3097-SUM($K3095:X3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:Y3095)+12)<$E3097,12,$E3097-SUM($K3095:Y3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:Y3095)+12)<$D3097,12,$D3097-SUM($K3095:Y3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:Z3095)+12)<$E3097,12,$E3097-SUM($K3095:Z3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:Z3095)+12)<$D3097,12,$D3097-SUM($K3095:Z3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:AA3095)+12)<$E3097,12,$E3097-SUM($K3095:AA3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:AA3095)+12)<$D3097,12,$D3097-SUM($K3095:AA3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:AB3095)+12)<$E3097,12,$E3097-SUM($K3095:AB3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:AB3095)+12)<$D3097,12,$D3097-SUM($K3095:AB3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:AC3095)+12)<$E3097,12,$E3097-SUM($K3095:AC3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:AC3095)+12)<$D3097,12,$D3097-SUM($K3095:AC3095)),0)))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3094=LataProjekcji,IF($F3094>$E3097,$E3097,$F3094),IF($D3097>=$E3097,(IF($D3094<LataProjekcji,IF((SUM($K3095:AD3095)+12)<$E3097,12,$E3097-SUM($K3095:AD3095)),0)),(IF($D3094<LataProjekcji,IF((SUM($K3095:AD3095)+12)<$D3097,12,$D3097-SUM($K3095:AD3095)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1943","v":0},{"$f":"IF(D3095>10,ROUND(D3096/12,2),D3096)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3096:AE3096)=D3095","v":true},"amortyzacja",null,{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095,0),ROUND(K3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM(K3096:$K3096),0),ROUND(L3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:L3096),0),ROUND(M3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:M3096),0),ROUND(N3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:N3096),0),ROUND(O3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:O3096),0),ROUND(P3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:P3096),0),ROUND(Q3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:Q3096),0),ROUND(R3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:R3096),0),ROUND(S3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:S3096),0),ROUND(T3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:T3096),0),ROUND(U3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:U3096),0),ROUND(V3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:V3096),0),ROUND(W3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:W3096),0),ROUND(X3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:X3096),0),ROUND(Y3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:Y3096),0),ROUND(Z3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:Z3096),0),ROUND(AA3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:AA3096),0),ROUND(AB3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:AB3096),0),ROUND(AC3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:AC3096),0),ROUND(AD3094*$E3096,0)),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3097,ROUND($D3095-SUM($K3096:AD3096),0),ROUND(AE3094*$E3096,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3095/E3096,0),0)","v":0},{"$f":"IF(D3097=0,0,DATEDIF(DATE(D3094,E3094,1),DATE(F3096,G3096,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3094),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3094),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097),0),ROUND(K3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(K3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:K3097),0),ROUND(L3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(L3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:L3097),0),ROUND(M3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(M3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:M3097),0),ROUND(N3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(N3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:N3097),0),ROUND(O3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(O3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:O3097),0),ROUND(P3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(P3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:P3097),0),ROUND(Q3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(Q3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:Q3097),0),ROUND(R3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(R3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:R3097),0),ROUND(S3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(S3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:S3097),0),ROUND(T3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(T3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:T3097),0),ROUND(U3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(U3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:U3097),0),ROUND(V3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(V3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:V3097),0),ROUND(W3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(W3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:W3097),0),ROUND(X3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(X3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:X3097),0),ROUND(Y3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(Y3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:Y3097),0),ROUND(Z3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(Z3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:Z3097),0),ROUND(AA3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(AA3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:AA3097),0),ROUND(AB3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(AB3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:AB3097),0),ROUND(AC3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(AC3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:AC3097),0),ROUND(AD3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(AD3095*$E3096,0))),0),0)","v":0},{"$f":"IF(AND($G3095,NOT(ISTEXT($G3094)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3096,IF(AND($G3096=$G3097,$F3096=$F3097),ROUND($D3095-SUM($K3097:AD3097),0),ROUND(AE3095*$E3096,0)),IF(LataProjekcji>$F3096,0,ROUND(AE3095*$E3096,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3095>10,ROUND((D3097-1)*E3096,0),E3096)","v":0},{"$f":"D3095-D3098","v":0},null,{"$f":"OFFSET($C$269,$D3093,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1947","v":"nazwa ST: 0"},null,{"$f":"D1947","v":306},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1948","v":1900},{"$f":"E1948","v":1},{"$f":"IF(D3102>10,F1948,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3100,0)),\"brak daty\",IF(D3102>10,EDATE(OFFSET($E$269,$D3100,0),D3104),DATE(D3101,E3101,1)))","v":"brak daty"},{"$f":"SUM(K3101:AE3101)=D3104","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM(K3101)+12)<$D3104,12,$D3104-SUM(K3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:K3101)+12)<$D3104,12,$D3104-SUM($K3101:K3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:L3101)+12)<$D3104,12,$D3104-SUM($K3101:L3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:M3101)+12)<$D3104,12,$D3104-SUM($K3101:M3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:N3101)+12)<$D3104,12,$D3104-SUM($K3101:N3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:O3101)+12)<$D3104,12,$D3104-SUM($K3101:O3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:P3101)+12)<$D3104,12,$D3104-SUM($K3101:P3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:Q3101)+12)<$D3104,12,$D3104-SUM($K3101:Q3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:R3101)+12)<$D3104,12,$D3104-SUM($K3101:R3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:S3101)+12)<$D3104,12,$D3104-SUM($K3101:S3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:T3101)+12)<$D3104,12,$D3104-SUM($K3101:T3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:U3101)+12)<$D3104,12,$D3104-SUM($K3101:U3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:V3101)+12)<$D3104,12,$D3104-SUM($K3101:V3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:W3101)+12)<$D3104,12,$D3104-SUM($K3101:W3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:X3101)+12)<$D3104,12,$D3104-SUM($K3101:X3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:Y3101)+12)<$D3104,12,$D3104-SUM($K3101:Y3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:Z3101)+12)<$D3104,12,$D3104-SUM($K3101:Z3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:AA3101)+12)<$D3104,12,$D3104-SUM($K3101:AA3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:AB3101)+12)<$D3104,12,$D3104-SUM($K3101:AB3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:AC3101)+12)<$D3104,12,$D3104-SUM($K3101:AC3101)),0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,$F3101,IF($D3101<LataProjekcji,IF((SUM($K3101:AD3101)+12)<$D3104,12,$D3104-SUM($K3101:AD3101)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1949","v":0},{"$f":"E1949","v":0},{"$f":"F1949","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3100,0)))","v":false},{"$f":"SUM(K3102:AE3102)=E3104","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM(J3102:$K3102)+12)<$E3104,12,$E3104-SUM(J3102:$K3102)),0)),(IF($D3101<LataProjekcji,IF((SUM(J3102:$K3102)+12)<$D3104,12,$D3104-SUM(J3102:$K3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:K3102)+12)<$E3104,12,$E3104-SUM($K3102:K3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:K3102)+12)<$D3104,12,$D3104-SUM($K3102:K3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:L3102)+12)<$E3104,12,$E3104-SUM($K3102:L3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:L3102)+12)<$D3104,12,$D3104-SUM($K3102:L3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:M3102)+12)<$E3104,12,$E3104-SUM($K3102:M3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:M3102)+12)<$D3104,12,$D3104-SUM($K3102:M3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:N3102)+12)<$E3104,12,$E3104-SUM($K3102:N3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:N3102)+12)<$D3104,12,$D3104-SUM($K3102:N3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:O3102)+12)<$E3104,12,$E3104-SUM($K3102:O3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:O3102)+12)<$D3104,12,$D3104-SUM($K3102:O3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:P3102)+12)<$E3104,12,$E3104-SUM($K3102:P3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:P3102)+12)<$D3104,12,$D3104-SUM($K3102:P3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:Q3102)+12)<$E3104,12,$E3104-SUM($K3102:Q3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:Q3102)+12)<$D3104,12,$D3104-SUM($K3102:Q3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:R3102)+12)<$E3104,12,$E3104-SUM($K3102:R3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:R3102)+12)<$D3104,12,$D3104-SUM($K3102:R3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:S3102)+12)<$E3104,12,$E3104-SUM($K3102:S3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:S3102)+12)<$D3104,12,$D3104-SUM($K3102:S3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:T3102)+12)<$E3104,12,$E3104-SUM($K3102:T3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:T3102)+12)<$D3104,12,$D3104-SUM($K3102:T3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:U3102)+12)<$E3104,12,$E3104-SUM($K3102:U3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:U3102)+12)<$D3104,12,$D3104-SUM($K3102:U3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:V3102)+12)<$E3104,12,$E3104-SUM($K3102:V3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:V3102)+12)<$D3104,12,$D3104-SUM($K3102:V3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:W3102)+12)<$E3104,12,$E3104-SUM($K3102:W3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:W3102)+12)<$D3104,12,$D3104-SUM($K3102:W3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:X3102)+12)<$E3104,12,$E3104-SUM($K3102:X3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:X3102)+12)<$D3104,12,$D3104-SUM($K3102:X3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:Y3102)+12)<$E3104,12,$E3104-SUM($K3102:Y3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:Y3102)+12)<$D3104,12,$D3104-SUM($K3102:Y3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:Z3102)+12)<$E3104,12,$E3104-SUM($K3102:Z3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:Z3102)+12)<$D3104,12,$D3104-SUM($K3102:Z3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:AA3102)+12)<$E3104,12,$E3104-SUM($K3102:AA3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:AA3102)+12)<$D3104,12,$D3104-SUM($K3102:AA3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:AB3102)+12)<$E3104,12,$E3104-SUM($K3102:AB3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:AB3102)+12)<$D3104,12,$D3104-SUM($K3102:AB3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:AC3102)+12)<$E3104,12,$E3104-SUM($K3102:AC3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:AC3102)+12)<$D3104,12,$D3104-SUM($K3102:AC3102)),0)))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3101=LataProjekcji,IF($F3101>$E3104,$E3104,$F3101),IF($D3104>=$E3104,(IF($D3101<LataProjekcji,IF((SUM($K3102:AD3102)+12)<$E3104,12,$E3104-SUM($K3102:AD3102)),0)),(IF($D3101<LataProjekcji,IF((SUM($K3102:AD3102)+12)<$D3104,12,$D3104-SUM($K3102:AD3102)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1950","v":0},{"$f":"IF(D3102>10,ROUND(D3103/12,2),D3103)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3103:AE3103)=D3102","v":true},"amortyzacja",null,{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102,0),ROUND(K3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM(K3103:$K3103),0),ROUND(L3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:L3103),0),ROUND(M3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:M3103),0),ROUND(N3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:N3103),0),ROUND(O3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:O3103),0),ROUND(P3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:P3103),0),ROUND(Q3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:Q3103),0),ROUND(R3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:R3103),0),ROUND(S3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:S3103),0),ROUND(T3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:T3103),0),ROUND(U3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:U3103),0),ROUND(V3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:V3103),0),ROUND(W3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:W3103),0),ROUND(X3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:X3103),0),ROUND(Y3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:Y3103),0),ROUND(Z3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:Z3103),0),ROUND(AA3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:AA3103),0),ROUND(AB3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:AB3103),0),ROUND(AC3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:AC3103),0),ROUND(AD3101*$E3103,0)),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3104,ROUND($D3102-SUM($K3103:AD3103),0),ROUND(AE3101*$E3103,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3102/E3103,0),0)","v":0},{"$f":"IF(D3104=0,0,DATEDIF(DATE(D3101,E3101,1),DATE(F3103,G3103,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3101),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3101),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104),0),ROUND(K3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(K3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:K3104),0),ROUND(L3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(L3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:L3104),0),ROUND(M3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(M3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:M3104),0),ROUND(N3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(N3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:N3104),0),ROUND(O3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(O3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:O3104),0),ROUND(P3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(P3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:P3104),0),ROUND(Q3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(Q3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:Q3104),0),ROUND(R3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(R3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:R3104),0),ROUND(S3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(S3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:S3104),0),ROUND(T3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(T3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:T3104),0),ROUND(U3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(U3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:U3104),0),ROUND(V3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(V3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:V3104),0),ROUND(W3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(W3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:W3104),0),ROUND(X3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(X3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:X3104),0),ROUND(Y3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(Y3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:Y3104),0),ROUND(Z3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(Z3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:Z3104),0),ROUND(AA3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(AA3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:AA3104),0),ROUND(AB3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(AB3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:AB3104),0),ROUND(AC3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(AC3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:AC3104),0),ROUND(AD3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(AD3102*$E3103,0))),0),0)","v":0},{"$f":"IF(AND($G3102,NOT(ISTEXT($G3101)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3103,IF(AND($G3103=$G3104,$F3103=$F3104),ROUND($D3102-SUM($K3104:AD3104),0),ROUND(AE3102*$E3103,0)),IF(LataProjekcji>$F3103,0,ROUND(AE3102*$E3103,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3102>10,ROUND((D3104-1)*E3103,0),E3103)","v":0},{"$f":"D3102-D3105","v":0},null,{"$f":"OFFSET($C$269,$D3100,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1954","v":"nazwa ST: 0"},null,{"$f":"D1954","v":307},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1955","v":1900},{"$f":"E1955","v":1},{"$f":"IF(D3109>10,F1955,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3107,0)),\"brak daty\",IF(D3109>10,EDATE(OFFSET($E$269,$D3107,0),D3111),DATE(D3108,E3108,1)))","v":"brak daty"},{"$f":"SUM(K3108:AE3108)=D3111","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM(K3108)+12)<$D3111,12,$D3111-SUM(K3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:K3108)+12)<$D3111,12,$D3111-SUM($K3108:K3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:L3108)+12)<$D3111,12,$D3111-SUM($K3108:L3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:M3108)+12)<$D3111,12,$D3111-SUM($K3108:M3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:N3108)+12)<$D3111,12,$D3111-SUM($K3108:N3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:O3108)+12)<$D3111,12,$D3111-SUM($K3108:O3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:P3108)+12)<$D3111,12,$D3111-SUM($K3108:P3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:Q3108)+12)<$D3111,12,$D3111-SUM($K3108:Q3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:R3108)+12)<$D3111,12,$D3111-SUM($K3108:R3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:S3108)+12)<$D3111,12,$D3111-SUM($K3108:S3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:T3108)+12)<$D3111,12,$D3111-SUM($K3108:T3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:U3108)+12)<$D3111,12,$D3111-SUM($K3108:U3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:V3108)+12)<$D3111,12,$D3111-SUM($K3108:V3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:W3108)+12)<$D3111,12,$D3111-SUM($K3108:W3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:X3108)+12)<$D3111,12,$D3111-SUM($K3108:X3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:Y3108)+12)<$D3111,12,$D3111-SUM($K3108:Y3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:Z3108)+12)<$D3111,12,$D3111-SUM($K3108:Z3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:AA3108)+12)<$D3111,12,$D3111-SUM($K3108:AA3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:AB3108)+12)<$D3111,12,$D3111-SUM($K3108:AB3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:AC3108)+12)<$D3111,12,$D3111-SUM($K3108:AC3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:AD3108)+12)<$D3111,12,$D3111-SUM($K3108:AD3108)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1956","v":0},{"$f":"E1956","v":0},{"$f":"F1956","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3107,0)))","v":false},{"$f":"SUM(K3109:AE3109)=E3111","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM(J3109:$K3109)+12)<$E3111,12,$E3111-SUM(J3109:$K3109)),0)),(IF($D3108<LataProjekcji,IF((SUM(J3109:$K3109)+12)<$D3111,12,$D3111-SUM(J3109:$K3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:K3109)+12)<$E3111,12,$E3111-SUM($K3109:K3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:K3109)+12)<$D3111,12,$D3111-SUM($K3109:K3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:L3109)+12)<$E3111,12,$E3111-SUM($K3109:L3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:L3109)+12)<$D3111,12,$D3111-SUM($K3109:L3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:M3109)+12)<$E3111,12,$E3111-SUM($K3109:M3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:M3109)+12)<$D3111,12,$D3111-SUM($K3109:M3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:N3109)+12)<$E3111,12,$E3111-SUM($K3109:N3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:N3109)+12)<$D3111,12,$D3111-SUM($K3109:N3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:O3109)+12)<$E3111,12,$E3111-SUM($K3109:O3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:O3109)+12)<$D3111,12,$D3111-SUM($K3109:O3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:P3109)+12)<$E3111,12,$E3111-SUM($K3109:P3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:P3109)+12)<$D3111,12,$D3111-SUM($K3109:P3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:Q3109)+12)<$E3111,12,$E3111-SUM($K3109:Q3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:Q3109)+12)<$D3111,12,$D3111-SUM($K3109:Q3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:R3109)+12)<$E3111,12,$E3111-SUM($K3109:R3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:R3109)+12)<$D3111,12,$D3111-SUM($K3109:R3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:S3109)+12)<$E3111,12,$E3111-SUM($K3109:S3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:S3109)+12)<$D3111,12,$D3111-SUM($K3109:S3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:T3109)+12)<$E3111,12,$E3111-SUM($K3109:T3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:T3109)+12)<$D3111,12,$D3111-SUM($K3109:T3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:U3109)+12)<$E3111,12,$E3111-SUM($K3109:U3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:U3109)+12)<$D3111,12,$D3111-SUM($K3109:U3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:V3109)+12)<$E3111,12,$E3111-SUM($K3109:V3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:V3109)+12)<$D3111,12,$D3111-SUM($K3109:V3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:W3109)+12)<$E3111,12,$E3111-SUM($K3109:W3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:W3109)+12)<$D3111,12,$D3111-SUM($K3109:W3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:X3109)+12)<$E3111,12,$E3111-SUM($K3109:X3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:X3109)+12)<$D3111,12,$D3111-SUM($K3109:X3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:Y3109)+12)<$E3111,12,$E3111-SUM($K3109:Y3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:Y3109)+12)<$D3111,12,$D3111-SUM($K3109:Y3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:Z3109)+12)<$E3111,12,$E3111-SUM($K3109:Z3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:Z3109)+12)<$D3111,12,$D3111-SUM($K3109:Z3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:AA3109)+12)<$E3111,12,$E3111-SUM($K3109:AA3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:AA3109)+12)<$D3111,12,$D3111-SUM($K3109:AA3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:AB3109)+12)<$E3111,12,$E3111-SUM($K3109:AB3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:AB3109)+12)<$D3111,12,$D3111-SUM($K3109:AB3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:AC3109)+12)<$E3111,12,$E3111-SUM($K3109:AC3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:AC3109)+12)<$D3111,12,$D3111-SUM($K3109:AC3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:AD3109)+12)<$E3111,12,$E3111-SUM($K3109:AD3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:AD3109)+12)<$D3111,12,$D3111-SUM($K3109:AD3109)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1957","v":0},{"$f":"IF(D3109>10,ROUND(D3110/12,2),D3110)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3110:AE3110)=D3109","v":true},"amortyzacja",null,{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109,0),ROUND(K3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM(K3110:$K3110),0),ROUND(L3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:L3110),0),ROUND(M3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:M3110),0),ROUND(N3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:N3110),0),ROUND(O3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:O3110),0),ROUND(P3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:P3110),0),ROUND(Q3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:Q3110),0),ROUND(R3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:R3110),0),ROUND(S3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:S3110),0),ROUND(T3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:T3110),0),ROUND(U3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:U3110),0),ROUND(V3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:V3110),0),ROUND(W3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:W3110),0),ROUND(X3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:X3110),0),ROUND(Y3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:Y3110),0),ROUND(Z3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:Z3110),0),ROUND(AA3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:AA3110),0),ROUND(AB3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:AB3110),0),ROUND(AC3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:AC3110),0),ROUND(AD3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:AD3110),0),ROUND(AE3108*$E3110,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3109/E3110,0),0)","v":0},{"$f":"IF(D3111=0,0,DATEDIF(DATE(D3108,E3108,1),DATE(F3110,G3110,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3108),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3108),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111),0),ROUND(K3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(K3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:K3111),0),ROUND(L3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(L3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:L3111),0),ROUND(M3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(M3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:M3111),0),ROUND(N3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(N3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:N3111),0),ROUND(O3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(O3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:O3111),0),ROUND(P3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(P3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:P3111),0),ROUND(Q3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(Q3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:Q3111),0),ROUND(R3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(R3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:R3111),0),ROUND(S3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(S3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:S3111),0),ROUND(T3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(T3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:T3111),0),ROUND(U3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(U3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:U3111),0),ROUND(V3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(V3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:V3111),0),ROUND(W3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(W3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:W3111),0),ROUND(X3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(X3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:X3111),0),ROUND(Y3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(Y3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:Y3111),0),ROUND(Z3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(Z3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:Z3111),0),ROUND(AA3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(AA3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:AA3111),0),ROUND(AB3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(AB3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:AB3111),0),ROUND(AC3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(AC3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:AC3111),0),ROUND(AD3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(AD3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:AD3111),0),ROUND(AE3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(AE3109*$E3110,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3109>10,ROUND((D3111-1)*E3110,0),E3110)","v":0},{"$f":"D3109-D3112","v":0},null,{"$f":"OFFSET($C$269,$D3107,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1961","v":"nazwa ST: 0"},null,{"$f":"D1961","v":308},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1962","v":1900},{"$f":"E1962","v":1},{"$f":"IF(D3116>10,F1962,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3114,0)),\"brak daty\",IF(D3116>10,EDATE(OFFSET($E$269,$D3114,0),D3118),DATE(D3115,E3115,1)))","v":"brak daty"},{"$f":"SUM(K3115:AE3115)=D3118","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM(K3115)+12)<$D3118,12,$D3118-SUM(K3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:K3115)+12)<$D3118,12,$D3118-SUM($K3115:K3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:L3115)+12)<$D3118,12,$D3118-SUM($K3115:L3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:M3115)+12)<$D3118,12,$D3118-SUM($K3115:M3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:N3115)+12)<$D3118,12,$D3118-SUM($K3115:N3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:O3115)+12)<$D3118,12,$D3118-SUM($K3115:O3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:P3115)+12)<$D3118,12,$D3118-SUM($K3115:P3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:Q3115)+12)<$D3118,12,$D3118-SUM($K3115:Q3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:R3115)+12)<$D3118,12,$D3118-SUM($K3115:R3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:S3115)+12)<$D3118,12,$D3118-SUM($K3115:S3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:T3115)+12)<$D3118,12,$D3118-SUM($K3115:T3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:U3115)+12)<$D3118,12,$D3118-SUM($K3115:U3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:V3115)+12)<$D3118,12,$D3118-SUM($K3115:V3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:W3115)+12)<$D3118,12,$D3118-SUM($K3115:W3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:X3115)+12)<$D3118,12,$D3118-SUM($K3115:X3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:Y3115)+12)<$D3118,12,$D3118-SUM($K3115:Y3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:Z3115)+12)<$D3118,12,$D3118-SUM($K3115:Z3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:AA3115)+12)<$D3118,12,$D3118-SUM($K3115:AA3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:AB3115)+12)<$D3118,12,$D3118-SUM($K3115:AB3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:AC3115)+12)<$D3118,12,$D3118-SUM($K3115:AC3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:AD3115)+12)<$D3118,12,$D3118-SUM($K3115:AD3115)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1963","v":0},{"$f":"E1963","v":0},{"$f":"F1963","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3114,0)))","v":false},{"$f":"SUM(K3116:AE3116)=E3118","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM(J3116:$K3116)+12)<$E3118,12,$E3118-SUM(J3116:$K3116)),0)),(IF($D3115<LataProjekcji,IF((SUM(J3116:$K3116)+12)<$D3118,12,$D3118-SUM(J3116:$K3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:K3116)+12)<$E3118,12,$E3118-SUM($K3116:K3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:K3116)+12)<$D3118,12,$D3118-SUM($K3116:K3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:L3116)+12)<$E3118,12,$E3118-SUM($K3116:L3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:L3116)+12)<$D3118,12,$D3118-SUM($K3116:L3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:M3116)+12)<$E3118,12,$E3118-SUM($K3116:M3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:M3116)+12)<$D3118,12,$D3118-SUM($K3116:M3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:N3116)+12)<$E3118,12,$E3118-SUM($K3116:N3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:N3116)+12)<$D3118,12,$D3118-SUM($K3116:N3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:O3116)+12)<$E3118,12,$E3118-SUM($K3116:O3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:O3116)+12)<$D3118,12,$D3118-SUM($K3116:O3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:P3116)+12)<$E3118,12,$E3118-SUM($K3116:P3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:P3116)+12)<$D3118,12,$D3118-SUM($K3116:P3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:Q3116)+12)<$E3118,12,$E3118-SUM($K3116:Q3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:Q3116)+12)<$D3118,12,$D3118-SUM($K3116:Q3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:R3116)+12)<$E3118,12,$E3118-SUM($K3116:R3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:R3116)+12)<$D3118,12,$D3118-SUM($K3116:R3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:S3116)+12)<$E3118,12,$E3118-SUM($K3116:S3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:S3116)+12)<$D3118,12,$D3118-SUM($K3116:S3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:T3116)+12)<$E3118,12,$E3118-SUM($K3116:T3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:T3116)+12)<$D3118,12,$D3118-SUM($K3116:T3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:U3116)+12)<$E3118,12,$E3118-SUM($K3116:U3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:U3116)+12)<$D3118,12,$D3118-SUM($K3116:U3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:V3116)+12)<$E3118,12,$E3118-SUM($K3116:V3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:V3116)+12)<$D3118,12,$D3118-SUM($K3116:V3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:W3116)+12)<$E3118,12,$E3118-SUM($K3116:W3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:W3116)+12)<$D3118,12,$D3118-SUM($K3116:W3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:X3116)+12)<$E3118,12,$E3118-SUM($K3116:X3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:X3116)+12)<$D3118,12,$D3118-SUM($K3116:X3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:Y3116)+12)<$E3118,12,$E3118-SUM($K3116:Y3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:Y3116)+12)<$D3118,12,$D3118-SUM($K3116:Y3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:Z3116)+12)<$E3118,12,$E3118-SUM($K3116:Z3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:Z3116)+12)<$D3118,12,$D3118-SUM($K3116:Z3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:AA3116)+12)<$E3118,12,$E3118-SUM($K3116:AA3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:AA3116)+12)<$D3118,12,$D3118-SUM($K3116:AA3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:AB3116)+12)<$E3118,12,$E3118-SUM($K3116:AB3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:AB3116)+12)<$D3118,12,$D3118-SUM($K3116:AB3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:AC3116)+12)<$E3118,12,$E3118-SUM($K3116:AC3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:AC3116)+12)<$D3118,12,$D3118-SUM($K3116:AC3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:AD3116)+12)<$E3118,12,$E3118-SUM($K3116:AD3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:AD3116)+12)<$D3118,12,$D3118-SUM($K3116:AD3116)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1964","v":0},{"$f":"IF(D3116>10,ROUND(D3117/12,2),D3117)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3117:AE3117)=D3116","v":true},"amortyzacja",null,{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116,0),ROUND(K3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM(K3117:$K3117),0),ROUND(L3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:L3117),0),ROUND(M3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:M3117),0),ROUND(N3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:N3117),0),ROUND(O3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:O3117),0),ROUND(P3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:P3117),0),ROUND(Q3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:Q3117),0),ROUND(R3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:R3117),0),ROUND(S3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:S3117),0),ROUND(T3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:T3117),0),ROUND(U3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:U3117),0),ROUND(V3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:V3117),0),ROUND(W3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:W3117),0),ROUND(X3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:X3117),0),ROUND(Y3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:Y3117),0),ROUND(Z3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:Z3117),0),ROUND(AA3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:AA3117),0),ROUND(AB3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:AB3117),0),ROUND(AC3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:AC3117),0),ROUND(AD3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:AD3117),0),ROUND(AE3115*$E3117,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3116/E3117,0),0)","v":0},{"$f":"IF(D3118=0,0,DATEDIF(DATE(D3115,E3115,1),DATE(F3117,G3117,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3115),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3115),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118),0),ROUND(K3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(K3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:K3118),0),ROUND(L3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(L3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:L3118),0),ROUND(M3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(M3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:M3118),0),ROUND(N3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(N3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:N3118),0),ROUND(O3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(O3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:O3118),0),ROUND(P3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(P3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:P3118),0),ROUND(Q3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(Q3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:Q3118),0),ROUND(R3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(R3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:R3118),0),ROUND(S3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(S3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:S3118),0),ROUND(T3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(T3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:T3118),0),ROUND(U3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(U3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:U3118),0),ROUND(V3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(V3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:V3118),0),ROUND(W3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(W3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:W3118),0),ROUND(X3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(X3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:X3118),0),ROUND(Y3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(Y3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:Y3118),0),ROUND(Z3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(Z3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:Z3118),0),ROUND(AA3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(AA3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:AA3118),0),ROUND(AB3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(AB3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:AB3118),0),ROUND(AC3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(AC3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:AC3118),0),ROUND(AD3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(AD3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:AD3118),0),ROUND(AE3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(AE3116*$E3117,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3116>10,ROUND((D3118-1)*E3117,0),E3117)","v":0},{"$f":"D3116-D3119","v":0},null,{"$f":"OFFSET($C$269,$D3114,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1968","v":"nazwa ST: 0"},null,{"$f":"D1968","v":309},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1969","v":1900},{"$f":"E1969","v":1},{"$f":"IF(D3123>10,F1969,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3121,0)),\"brak daty\",IF(D3123>10,EDATE(OFFSET($E$269,$D3121,0),D3125),DATE(D3122,E3122,1)))","v":"brak daty"},{"$f":"SUM(K3122:AE3122)=D3125","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM(K3122)+12)<$D3125,12,$D3125-SUM(K3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:K3122)+12)<$D3125,12,$D3125-SUM($K3122:K3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:L3122)+12)<$D3125,12,$D3125-SUM($K3122:L3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:M3122)+12)<$D3125,12,$D3125-SUM($K3122:M3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:N3122)+12)<$D3125,12,$D3125-SUM($K3122:N3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:O3122)+12)<$D3125,12,$D3125-SUM($K3122:O3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:P3122)+12)<$D3125,12,$D3125-SUM($K3122:P3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:Q3122)+12)<$D3125,12,$D3125-SUM($K3122:Q3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:R3122)+12)<$D3125,12,$D3125-SUM($K3122:R3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:S3122)+12)<$D3125,12,$D3125-SUM($K3122:S3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:T3122)+12)<$D3125,12,$D3125-SUM($K3122:T3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:U3122)+12)<$D3125,12,$D3125-SUM($K3122:U3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:V3122)+12)<$D3125,12,$D3125-SUM($K3122:V3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:W3122)+12)<$D3125,12,$D3125-SUM($K3122:W3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:X3122)+12)<$D3125,12,$D3125-SUM($K3122:X3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:Y3122)+12)<$D3125,12,$D3125-SUM($K3122:Y3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:Z3122)+12)<$D3125,12,$D3125-SUM($K3122:Z3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:AA3122)+12)<$D3125,12,$D3125-SUM($K3122:AA3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:AB3122)+12)<$D3125,12,$D3125-SUM($K3122:AB3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:AC3122)+12)<$D3125,12,$D3125-SUM($K3122:AC3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:AD3122)+12)<$D3125,12,$D3125-SUM($K3122:AD3122)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1970","v":0},{"$f":"E1970","v":0},{"$f":"F1970","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3121,0)))","v":false},{"$f":"SUM(K3123:AE3123)=E3125","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM(J3123:$K3123)+12)<$E3125,12,$E3125-SUM(J3123:$K3123)),0)),(IF($D3122<LataProjekcji,IF((SUM(J3123:$K3123)+12)<$D3125,12,$D3125-SUM(J3123:$K3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:K3123)+12)<$E3125,12,$E3125-SUM($K3123:K3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:K3123)+12)<$D3125,12,$D3125-SUM($K3123:K3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:L3123)+12)<$E3125,12,$E3125-SUM($K3123:L3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:L3123)+12)<$D3125,12,$D3125-SUM($K3123:L3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:M3123)+12)<$E3125,12,$E3125-SUM($K3123:M3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:M3123)+12)<$D3125,12,$D3125-SUM($K3123:M3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:N3123)+12)<$E3125,12,$E3125-SUM($K3123:N3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:N3123)+12)<$D3125,12,$D3125-SUM($K3123:N3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:O3123)+12)<$E3125,12,$E3125-SUM($K3123:O3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:O3123)+12)<$D3125,12,$D3125-SUM($K3123:O3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:P3123)+12)<$E3125,12,$E3125-SUM($K3123:P3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:P3123)+12)<$D3125,12,$D3125-SUM($K3123:P3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:Q3123)+12)<$E3125,12,$E3125-SUM($K3123:Q3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:Q3123)+12)<$D3125,12,$D3125-SUM($K3123:Q3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:R3123)+12)<$E3125,12,$E3125-SUM($K3123:R3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:R3123)+12)<$D3125,12,$D3125-SUM($K3123:R3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:S3123)+12)<$E3125,12,$E3125-SUM($K3123:S3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:S3123)+12)<$D3125,12,$D3125-SUM($K3123:S3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:T3123)+12)<$E3125,12,$E3125-SUM($K3123:T3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:T3123)+12)<$D3125,12,$D3125-SUM($K3123:T3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:U3123)+12)<$E3125,12,$E3125-SUM($K3123:U3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:U3123)+12)<$D3125,12,$D3125-SUM($K3123:U3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:V3123)+12)<$E3125,12,$E3125-SUM($K3123:V3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:V3123)+12)<$D3125,12,$D3125-SUM($K3123:V3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:W3123)+12)<$E3125,12,$E3125-SUM($K3123:W3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:W3123)+12)<$D3125,12,$D3125-SUM($K3123:W3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:X3123)+12)<$E3125,12,$E3125-SUM($K3123:X3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:X3123)+12)<$D3125,12,$D3125-SUM($K3123:X3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:Y3123)+12)<$E3125,12,$E3125-SUM($K3123:Y3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:Y3123)+12)<$D3125,12,$D3125-SUM($K3123:Y3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:Z3123)+12)<$E3125,12,$E3125-SUM($K3123:Z3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:Z3123)+12)<$D3125,12,$D3125-SUM($K3123:Z3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:AA3123)+12)<$E3125,12,$E3125-SUM($K3123:AA3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:AA3123)+12)<$D3125,12,$D3125-SUM($K3123:AA3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:AB3123)+12)<$E3125,12,$E3125-SUM($K3123:AB3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:AB3123)+12)<$D3125,12,$D3125-SUM($K3123:AB3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:AC3123)+12)<$E3125,12,$E3125-SUM($K3123:AC3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:AC3123)+12)<$D3125,12,$D3125-SUM($K3123:AC3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:AD3123)+12)<$E3125,12,$E3125-SUM($K3123:AD3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:AD3123)+12)<$D3125,12,$D3125-SUM($K3123:AD3123)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1971","v":0},{"$f":"IF(D3123>10,ROUND(D3124/12,2),D3124)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3124:AE3124)=D3123","v":true},"amortyzacja",null,{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123,0),ROUND(K3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM(K3124:$K3124),0),ROUND(L3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:L3124),0),ROUND(M3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:M3124),0),ROUND(N3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:N3124),0),ROUND(O3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:O3124),0),ROUND(P3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:P3124),0),ROUND(Q3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:Q3124),0),ROUND(R3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:R3124),0),ROUND(S3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:S3124),0),ROUND(T3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:T3124),0),ROUND(U3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:U3124),0),ROUND(V3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:V3124),0),ROUND(W3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:W3124),0),ROUND(X3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:X3124),0),ROUND(Y3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:Y3124),0),ROUND(Z3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:Z3124),0),ROUND(AA3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:AA3124),0),ROUND(AB3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:AB3124),0),ROUND(AC3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:AC3124),0),ROUND(AD3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:AD3124),0),ROUND(AE3122*$E3124,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3123/E3124,0),0)","v":0},{"$f":"IF(D3125=0,0,DATEDIF(DATE(D3122,E3122,1),DATE(F3124,G3124,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3122),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3122),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125),0),ROUND(K3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(K3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:K3125),0),ROUND(L3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(L3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:L3125),0),ROUND(M3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(M3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:M3125),0),ROUND(N3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(N3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:N3125),0),ROUND(O3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(O3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:O3125),0),ROUND(P3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(P3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:P3125),0),ROUND(Q3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(Q3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:Q3125),0),ROUND(R3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(R3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:R3125),0),ROUND(S3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(S3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:S3125),0),ROUND(T3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(T3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:T3125),0),ROUND(U3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(U3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:U3125),0),ROUND(V3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(V3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:V3125),0),ROUND(W3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(W3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:W3125),0),ROUND(X3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(X3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:X3125),0),ROUND(Y3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(Y3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:Y3125),0),ROUND(Z3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(Z3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:Z3125),0),ROUND(AA3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(AA3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:AA3125),0),ROUND(AB3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(AB3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:AB3125),0),ROUND(AC3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(AC3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:AC3125),0),ROUND(AD3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(AD3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:AD3125),0),ROUND(AE3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(AE3123*$E3124,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3123>10,ROUND((D3125-1)*E3124,0),E3124)","v":0},{"$f":"D3123-D3126","v":0},null,{"$f":"OFFSET($C$269,$D3121,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1975","v":"nazwa ST: 0"},null,{"$f":"D1975","v":310},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1976","v":1900},{"$f":"E1976","v":1},{"$f":"IF(D3130>10,F1976,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3128,0)),\"brak daty\",IF(D3130>10,EDATE(OFFSET($E$269,$D3128,0),D3132),DATE(D3129,E3129,1)))","v":"brak daty"},{"$f":"SUM(K3129:AE3129)=D3132","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM(K3129)+12)<$D3132,12,$D3132-SUM(K3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:K3129)+12)<$D3132,12,$D3132-SUM($K3129:K3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:L3129)+12)<$D3132,12,$D3132-SUM($K3129:L3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:M3129)+12)<$D3132,12,$D3132-SUM($K3129:M3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:N3129)+12)<$D3132,12,$D3132-SUM($K3129:N3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:O3129)+12)<$D3132,12,$D3132-SUM($K3129:O3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:P3129)+12)<$D3132,12,$D3132-SUM($K3129:P3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:Q3129)+12)<$D3132,12,$D3132-SUM($K3129:Q3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:R3129)+12)<$D3132,12,$D3132-SUM($K3129:R3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:S3129)+12)<$D3132,12,$D3132-SUM($K3129:S3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:T3129)+12)<$D3132,12,$D3132-SUM($K3129:T3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:U3129)+12)<$D3132,12,$D3132-SUM($K3129:U3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:V3129)+12)<$D3132,12,$D3132-SUM($K3129:V3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:W3129)+12)<$D3132,12,$D3132-SUM($K3129:W3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:X3129)+12)<$D3132,12,$D3132-SUM($K3129:X3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:Y3129)+12)<$D3132,12,$D3132-SUM($K3129:Y3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:Z3129)+12)<$D3132,12,$D3132-SUM($K3129:Z3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:AA3129)+12)<$D3132,12,$D3132-SUM($K3129:AA3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:AB3129)+12)<$D3132,12,$D3132-SUM($K3129:AB3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:AC3129)+12)<$D3132,12,$D3132-SUM($K3129:AC3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:AD3129)+12)<$D3132,12,$D3132-SUM($K3129:AD3129)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1977","v":0},{"$f":"E1977","v":0},{"$f":"F1977","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3128,0)))","v":false},{"$f":"SUM(K3130:AE3130)=E3132","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM(J3130:$K3130)+12)<$E3132,12,$E3132-SUM(J3130:$K3130)),0)),(IF($D3129<LataProjekcji,IF((SUM(J3130:$K3130)+12)<$D3132,12,$D3132-SUM(J3130:$K3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:K3130)+12)<$E3132,12,$E3132-SUM($K3130:K3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:K3130)+12)<$D3132,12,$D3132-SUM($K3130:K3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:L3130)+12)<$E3132,12,$E3132-SUM($K3130:L3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:L3130)+12)<$D3132,12,$D3132-SUM($K3130:L3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:M3130)+12)<$E3132,12,$E3132-SUM($K3130:M3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:M3130)+12)<$D3132,12,$D3132-SUM($K3130:M3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:N3130)+12)<$E3132,12,$E3132-SUM($K3130:N3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:N3130)+12)<$D3132,12,$D3132-SUM($K3130:N3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:O3130)+12)<$E3132,12,$E3132-SUM($K3130:O3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:O3130)+12)<$D3132,12,$D3132-SUM($K3130:O3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:P3130)+12)<$E3132,12,$E3132-SUM($K3130:P3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:P3130)+12)<$D3132,12,$D3132-SUM($K3130:P3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:Q3130)+12)<$E3132,12,$E3132-SUM($K3130:Q3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:Q3130)+12)<$D3132,12,$D3132-SUM($K3130:Q3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:R3130)+12)<$E3132,12,$E3132-SUM($K3130:R3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:R3130)+12)<$D3132,12,$D3132-SUM($K3130:R3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:S3130)+12)<$E3132,12,$E3132-SUM($K3130:S3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:S3130)+12)<$D3132,12,$D3132-SUM($K3130:S3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:T3130)+12)<$E3132,12,$E3132-SUM($K3130:T3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:T3130)+12)<$D3132,12,$D3132-SUM($K3130:T3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:U3130)+12)<$E3132,12,$E3132-SUM($K3130:U3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:U3130)+12)<$D3132,12,$D3132-SUM($K3130:U3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:V3130)+12)<$E3132,12,$E3132-SUM($K3130:V3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:V3130)+12)<$D3132,12,$D3132-SUM($K3130:V3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:W3130)+12)<$E3132,12,$E3132-SUM($K3130:W3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:W3130)+12)<$D3132,12,$D3132-SUM($K3130:W3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:X3130)+12)<$E3132,12,$E3132-SUM($K3130:X3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:X3130)+12)<$D3132,12,$D3132-SUM($K3130:X3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:Y3130)+12)<$E3132,12,$E3132-SUM($K3130:Y3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:Y3130)+12)<$D3132,12,$D3132-SUM($K3130:Y3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:Z3130)+12)<$E3132,12,$E3132-SUM($K3130:Z3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:Z3130)+12)<$D3132,12,$D3132-SUM($K3130:Z3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:AA3130)+12)<$E3132,12,$E3132-SUM($K3130:AA3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:AA3130)+12)<$D3132,12,$D3132-SUM($K3130:AA3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:AB3130)+12)<$E3132,12,$E3132-SUM($K3130:AB3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:AB3130)+12)<$D3132,12,$D3132-SUM($K3130:AB3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:AC3130)+12)<$E3132,12,$E3132-SUM($K3130:AC3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:AC3130)+12)<$D3132,12,$D3132-SUM($K3130:AC3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:AD3130)+12)<$E3132,12,$E3132-SUM($K3130:AD3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:AD3130)+12)<$D3132,12,$D3132-SUM($K3130:AD3130)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1978","v":0},{"$f":"IF(D3130>10,ROUND(D3131/12,2),D3131)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3131:AE3131)=D3130","v":true},"amortyzacja",null,{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130,0),ROUND(K3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM(K3131:$K3131),0),ROUND(L3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:L3131),0),ROUND(M3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:M3131),0),ROUND(N3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:N3131),0),ROUND(O3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:O3131),0),ROUND(P3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:P3131),0),ROUND(Q3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:Q3131),0),ROUND(R3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:R3131),0),ROUND(S3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:S3131),0),ROUND(T3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:T3131),0),ROUND(U3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:U3131),0),ROUND(V3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:V3131),0),ROUND(W3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:W3131),0),ROUND(X3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:X3131),0),ROUND(Y3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:Y3131),0),ROUND(Z3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:Z3131),0),ROUND(AA3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:AA3131),0),ROUND(AB3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:AB3131),0),ROUND(AC3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:AC3131),0),ROUND(AD3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:AD3131),0),ROUND(AE3129*$E3131,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3130/E3131,0),0)","v":0},{"$f":"IF(D3132=0,0,DATEDIF(DATE(D3129,E3129,1),DATE(F3131,G3131,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3129),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3129),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132),0),ROUND(K3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(K3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:K3132),0),ROUND(L3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(L3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:L3132),0),ROUND(M3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(M3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:M3132),0),ROUND(N3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(N3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:N3132),0),ROUND(O3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(O3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:O3132),0),ROUND(P3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(P3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:P3132),0),ROUND(Q3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(Q3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:Q3132),0),ROUND(R3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(R3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:R3132),0),ROUND(S3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(S3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:S3132),0),ROUND(T3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(T3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:T3132),0),ROUND(U3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(U3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:U3132),0),ROUND(V3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(V3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:V3132),0),ROUND(W3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(W3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:W3132),0),ROUND(X3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(X3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:X3132),0),ROUND(Y3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(Y3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:Y3132),0),ROUND(Z3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(Z3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:Z3132),0),ROUND(AA3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(AA3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:AA3132),0),ROUND(AB3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(AB3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:AB3132),0),ROUND(AC3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(AC3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:AC3132),0),ROUND(AD3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(AD3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:AD3132),0),ROUND(AE3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(AE3130*$E3131,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3130>10,ROUND((D3132-1)*E3131,0),E3131)","v":0},{"$f":"D3130-D3133","v":0},null,{"$f":"OFFSET($C$269,$D3128,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1982","v":"nazwa ST: 0"},null,{"$f":"D1982","v":311},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1983","v":1900},{"$f":"E1983","v":1},{"$f":"IF(D3137>10,F1983,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3135,0)),\"brak daty\",IF(D3137>10,EDATE(OFFSET($E$269,$D3135,0),D3139),DATE(D3136,E3136,1)))","v":"brak daty"},{"$f":"SUM(K3136:AE3136)=D3139","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM(K3136)+12)<$D3139,12,$D3139-SUM(K3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:K3136)+12)<$D3139,12,$D3139-SUM($K3136:K3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:L3136)+12)<$D3139,12,$D3139-SUM($K3136:L3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:M3136)+12)<$D3139,12,$D3139-SUM($K3136:M3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:N3136)+12)<$D3139,12,$D3139-SUM($K3136:N3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:O3136)+12)<$D3139,12,$D3139-SUM($K3136:O3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:P3136)+12)<$D3139,12,$D3139-SUM($K3136:P3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:Q3136)+12)<$D3139,12,$D3139-SUM($K3136:Q3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:R3136)+12)<$D3139,12,$D3139-SUM($K3136:R3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:S3136)+12)<$D3139,12,$D3139-SUM($K3136:S3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:T3136)+12)<$D3139,12,$D3139-SUM($K3136:T3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:U3136)+12)<$D3139,12,$D3139-SUM($K3136:U3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:V3136)+12)<$D3139,12,$D3139-SUM($K3136:V3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:W3136)+12)<$D3139,12,$D3139-SUM($K3136:W3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:X3136)+12)<$D3139,12,$D3139-SUM($K3136:X3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:Y3136)+12)<$D3139,12,$D3139-SUM($K3136:Y3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:Z3136)+12)<$D3139,12,$D3139-SUM($K3136:Z3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:AA3136)+12)<$D3139,12,$D3139-SUM($K3136:AA3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:AB3136)+12)<$D3139,12,$D3139-SUM($K3136:AB3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:AC3136)+12)<$D3139,12,$D3139-SUM($K3136:AC3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:AD3136)+12)<$D3139,12,$D3139-SUM($K3136:AD3136)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1984","v":0},{"$f":"E1984","v":0},{"$f":"F1984","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3135,0)))","v":false},{"$f":"SUM(K3137:AE3137)=E3139","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM(J3137:$K3137)+12)<$E3139,12,$E3139-SUM(J3137:$K3137)),0)),(IF($D3136<LataProjekcji,IF((SUM(J3137:$K3137)+12)<$D3139,12,$D3139-SUM(J3137:$K3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:K3137)+12)<$E3139,12,$E3139-SUM($K3137:K3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:K3137)+12)<$D3139,12,$D3139-SUM($K3137:K3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:L3137)+12)<$E3139,12,$E3139-SUM($K3137:L3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:L3137)+12)<$D3139,12,$D3139-SUM($K3137:L3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:M3137)+12)<$E3139,12,$E3139-SUM($K3137:M3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:M3137)+12)<$D3139,12,$D3139-SUM($K3137:M3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:N3137)+12)<$E3139,12,$E3139-SUM($K3137:N3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:N3137)+12)<$D3139,12,$D3139-SUM($K3137:N3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:O3137)+12)<$E3139,12,$E3139-SUM($K3137:O3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:O3137)+12)<$D3139,12,$D3139-SUM($K3137:O3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:P3137)+12)<$E3139,12,$E3139-SUM($K3137:P3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:P3137)+12)<$D3139,12,$D3139-SUM($K3137:P3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:Q3137)+12)<$E3139,12,$E3139-SUM($K3137:Q3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:Q3137)+12)<$D3139,12,$D3139-SUM($K3137:Q3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:R3137)+12)<$E3139,12,$E3139-SUM($K3137:R3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:R3137)+12)<$D3139,12,$D3139-SUM($K3137:R3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:S3137)+12)<$E3139,12,$E3139-SUM($K3137:S3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:S3137)+12)<$D3139,12,$D3139-SUM($K3137:S3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:T3137)+12)<$E3139,12,$E3139-SUM($K3137:T3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:T3137)+12)<$D3139,12,$D3139-SUM($K3137:T3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:U3137)+12)<$E3139,12,$E3139-SUM($K3137:U3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:U3137)+12)<$D3139,12,$D3139-SUM($K3137:U3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:V3137)+12)<$E3139,12,$E3139-SUM($K3137:V3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:V3137)+12)<$D3139,12,$D3139-SUM($K3137:V3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:W3137)+12)<$E3139,12,$E3139-SUM($K3137:W3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:W3137)+12)<$D3139,12,$D3139-SUM($K3137:W3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:X3137)+12)<$E3139,12,$E3139-SUM($K3137:X3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:X3137)+12)<$D3139,12,$D3139-SUM($K3137:X3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:Y3137)+12)<$E3139,12,$E3139-SUM($K3137:Y3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:Y3137)+12)<$D3139,12,$D3139-SUM($K3137:Y3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:Z3137)+12)<$E3139,12,$E3139-SUM($K3137:Z3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:Z3137)+12)<$D3139,12,$D3139-SUM($K3137:Z3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:AA3137)+12)<$E3139,12,$E3139-SUM($K3137:AA3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:AA3137)+12)<$D3139,12,$D3139-SUM($K3137:AA3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:AB3137)+12)<$E3139,12,$E3139-SUM($K3137:AB3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:AB3137)+12)<$D3139,12,$D3139-SUM($K3137:AB3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:AC3137)+12)<$E3139,12,$E3139-SUM($K3137:AC3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:AC3137)+12)<$D3139,12,$D3139-SUM($K3137:AC3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:AD3137)+12)<$E3139,12,$E3139-SUM($K3137:AD3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:AD3137)+12)<$D3139,12,$D3139-SUM($K3137:AD3137)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1985","v":0},{"$f":"IF(D3137>10,ROUND(D3138/12,2),D3138)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3138:AE3138)=D3137","v":true},"amortyzacja",null,{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137,0),ROUND(K3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM(K3138:$K3138),0),ROUND(L3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:L3138),0),ROUND(M3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:M3138),0),ROUND(N3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:N3138),0),ROUND(O3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:O3138),0),ROUND(P3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:P3138),0),ROUND(Q3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:Q3138),0),ROUND(R3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:R3138),0),ROUND(S3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:S3138),0),ROUND(T3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:T3138),0),ROUND(U3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:U3138),0),ROUND(V3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:V3138),0),ROUND(W3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:W3138),0),ROUND(X3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:X3138),0),ROUND(Y3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:Y3138),0),ROUND(Z3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:Z3138),0),ROUND(AA3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:AA3138),0),ROUND(AB3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:AB3138),0),ROUND(AC3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:AC3138),0),ROUND(AD3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:AD3138),0),ROUND(AE3136*$E3138,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3137/E3138,0),0)","v":0},{"$f":"IF(D3139=0,0,DATEDIF(DATE(D3136,E3136,1),DATE(F3138,G3138,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3136),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3136),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139),0),ROUND(K3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(K3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:K3139),0),ROUND(L3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(L3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:L3139),0),ROUND(M3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(M3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:M3139),0),ROUND(N3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(N3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:N3139),0),ROUND(O3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(O3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:O3139),0),ROUND(P3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(P3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:P3139),0),ROUND(Q3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(Q3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:Q3139),0),ROUND(R3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(R3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:R3139),0),ROUND(S3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(S3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:S3139),0),ROUND(T3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(T3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:T3139),0),ROUND(U3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(U3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:U3139),0),ROUND(V3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(V3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:V3139),0),ROUND(W3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(W3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:W3139),0),ROUND(X3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(X3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:X3139),0),ROUND(Y3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(Y3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:Y3139),0),ROUND(Z3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(Z3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:Z3139),0),ROUND(AA3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(AA3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:AA3139),0),ROUND(AB3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(AB3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:AB3139),0),ROUND(AC3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(AC3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:AC3139),0),ROUND(AD3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(AD3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:AD3139),0),ROUND(AE3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(AE3137*$E3138,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3137>10,ROUND((D3139-1)*E3138,0),E3138)","v":0},{"$f":"D3137-D3140","v":0},null,{"$f":"OFFSET($C$269,$D3135,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1989","v":"nazwa ST: 0"},null,{"$f":"D1989","v":312},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1990","v":1900},{"$f":"E1990","v":1},{"$f":"IF(D3144>10,F1990,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3142,0)),\"brak daty\",IF(D3144>10,EDATE(OFFSET($E$269,$D3142,0),D3146),DATE(D3143,E3143,1)))","v":"brak daty"},{"$f":"SUM(K3143:AE3143)=D3146","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM(K3143)+12)<$D3146,12,$D3146-SUM(K3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:K3143)+12)<$D3146,12,$D3146-SUM($K3143:K3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:L3143)+12)<$D3146,12,$D3146-SUM($K3143:L3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:M3143)+12)<$D3146,12,$D3146-SUM($K3143:M3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:N3143)+12)<$D3146,12,$D3146-SUM($K3143:N3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:O3143)+12)<$D3146,12,$D3146-SUM($K3143:O3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:P3143)+12)<$D3146,12,$D3146-SUM($K3143:P3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:Q3143)+12)<$D3146,12,$D3146-SUM($K3143:Q3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:R3143)+12)<$D3146,12,$D3146-SUM($K3143:R3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:S3143)+12)<$D3146,12,$D3146-SUM($K3143:S3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:T3143)+12)<$D3146,12,$D3146-SUM($K3143:T3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:U3143)+12)<$D3146,12,$D3146-SUM($K3143:U3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:V3143)+12)<$D3146,12,$D3146-SUM($K3143:V3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:W3143)+12)<$D3146,12,$D3146-SUM($K3143:W3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:X3143)+12)<$D3146,12,$D3146-SUM($K3143:X3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:Y3143)+12)<$D3146,12,$D3146-SUM($K3143:Y3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:Z3143)+12)<$D3146,12,$D3146-SUM($K3143:Z3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:AA3143)+12)<$D3146,12,$D3146-SUM($K3143:AA3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:AB3143)+12)<$D3146,12,$D3146-SUM($K3143:AB3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:AC3143)+12)<$D3146,12,$D3146-SUM($K3143:AC3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:AD3143)+12)<$D3146,12,$D3146-SUM($K3143:AD3143)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1991","v":0},{"$f":"E1991","v":0},{"$f":"F1991","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3142,0)))","v":false},{"$f":"SUM(K3144:AE3144)=E3146","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM(J3144:$K3144)+12)<$E3146,12,$E3146-SUM(J3144:$K3144)),0)),(IF($D3143<LataProjekcji,IF((SUM(J3144:$K3144)+12)<$D3146,12,$D3146-SUM(J3144:$K3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:K3144)+12)<$E3146,12,$E3146-SUM($K3144:K3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:K3144)+12)<$D3146,12,$D3146-SUM($K3144:K3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:L3144)+12)<$E3146,12,$E3146-SUM($K3144:L3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:L3144)+12)<$D3146,12,$D3146-SUM($K3144:L3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:M3144)+12)<$E3146,12,$E3146-SUM($K3144:M3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:M3144)+12)<$D3146,12,$D3146-SUM($K3144:M3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:N3144)+12)<$E3146,12,$E3146-SUM($K3144:N3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:N3144)+12)<$D3146,12,$D3146-SUM($K3144:N3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:O3144)+12)<$E3146,12,$E3146-SUM($K3144:O3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:O3144)+12)<$D3146,12,$D3146-SUM($K3144:O3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:P3144)+12)<$E3146,12,$E3146-SUM($K3144:P3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:P3144)+12)<$D3146,12,$D3146-SUM($K3144:P3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:Q3144)+12)<$E3146,12,$E3146-SUM($K3144:Q3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:Q3144)+12)<$D3146,12,$D3146-SUM($K3144:Q3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:R3144)+12)<$E3146,12,$E3146-SUM($K3144:R3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:R3144)+12)<$D3146,12,$D3146-SUM($K3144:R3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:S3144)+12)<$E3146,12,$E3146-SUM($K3144:S3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:S3144)+12)<$D3146,12,$D3146-SUM($K3144:S3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:T3144)+12)<$E3146,12,$E3146-SUM($K3144:T3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:T3144)+12)<$D3146,12,$D3146-SUM($K3144:T3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:U3144)+12)<$E3146,12,$E3146-SUM($K3144:U3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:U3144)+12)<$D3146,12,$D3146-SUM($K3144:U3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:V3144)+12)<$E3146,12,$E3146-SUM($K3144:V3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:V3144)+12)<$D3146,12,$D3146-SUM($K3144:V3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:W3144)+12)<$E3146,12,$E3146-SUM($K3144:W3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:W3144)+12)<$D3146,12,$D3146-SUM($K3144:W3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:X3144)+12)<$E3146,12,$E3146-SUM($K3144:X3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:X3144)+12)<$D3146,12,$D3146-SUM($K3144:X3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:Y3144)+12)<$E3146,12,$E3146-SUM($K3144:Y3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:Y3144)+12)<$D3146,12,$D3146-SUM($K3144:Y3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:Z3144)+12)<$E3146,12,$E3146-SUM($K3144:Z3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:Z3144)+12)<$D3146,12,$D3146-SUM($K3144:Z3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:AA3144)+12)<$E3146,12,$E3146-SUM($K3144:AA3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:AA3144)+12)<$D3146,12,$D3146-SUM($K3144:AA3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:AB3144)+12)<$E3146,12,$E3146-SUM($K3144:AB3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:AB3144)+12)<$D3146,12,$D3146-SUM($K3144:AB3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:AC3144)+12)<$E3146,12,$E3146-SUM($K3144:AC3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:AC3144)+12)<$D3146,12,$D3146-SUM($K3144:AC3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:AD3144)+12)<$E3146,12,$E3146-SUM($K3144:AD3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:AD3144)+12)<$D3146,12,$D3146-SUM($K3144:AD3144)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1992","v":0},{"$f":"IF(D3144>10,ROUND(D3145/12,2),D3145)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3145:AE3145)=D3144","v":true},"amortyzacja",null,{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144,0),ROUND(K3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM(K3145:$K3145),0),ROUND(L3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:L3145),0),ROUND(M3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:M3145),0),ROUND(N3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:N3145),0),ROUND(O3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:O3145),0),ROUND(P3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:P3145),0),ROUND(Q3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:Q3145),0),ROUND(R3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:R3145),0),ROUND(S3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:S3145),0),ROUND(T3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:T3145),0),ROUND(U3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:U3145),0),ROUND(V3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:V3145),0),ROUND(W3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:W3145),0),ROUND(X3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:X3145),0),ROUND(Y3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:Y3145),0),ROUND(Z3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:Z3145),0),ROUND(AA3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:AA3145),0),ROUND(AB3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:AB3145),0),ROUND(AC3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:AC3145),0),ROUND(AD3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:AD3145),0),ROUND(AE3143*$E3145,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3144/E3145,0),0)","v":0},{"$f":"IF(D3146=0,0,DATEDIF(DATE(D3143,E3143,1),DATE(F3145,G3145,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3143),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3143),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146),0),ROUND(K3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(K3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:K3146),0),ROUND(L3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(L3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:L3146),0),ROUND(M3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(M3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:M3146),0),ROUND(N3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(N3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:N3146),0),ROUND(O3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(O3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:O3146),0),ROUND(P3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(P3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:P3146),0),ROUND(Q3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(Q3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:Q3146),0),ROUND(R3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(R3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:R3146),0),ROUND(S3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(S3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:S3146),0),ROUND(T3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(T3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:T3146),0),ROUND(U3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(U3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:U3146),0),ROUND(V3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(V3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:V3146),0),ROUND(W3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(W3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:W3146),0),ROUND(X3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(X3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:X3146),0),ROUND(Y3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(Y3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:Y3146),0),ROUND(Z3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(Z3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:Z3146),0),ROUND(AA3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(AA3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:AA3146),0),ROUND(AB3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(AB3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:AB3146),0),ROUND(AC3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(AC3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:AC3146),0),ROUND(AD3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(AD3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:AD3146),0),ROUND(AE3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(AE3144*$E3145,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3144>10,ROUND((D3146-1)*E3145,0),E3145)","v":0},{"$f":"D3144-D3147","v":0},null,{"$f":"OFFSET($C$269,$D3142,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1996","v":"nazwa ST: 0"},null,{"$f":"D1996","v":313},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1997","v":1900},{"$f":"E1997","v":1},{"$f":"IF(D3151>10,F1997,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3149,0)),\"brak daty\",IF(D3151>10,EDATE(OFFSET($E$269,$D3149,0),D3153),DATE(D3150,E3150,1)))","v":"brak daty"},{"$f":"SUM(K3150:AE3150)=D3153","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM(K3150)+12)<$D3153,12,$D3153-SUM(K3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:K3150)+12)<$D3153,12,$D3153-SUM($K3150:K3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:L3150)+12)<$D3153,12,$D3153-SUM($K3150:L3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:M3150)+12)<$D3153,12,$D3153-SUM($K3150:M3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:N3150)+12)<$D3153,12,$D3153-SUM($K3150:N3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:O3150)+12)<$D3153,12,$D3153-SUM($K3150:O3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:P3150)+12)<$D3153,12,$D3153-SUM($K3150:P3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:Q3150)+12)<$D3153,12,$D3153-SUM($K3150:Q3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:R3150)+12)<$D3153,12,$D3153-SUM($K3150:R3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:S3150)+12)<$D3153,12,$D3153-SUM($K3150:S3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:T3150)+12)<$D3153,12,$D3153-SUM($K3150:T3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:U3150)+12)<$D3153,12,$D3153-SUM($K3150:U3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:V3150)+12)<$D3153,12,$D3153-SUM($K3150:V3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:W3150)+12)<$D3153,12,$D3153-SUM($K3150:W3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:X3150)+12)<$D3153,12,$D3153-SUM($K3150:X3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:Y3150)+12)<$D3153,12,$D3153-SUM($K3150:Y3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:Z3150)+12)<$D3153,12,$D3153-SUM($K3150:Z3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:AA3150)+12)<$D3153,12,$D3153-SUM($K3150:AA3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:AB3150)+12)<$D3153,12,$D3153-SUM($K3150:AB3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:AC3150)+12)<$D3153,12,$D3153-SUM($K3150:AC3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:AD3150)+12)<$D3153,12,$D3153-SUM($K3150:AD3150)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1998","v":0},{"$f":"E1998","v":0},{"$f":"F1998","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3149,0)))","v":false},{"$f":"SUM(K3151:AE3151)=E3153","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM(J3151:$K3151)+12)<$E3153,12,$E3153-SUM(J3151:$K3151)),0)),(IF($D3150<LataProjekcji,IF((SUM(J3151:$K3151)+12)<$D3153,12,$D3153-SUM(J3151:$K3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:K3151)+12)<$E3153,12,$E3153-SUM($K3151:K3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:K3151)+12)<$D3153,12,$D3153-SUM($K3151:K3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:L3151)+12)<$E3153,12,$E3153-SUM($K3151:L3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:L3151)+12)<$D3153,12,$D3153-SUM($K3151:L3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:M3151)+12)<$E3153,12,$E3153-SUM($K3151:M3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:M3151)+12)<$D3153,12,$D3153-SUM($K3151:M3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:N3151)+12)<$E3153,12,$E3153-SUM($K3151:N3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:N3151)+12)<$D3153,12,$D3153-SUM($K3151:N3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:O3151)+12)<$E3153,12,$E3153-SUM($K3151:O3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:O3151)+12)<$D3153,12,$D3153-SUM($K3151:O3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:P3151)+12)<$E3153,12,$E3153-SUM($K3151:P3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:P3151)+12)<$D3153,12,$D3153-SUM($K3151:P3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:Q3151)+12)<$E3153,12,$E3153-SUM($K3151:Q3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:Q3151)+12)<$D3153,12,$D3153-SUM($K3151:Q3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:R3151)+12)<$E3153,12,$E3153-SUM($K3151:R3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:R3151)+12)<$D3153,12,$D3153-SUM($K3151:R3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:S3151)+12)<$E3153,12,$E3153-SUM($K3151:S3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:S3151)+12)<$D3153,12,$D3153-SUM($K3151:S3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:T3151)+12)<$E3153,12,$E3153-SUM($K3151:T3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:T3151)+12)<$D3153,12,$D3153-SUM($K3151:T3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:U3151)+12)<$E3153,12,$E3153-SUM($K3151:U3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:U3151)+12)<$D3153,12,$D3153-SUM($K3151:U3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:V3151)+12)<$E3153,12,$E3153-SUM($K3151:V3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:V3151)+12)<$D3153,12,$D3153-SUM($K3151:V3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:W3151)+12)<$E3153,12,$E3153-SUM($K3151:W3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:W3151)+12)<$D3153,12,$D3153-SUM($K3151:W3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:X3151)+12)<$E3153,12,$E3153-SUM($K3151:X3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:X3151)+12)<$D3153,12,$D3153-SUM($K3151:X3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:Y3151)+12)<$E3153,12,$E3153-SUM($K3151:Y3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:Y3151)+12)<$D3153,12,$D3153-SUM($K3151:Y3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:Z3151)+12)<$E3153,12,$E3153-SUM($K3151:Z3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:Z3151)+12)<$D3153,12,$D3153-SUM($K3151:Z3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:AA3151)+12)<$E3153,12,$E3153-SUM($K3151:AA3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:AA3151)+12)<$D3153,12,$D3153-SUM($K3151:AA3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:AB3151)+12)<$E3153,12,$E3153-SUM($K3151:AB3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:AB3151)+12)<$D3153,12,$D3153-SUM($K3151:AB3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:AC3151)+12)<$E3153,12,$E3153-SUM($K3151:AC3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:AC3151)+12)<$D3153,12,$D3153-SUM($K3151:AC3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:AD3151)+12)<$E3153,12,$E3153-SUM($K3151:AD3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:AD3151)+12)<$D3153,12,$D3153-SUM($K3151:AD3151)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1999","v":0},{"$f":"IF(D3151>10,ROUND(D3152/12,2),D3152)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3152:AE3152)=D3151","v":true},"amortyzacja",null,{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151,0),ROUND(K3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM(K3152:$K3152),0),ROUND(L3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:L3152),0),ROUND(M3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:M3152),0),ROUND(N3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:N3152),0),ROUND(O3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:O3152),0),ROUND(P3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:P3152),0),ROUND(Q3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:Q3152),0),ROUND(R3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:R3152),0),ROUND(S3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:S3152),0),ROUND(T3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:T3152),0),ROUND(U3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:U3152),0),ROUND(V3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:V3152),0),ROUND(W3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:W3152),0),ROUND(X3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:X3152),0),ROUND(Y3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:Y3152),0),ROUND(Z3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:Z3152),0),ROUND(AA3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:AA3152),0),ROUND(AB3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:AB3152),0),ROUND(AC3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:AC3152),0),ROUND(AD3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:AD3152),0),ROUND(AE3150*$E3152,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3151/E3152,0),0)","v":0},{"$f":"IF(D3153=0,0,DATEDIF(DATE(D3150,E3150,1),DATE(F3152,G3152,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3150),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3150),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153),0),ROUND(K3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(K3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:K3153),0),ROUND(L3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(L3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:L3153),0),ROUND(M3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(M3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:M3153),0),ROUND(N3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(N3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:N3153),0),ROUND(O3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(O3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:O3153),0),ROUND(P3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(P3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:P3153),0),ROUND(Q3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(Q3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:Q3153),0),ROUND(R3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(R3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:R3153),0),ROUND(S3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(S3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:S3153),0),ROUND(T3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(T3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:T3153),0),ROUND(U3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(U3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:U3153),0),ROUND(V3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(V3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:V3153),0),ROUND(W3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(W3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:W3153),0),ROUND(X3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(X3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:X3153),0),ROUND(Y3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(Y3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:Y3153),0),ROUND(Z3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(Z3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:Z3153),0),ROUND(AA3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(AA3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:AA3153),0),ROUND(AB3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(AB3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:AB3153),0),ROUND(AC3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(AC3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:AC3153),0),ROUND(AD3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(AD3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:AD3153),0),ROUND(AE3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(AE3151*$E3152,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3151>10,ROUND((D3153-1)*E3152,0),E3152)","v":0},{"$f":"D3151-D3154","v":0},null,{"$f":"OFFSET($C$269,$D3149,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2003","v":"nazwa ST: 0"},null,{"$f":"D2003","v":314},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2004","v":1900},{"$f":"E2004","v":1},{"$f":"IF(D3158>10,F2004,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3156,0)),\"brak daty\",IF(D3158>10,EDATE(OFFSET($E$269,$D3156,0),D3160),DATE(D3157,E3157,1)))","v":"brak daty"},{"$f":"SUM(K3157:AE3157)=D3160","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM(K3157)+12)<$D3160,12,$D3160-SUM(K3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:K3157)+12)<$D3160,12,$D3160-SUM($K3157:K3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:L3157)+12)<$D3160,12,$D3160-SUM($K3157:L3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:M3157)+12)<$D3160,12,$D3160-SUM($K3157:M3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:N3157)+12)<$D3160,12,$D3160-SUM($K3157:N3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:O3157)+12)<$D3160,12,$D3160-SUM($K3157:O3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:P3157)+12)<$D3160,12,$D3160-SUM($K3157:P3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:Q3157)+12)<$D3160,12,$D3160-SUM($K3157:Q3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:R3157)+12)<$D3160,12,$D3160-SUM($K3157:R3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:S3157)+12)<$D3160,12,$D3160-SUM($K3157:S3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:T3157)+12)<$D3160,12,$D3160-SUM($K3157:T3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:U3157)+12)<$D3160,12,$D3160-SUM($K3157:U3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:V3157)+12)<$D3160,12,$D3160-SUM($K3157:V3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:W3157)+12)<$D3160,12,$D3160-SUM($K3157:W3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:X3157)+12)<$D3160,12,$D3160-SUM($K3157:X3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:Y3157)+12)<$D3160,12,$D3160-SUM($K3157:Y3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:Z3157)+12)<$D3160,12,$D3160-SUM($K3157:Z3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:AA3157)+12)<$D3160,12,$D3160-SUM($K3157:AA3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:AB3157)+12)<$D3160,12,$D3160-SUM($K3157:AB3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:AC3157)+12)<$D3160,12,$D3160-SUM($K3157:AC3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:AD3157)+12)<$D3160,12,$D3160-SUM($K3157:AD3157)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2005","v":0},{"$f":"E2005","v":0},{"$f":"F2005","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3156,0)))","v":false},{"$f":"SUM(K3158:AE3158)=E3160","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM(J3158:$K3158)+12)<$E3160,12,$E3160-SUM(J3158:$K3158)),0)),(IF($D3157<LataProjekcji,IF((SUM(J3158:$K3158)+12)<$D3160,12,$D3160-SUM(J3158:$K3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:K3158)+12)<$E3160,12,$E3160-SUM($K3158:K3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:K3158)+12)<$D3160,12,$D3160-SUM($K3158:K3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:L3158)+12)<$E3160,12,$E3160-SUM($K3158:L3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:L3158)+12)<$D3160,12,$D3160-SUM($K3158:L3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:M3158)+12)<$E3160,12,$E3160-SUM($K3158:M3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:M3158)+12)<$D3160,12,$D3160-SUM($K3158:M3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:N3158)+12)<$E3160,12,$E3160-SUM($K3158:N3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:N3158)+12)<$D3160,12,$D3160-SUM($K3158:N3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:O3158)+12)<$E3160,12,$E3160-SUM($K3158:O3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:O3158)+12)<$D3160,12,$D3160-SUM($K3158:O3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:P3158)+12)<$E3160,12,$E3160-SUM($K3158:P3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:P3158)+12)<$D3160,12,$D3160-SUM($K3158:P3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:Q3158)+12)<$E3160,12,$E3160-SUM($K3158:Q3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:Q3158)+12)<$D3160,12,$D3160-SUM($K3158:Q3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:R3158)+12)<$E3160,12,$E3160-SUM($K3158:R3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:R3158)+12)<$D3160,12,$D3160-SUM($K3158:R3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:S3158)+12)<$E3160,12,$E3160-SUM($K3158:S3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:S3158)+12)<$D3160,12,$D3160-SUM($K3158:S3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:T3158)+12)<$E3160,12,$E3160-SUM($K3158:T3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:T3158)+12)<$D3160,12,$D3160-SUM($K3158:T3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:U3158)+12)<$E3160,12,$E3160-SUM($K3158:U3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:U3158)+12)<$D3160,12,$D3160-SUM($K3158:U3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:V3158)+12)<$E3160,12,$E3160-SUM($K3158:V3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:V3158)+12)<$D3160,12,$D3160-SUM($K3158:V3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:W3158)+12)<$E3160,12,$E3160-SUM($K3158:W3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:W3158)+12)<$D3160,12,$D3160-SUM($K3158:W3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:X3158)+12)<$E3160,12,$E3160-SUM($K3158:X3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:X3158)+12)<$D3160,12,$D3160-SUM($K3158:X3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:Y3158)+12)<$E3160,12,$E3160-SUM($K3158:Y3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:Y3158)+12)<$D3160,12,$D3160-SUM($K3158:Y3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:Z3158)+12)<$E3160,12,$E3160-SUM($K3158:Z3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:Z3158)+12)<$D3160,12,$D3160-SUM($K3158:Z3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:AA3158)+12)<$E3160,12,$E3160-SUM($K3158:AA3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:AA3158)+12)<$D3160,12,$D3160-SUM($K3158:AA3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:AB3158)+12)<$E3160,12,$E3160-SUM($K3158:AB3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:AB3158)+12)<$D3160,12,$D3160-SUM($K3158:AB3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:AC3158)+12)<$E3160,12,$E3160-SUM($K3158:AC3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:AC3158)+12)<$D3160,12,$D3160-SUM($K3158:AC3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:AD3158)+12)<$E3160,12,$E3160-SUM($K3158:AD3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:AD3158)+12)<$D3160,12,$D3160-SUM($K3158:AD3158)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2006","v":0},{"$f":"IF(D3158>10,ROUND(D3159/12,2),D3159)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3159:AE3159)=D3158","v":true},"amortyzacja",null,{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158,0),ROUND(K3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM(K3159:$K3159),0),ROUND(L3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:L3159),0),ROUND(M3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:M3159),0),ROUND(N3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:N3159),0),ROUND(O3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:O3159),0),ROUND(P3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:P3159),0),ROUND(Q3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:Q3159),0),ROUND(R3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:R3159),0),ROUND(S3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:S3159),0),ROUND(T3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:T3159),0),ROUND(U3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:U3159),0),ROUND(V3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:V3159),0),ROUND(W3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:W3159),0),ROUND(X3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:X3159),0),ROUND(Y3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:Y3159),0),ROUND(Z3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:Z3159),0),ROUND(AA3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:AA3159),0),ROUND(AB3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:AB3159),0),ROUND(AC3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:AC3159),0),ROUND(AD3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:AD3159),0),ROUND(AE3157*$E3159,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3158/E3159,0),0)","v":0},{"$f":"IF(D3160=0,0,DATEDIF(DATE(D3157,E3157,1),DATE(F3159,G3159,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3157),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3157),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160),0),ROUND(K3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(K3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:K3160),0),ROUND(L3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(L3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:L3160),0),ROUND(M3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(M3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:M3160),0),ROUND(N3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(N3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:N3160),0),ROUND(O3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(O3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:O3160),0),ROUND(P3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(P3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:P3160),0),ROUND(Q3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(Q3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:Q3160),0),ROUND(R3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(R3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:R3160),0),ROUND(S3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(S3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:S3160),0),ROUND(T3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(T3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:T3160),0),ROUND(U3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(U3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:U3160),0),ROUND(V3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(V3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:V3160),0),ROUND(W3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(W3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:W3160),0),ROUND(X3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(X3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:X3160),0),ROUND(Y3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(Y3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:Y3160),0),ROUND(Z3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(Z3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:Z3160),0),ROUND(AA3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(AA3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:AA3160),0),ROUND(AB3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(AB3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:AB3160),0),ROUND(AC3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(AC3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:AC3160),0),ROUND(AD3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(AD3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:AD3160),0),ROUND(AE3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(AE3158*$E3159,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3158>10,ROUND((D3160-1)*E3159,0),E3159)","v":0},{"$f":"D3158-D3161","v":0},null,{"$f":"OFFSET($C$269,$D3156,0)","v":0}]
[]
[]
[null,{"$f":"\"Grupa ST: \"&B2014","v":"Grupa ST: INNE ŚRODKI TRWAŁE"},null,269,"← pierwszy wiersz sekcji"]
[null,{"$f":"\"nazwa ST: \"&B2015","v":"nazwa ST: 0"},null,{"$f":"D2015","v":347},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2016","v":1900},{"$f":"E2016","v":1},{"$f":"IF(D3167>10,F2016,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3165,0)),\"brak daty\",IF(D3167>10,EDATE(OFFSET($E$269,$D3165,0),D3169),DATE(D3166,E3166,1)))","v":"brak daty"},{"$f":"SUM(K3166:AE3166)=D3169","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM(K3166)+12)<$D3169,12,$D3169-SUM(K3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:K3166)+12)<$D3169,12,$D3169-SUM($K3166:K3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:L3166)+12)<$D3169,12,$D3169-SUM($K3166:L3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:M3166)+12)<$D3169,12,$D3169-SUM($K3166:M3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:N3166)+12)<$D3169,12,$D3169-SUM($K3166:N3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:O3166)+12)<$D3169,12,$D3169-SUM($K3166:O3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:P3166)+12)<$D3169,12,$D3169-SUM($K3166:P3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:Q3166)+12)<$D3169,12,$D3169-SUM($K3166:Q3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:R3166)+12)<$D3169,12,$D3169-SUM($K3166:R3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:S3166)+12)<$D3169,12,$D3169-SUM($K3166:S3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:T3166)+12)<$D3169,12,$D3169-SUM($K3166:T3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:U3166)+12)<$D3169,12,$D3169-SUM($K3166:U3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:V3166)+12)<$D3169,12,$D3169-SUM($K3166:V3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:W3166)+12)<$D3169,12,$D3169-SUM($K3166:W3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:X3166)+12)<$D3169,12,$D3169-SUM($K3166:X3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:Y3166)+12)<$D3169,12,$D3169-SUM($K3166:Y3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:Z3166)+12)<$D3169,12,$D3169-SUM($K3166:Z3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:AA3166)+12)<$D3169,12,$D3169-SUM($K3166:AA3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:AB3166)+12)<$D3169,12,$D3169-SUM($K3166:AB3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:AC3166)+12)<$D3169,12,$D3169-SUM($K3166:AC3166)),0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,$F3166,IF($D3166<LataProjekcji,IF((SUM($K3166:AD3166)+12)<$D3169,12,$D3169-SUM($K3166:AD3166)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2017","v":0},{"$f":"E2017","v":0},{"$f":"F2017","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3165,0)))","v":false},{"$f":"SUM(K3167:AE3167)=E3169","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM(J3167:$K3167)+12)<$E3169,12,$E3169-SUM(J3167:$K3167)),0)),(IF($D3166<LataProjekcji,IF((SUM(J3167:$K3167)+12)<$D3169,12,$D3169-SUM(J3167:$K3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:K3167)+12)<$E3169,12,$E3169-SUM($K3167:K3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:K3167)+12)<$D3169,12,$D3169-SUM($K3167:K3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:L3167)+12)<$E3169,12,$E3169-SUM($K3167:L3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:L3167)+12)<$D3169,12,$D3169-SUM($K3167:L3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:M3167)+12)<$E3169,12,$E3169-SUM($K3167:M3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:M3167)+12)<$D3169,12,$D3169-SUM($K3167:M3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:N3167)+12)<$E3169,12,$E3169-SUM($K3167:N3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:N3167)+12)<$D3169,12,$D3169-SUM($K3167:N3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:O3167)+12)<$E3169,12,$E3169-SUM($K3167:O3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:O3167)+12)<$D3169,12,$D3169-SUM($K3167:O3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:P3167)+12)<$E3169,12,$E3169-SUM($K3167:P3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:P3167)+12)<$D3169,12,$D3169-SUM($K3167:P3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:Q3167)+12)<$E3169,12,$E3169-SUM($K3167:Q3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:Q3167)+12)<$D3169,12,$D3169-SUM($K3167:Q3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:R3167)+12)<$E3169,12,$E3169-SUM($K3167:R3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:R3167)+12)<$D3169,12,$D3169-SUM($K3167:R3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:S3167)+12)<$E3169,12,$E3169-SUM($K3167:S3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:S3167)+12)<$D3169,12,$D3169-SUM($K3167:S3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:T3167)+12)<$E3169,12,$E3169-SUM($K3167:T3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:T3167)+12)<$D3169,12,$D3169-SUM($K3167:T3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:U3167)+12)<$E3169,12,$E3169-SUM($K3167:U3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:U3167)+12)<$D3169,12,$D3169-SUM($K3167:U3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:V3167)+12)<$E3169,12,$E3169-SUM($K3167:V3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:V3167)+12)<$D3169,12,$D3169-SUM($K3167:V3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:W3167)+12)<$E3169,12,$E3169-SUM($K3167:W3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:W3167)+12)<$D3169,12,$D3169-SUM($K3167:W3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:X3167)+12)<$E3169,12,$E3169-SUM($K3167:X3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:X3167)+12)<$D3169,12,$D3169-SUM($K3167:X3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:Y3167)+12)<$E3169,12,$E3169-SUM($K3167:Y3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:Y3167)+12)<$D3169,12,$D3169-SUM($K3167:Y3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:Z3167)+12)<$E3169,12,$E3169-SUM($K3167:Z3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:Z3167)+12)<$D3169,12,$D3169-SUM($K3167:Z3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:AA3167)+12)<$E3169,12,$E3169-SUM($K3167:AA3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:AA3167)+12)<$D3169,12,$D3169-SUM($K3167:AA3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:AB3167)+12)<$E3169,12,$E3169-SUM($K3167:AB3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:AB3167)+12)<$D3169,12,$D3169-SUM($K3167:AB3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:AC3167)+12)<$E3169,12,$E3169-SUM($K3167:AC3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:AC3167)+12)<$D3169,12,$D3169-SUM($K3167:AC3167)),0)))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3166=LataProjekcji,IF($F3166>$E3169,$E3169,$F3166),IF($D3169>=$E3169,(IF($D3166<LataProjekcji,IF((SUM($K3167:AD3167)+12)<$E3169,12,$E3169-SUM($K3167:AD3167)),0)),(IF($D3166<LataProjekcji,IF((SUM($K3167:AD3167)+12)<$D3169,12,$D3169-SUM($K3167:AD3167)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2018","v":0},{"$f":"IF(D3167>10,ROUND(D3168/12,2),D3168)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3168:AE3168)=D3167","v":true},"amortyzacja",null,{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167,0),ROUND(K3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM(K3168:$K3168),0),ROUND(L3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:L3168),0),ROUND(M3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:M3168),0),ROUND(N3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:N3168),0),ROUND(O3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:O3168),0),ROUND(P3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:P3168),0),ROUND(Q3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:Q3168),0),ROUND(R3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:R3168),0),ROUND(S3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:S3168),0),ROUND(T3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:T3168),0),ROUND(U3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:U3168),0),ROUND(V3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:V3168),0),ROUND(W3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:W3168),0),ROUND(X3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:X3168),0),ROUND(Y3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:Y3168),0),ROUND(Z3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:Z3168),0),ROUND(AA3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:AA3168),0),ROUND(AB3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:AB3168),0),ROUND(AC3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:AC3168),0),ROUND(AD3166*$E3168,0)),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3169,ROUND($D3167-SUM($K3168:AD3168),0),ROUND(AE3166*$E3168,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3167/E3168,0),0)","v":0},{"$f":"IF(D3169=0,0,DATEDIF(DATE(D3166,E3166,1),DATE(F3168,G3168,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3166),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3166),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169),0),ROUND(K3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(K3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:K3169),0),ROUND(L3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(L3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:L3169),0),ROUND(M3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(M3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:M3169),0),ROUND(N3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(N3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:N3169),0),ROUND(O3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(O3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:O3169),0),ROUND(P3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(P3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:P3169),0),ROUND(Q3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(Q3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:Q3169),0),ROUND(R3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(R3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:R3169),0),ROUND(S3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(S3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:S3169),0),ROUND(T3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(T3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:T3169),0),ROUND(U3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(U3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:U3169),0),ROUND(V3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(V3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:V3169),0),ROUND(W3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(W3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:W3169),0),ROUND(X3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(X3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:X3169),0),ROUND(Y3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(Y3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:Y3169),0),ROUND(Z3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(Z3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:Z3169),0),ROUND(AA3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(AA3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:AA3169),0),ROUND(AB3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(AB3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:AB3169),0),ROUND(AC3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(AC3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:AC3169),0),ROUND(AD3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(AD3167*$E3168,0))),0),0)","v":0},{"$f":"IF(AND($G3167,NOT(ISTEXT($G3166)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3168,IF(AND($G3168=$G3169,$F3168=$F3169),ROUND($D3167-SUM($K3169:AD3169),0),ROUND(AE3167*$E3168,0)),IF(LataProjekcji>$F3168,0,ROUND(AE3167*$E3168,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3167>10,ROUND((D3169-1)*E3168,0),E3168)","v":0},{"$f":"D3167-D3170","v":0},null,{"$f":"OFFSET($C$269,$D3165,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2022","v":"nazwa ST: 0"},null,{"$f":"D2022","v":348},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2023","v":1900},{"$f":"E2023","v":1},{"$f":"IF(D3174>10,F2023,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3172,0)),\"brak daty\",IF(D3174>10,EDATE(OFFSET($E$269,$D3172,0),D3176),DATE(D3173,E3173,1)))","v":"brak daty"},{"$f":"SUM(K3173:AE3173)=D3176","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM(K3173)+12)<$D3176,12,$D3176-SUM(K3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:K3173)+12)<$D3176,12,$D3176-SUM($K3173:K3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:L3173)+12)<$D3176,12,$D3176-SUM($K3173:L3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:M3173)+12)<$D3176,12,$D3176-SUM($K3173:M3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:N3173)+12)<$D3176,12,$D3176-SUM($K3173:N3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:O3173)+12)<$D3176,12,$D3176-SUM($K3173:O3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:P3173)+12)<$D3176,12,$D3176-SUM($K3173:P3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:Q3173)+12)<$D3176,12,$D3176-SUM($K3173:Q3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:R3173)+12)<$D3176,12,$D3176-SUM($K3173:R3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:S3173)+12)<$D3176,12,$D3176-SUM($K3173:S3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:T3173)+12)<$D3176,12,$D3176-SUM($K3173:T3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:U3173)+12)<$D3176,12,$D3176-SUM($K3173:U3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:V3173)+12)<$D3176,12,$D3176-SUM($K3173:V3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:W3173)+12)<$D3176,12,$D3176-SUM($K3173:W3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:X3173)+12)<$D3176,12,$D3176-SUM($K3173:X3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:Y3173)+12)<$D3176,12,$D3176-SUM($K3173:Y3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:Z3173)+12)<$D3176,12,$D3176-SUM($K3173:Z3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:AA3173)+12)<$D3176,12,$D3176-SUM($K3173:AA3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:AB3173)+12)<$D3176,12,$D3176-SUM($K3173:AB3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:AC3173)+12)<$D3176,12,$D3176-SUM($K3173:AC3173)),0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,$F3173,IF($D3173<LataProjekcji,IF((SUM($K3173:AD3173)+12)<$D3176,12,$D3176-SUM($K3173:AD3173)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2024","v":0},{"$f":"E2024","v":0},{"$f":"F2024","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3172,0)))","v":false},{"$f":"SUM(K3174:AE3174)=E3176","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM(J3174:$K3174)+12)<$E3176,12,$E3176-SUM(J3174:$K3174)),0)),(IF($D3173<LataProjekcji,IF((SUM(J3174:$K3174)+12)<$D3176,12,$D3176-SUM(J3174:$K3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:K3174)+12)<$E3176,12,$E3176-SUM($K3174:K3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:K3174)+12)<$D3176,12,$D3176-SUM($K3174:K3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:L3174)+12)<$E3176,12,$E3176-SUM($K3174:L3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:L3174)+12)<$D3176,12,$D3176-SUM($K3174:L3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:M3174)+12)<$E3176,12,$E3176-SUM($K3174:M3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:M3174)+12)<$D3176,12,$D3176-SUM($K3174:M3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:N3174)+12)<$E3176,12,$E3176-SUM($K3174:N3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:N3174)+12)<$D3176,12,$D3176-SUM($K3174:N3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:O3174)+12)<$E3176,12,$E3176-SUM($K3174:O3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:O3174)+12)<$D3176,12,$D3176-SUM($K3174:O3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:P3174)+12)<$E3176,12,$E3176-SUM($K3174:P3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:P3174)+12)<$D3176,12,$D3176-SUM($K3174:P3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:Q3174)+12)<$E3176,12,$E3176-SUM($K3174:Q3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:Q3174)+12)<$D3176,12,$D3176-SUM($K3174:Q3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:R3174)+12)<$E3176,12,$E3176-SUM($K3174:R3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:R3174)+12)<$D3176,12,$D3176-SUM($K3174:R3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:S3174)+12)<$E3176,12,$E3176-SUM($K3174:S3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:S3174)+12)<$D3176,12,$D3176-SUM($K3174:S3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:T3174)+12)<$E3176,12,$E3176-SUM($K3174:T3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:T3174)+12)<$D3176,12,$D3176-SUM($K3174:T3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:U3174)+12)<$E3176,12,$E3176-SUM($K3174:U3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:U3174)+12)<$D3176,12,$D3176-SUM($K3174:U3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:V3174)+12)<$E3176,12,$E3176-SUM($K3174:V3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:V3174)+12)<$D3176,12,$D3176-SUM($K3174:V3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:W3174)+12)<$E3176,12,$E3176-SUM($K3174:W3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:W3174)+12)<$D3176,12,$D3176-SUM($K3174:W3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:X3174)+12)<$E3176,12,$E3176-SUM($K3174:X3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:X3174)+12)<$D3176,12,$D3176-SUM($K3174:X3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:Y3174)+12)<$E3176,12,$E3176-SUM($K3174:Y3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:Y3174)+12)<$D3176,12,$D3176-SUM($K3174:Y3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:Z3174)+12)<$E3176,12,$E3176-SUM($K3174:Z3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:Z3174)+12)<$D3176,12,$D3176-SUM($K3174:Z3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:AA3174)+12)<$E3176,12,$E3176-SUM($K3174:AA3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:AA3174)+12)<$D3176,12,$D3176-SUM($K3174:AA3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:AB3174)+12)<$E3176,12,$E3176-SUM($K3174:AB3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:AB3174)+12)<$D3176,12,$D3176-SUM($K3174:AB3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:AC3174)+12)<$E3176,12,$E3176-SUM($K3174:AC3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:AC3174)+12)<$D3176,12,$D3176-SUM($K3174:AC3174)),0)))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3173=LataProjekcji,IF($F3173>$E3176,$E3176,$F3173),IF($D3176>=$E3176,(IF($D3173<LataProjekcji,IF((SUM($K3174:AD3174)+12)<$E3176,12,$E3176-SUM($K3174:AD3174)),0)),(IF($D3173<LataProjekcji,IF((SUM($K3174:AD3174)+12)<$D3176,12,$D3176-SUM($K3174:AD3174)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2025","v":0},{"$f":"IF(D3174>10,ROUND(D3175/12,2),D3175)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3175:AE3175)=D3174","v":true},"amortyzacja",null,{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174,0),ROUND(K3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM(K3175:$K3175),0),ROUND(L3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:L3175),0),ROUND(M3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:M3175),0),ROUND(N3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:N3175),0),ROUND(O3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:O3175),0),ROUND(P3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:P3175),0),ROUND(Q3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:Q3175),0),ROUND(R3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:R3175),0),ROUND(S3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:S3175),0),ROUND(T3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:T3175),0),ROUND(U3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:U3175),0),ROUND(V3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:V3175),0),ROUND(W3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:W3175),0),ROUND(X3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:X3175),0),ROUND(Y3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:Y3175),0),ROUND(Z3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:Z3175),0),ROUND(AA3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:AA3175),0),ROUND(AB3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:AB3175),0),ROUND(AC3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:AC3175),0),ROUND(AD3173*$E3175,0)),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3176,ROUND($D3174-SUM($K3175:AD3175),0),ROUND(AE3173*$E3175,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3174/E3175,0),0)","v":0},{"$f":"IF(D3176=0,0,DATEDIF(DATE(D3173,E3173,1),DATE(F3175,G3175,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3173),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3173),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176),0),ROUND(K3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(K3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:K3176),0),ROUND(L3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(L3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:L3176),0),ROUND(M3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(M3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:M3176),0),ROUND(N3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(N3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:N3176),0),ROUND(O3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(O3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:O3176),0),ROUND(P3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(P3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:P3176),0),ROUND(Q3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(Q3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:Q3176),0),ROUND(R3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(R3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:R3176),0),ROUND(S3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(S3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:S3176),0),ROUND(T3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(T3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:T3176),0),ROUND(U3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(U3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:U3176),0),ROUND(V3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(V3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:V3176),0),ROUND(W3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(W3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:W3176),0),ROUND(X3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(X3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:X3176),0),ROUND(Y3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(Y3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:Y3176),0),ROUND(Z3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(Z3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:Z3176),0),ROUND(AA3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(AA3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:AA3176),0),ROUND(AB3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(AB3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:AB3176),0),ROUND(AC3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(AC3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:AC3176),0),ROUND(AD3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(AD3174*$E3175,0))),0),0)","v":0},{"$f":"IF(AND($G3174,NOT(ISTEXT($G3173)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3175,IF(AND($G3175=$G3176,$F3175=$F3176),ROUND($D3174-SUM($K3176:AD3176),0),ROUND(AE3174*$E3175,0)),IF(LataProjekcji>$F3175,0,ROUND(AE3174*$E3175,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3174>10,ROUND((D3176-1)*E3175,0),E3175)","v":0},{"$f":"D3174-D3177","v":0},null,{"$f":"OFFSET($C$269,$D3172,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2029","v":"nazwa ST: 0"},null,{"$f":"D2029","v":349},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2030","v":1900},{"$f":"E2030","v":1},{"$f":"IF(D3181>10,F2030,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3179,0)),\"brak daty\",IF(D3181>10,EDATE(OFFSET($E$269,$D3179,0),D3183),DATE(D3180,E3180,1)))","v":"brak daty"},{"$f":"SUM(K3180:AE3180)=D3183","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM(K3180)+12)<$D3183,12,$D3183-SUM(K3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:K3180)+12)<$D3183,12,$D3183-SUM($K3180:K3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:L3180)+12)<$D3183,12,$D3183-SUM($K3180:L3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:M3180)+12)<$D3183,12,$D3183-SUM($K3180:M3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:N3180)+12)<$D3183,12,$D3183-SUM($K3180:N3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:O3180)+12)<$D3183,12,$D3183-SUM($K3180:O3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:P3180)+12)<$D3183,12,$D3183-SUM($K3180:P3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:Q3180)+12)<$D3183,12,$D3183-SUM($K3180:Q3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:R3180)+12)<$D3183,12,$D3183-SUM($K3180:R3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:S3180)+12)<$D3183,12,$D3183-SUM($K3180:S3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:T3180)+12)<$D3183,12,$D3183-SUM($K3180:T3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:U3180)+12)<$D3183,12,$D3183-SUM($K3180:U3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:V3180)+12)<$D3183,12,$D3183-SUM($K3180:V3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:W3180)+12)<$D3183,12,$D3183-SUM($K3180:W3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:X3180)+12)<$D3183,12,$D3183-SUM($K3180:X3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:Y3180)+12)<$D3183,12,$D3183-SUM($K3180:Y3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:Z3180)+12)<$D3183,12,$D3183-SUM($K3180:Z3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:AA3180)+12)<$D3183,12,$D3183-SUM($K3180:AA3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:AB3180)+12)<$D3183,12,$D3183-SUM($K3180:AB3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:AC3180)+12)<$D3183,12,$D3183-SUM($K3180:AC3180)),0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,$F3180,IF($D3180<LataProjekcji,IF((SUM($K3180:AD3180)+12)<$D3183,12,$D3183-SUM($K3180:AD3180)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2031","v":0},{"$f":"E2031","v":0},{"$f":"F2031","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3179,0)))","v":false},{"$f":"SUM(K3181:AE3181)=E3183","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM(J3181:$K3181)+12)<$E3183,12,$E3183-SUM(J3181:$K3181)),0)),(IF($D3180<LataProjekcji,IF((SUM(J3181:$K3181)+12)<$D3183,12,$D3183-SUM(J3181:$K3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:K3181)+12)<$E3183,12,$E3183-SUM($K3181:K3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:K3181)+12)<$D3183,12,$D3183-SUM($K3181:K3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:L3181)+12)<$E3183,12,$E3183-SUM($K3181:L3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:L3181)+12)<$D3183,12,$D3183-SUM($K3181:L3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:M3181)+12)<$E3183,12,$E3183-SUM($K3181:M3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:M3181)+12)<$D3183,12,$D3183-SUM($K3181:M3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:N3181)+12)<$E3183,12,$E3183-SUM($K3181:N3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:N3181)+12)<$D3183,12,$D3183-SUM($K3181:N3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:O3181)+12)<$E3183,12,$E3183-SUM($K3181:O3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:O3181)+12)<$D3183,12,$D3183-SUM($K3181:O3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:P3181)+12)<$E3183,12,$E3183-SUM($K3181:P3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:P3181)+12)<$D3183,12,$D3183-SUM($K3181:P3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:Q3181)+12)<$E3183,12,$E3183-SUM($K3181:Q3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:Q3181)+12)<$D3183,12,$D3183-SUM($K3181:Q3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:R3181)+12)<$E3183,12,$E3183-SUM($K3181:R3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:R3181)+12)<$D3183,12,$D3183-SUM($K3181:R3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:S3181)+12)<$E3183,12,$E3183-SUM($K3181:S3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:S3181)+12)<$D3183,12,$D3183-SUM($K3181:S3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:T3181)+12)<$E3183,12,$E3183-SUM($K3181:T3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:T3181)+12)<$D3183,12,$D3183-SUM($K3181:T3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:U3181)+12)<$E3183,12,$E3183-SUM($K3181:U3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:U3181)+12)<$D3183,12,$D3183-SUM($K3181:U3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:V3181)+12)<$E3183,12,$E3183-SUM($K3181:V3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:V3181)+12)<$D3183,12,$D3183-SUM($K3181:V3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:W3181)+12)<$E3183,12,$E3183-SUM($K3181:W3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:W3181)+12)<$D3183,12,$D3183-SUM($K3181:W3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:X3181)+12)<$E3183,12,$E3183-SUM($K3181:X3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:X3181)+12)<$D3183,12,$D3183-SUM($K3181:X3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:Y3181)+12)<$E3183,12,$E3183-SUM($K3181:Y3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:Y3181)+12)<$D3183,12,$D3183-SUM($K3181:Y3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:Z3181)+12)<$E3183,12,$E3183-SUM($K3181:Z3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:Z3181)+12)<$D3183,12,$D3183-SUM($K3181:Z3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:AA3181)+12)<$E3183,12,$E3183-SUM($K3181:AA3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:AA3181)+12)<$D3183,12,$D3183-SUM($K3181:AA3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:AB3181)+12)<$E3183,12,$E3183-SUM($K3181:AB3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:AB3181)+12)<$D3183,12,$D3183-SUM($K3181:AB3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:AC3181)+12)<$E3183,12,$E3183-SUM($K3181:AC3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:AC3181)+12)<$D3183,12,$D3183-SUM($K3181:AC3181)),0)))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3180=LataProjekcji,IF($F3180>$E3183,$E3183,$F3180),IF($D3183>=$E3183,(IF($D3180<LataProjekcji,IF((SUM($K3181:AD3181)+12)<$E3183,12,$E3183-SUM($K3181:AD3181)),0)),(IF($D3180<LataProjekcji,IF((SUM($K3181:AD3181)+12)<$D3183,12,$D3183-SUM($K3181:AD3181)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2032","v":0},{"$f":"IF(D3181>10,ROUND(D3182/12,2),D3182)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3182:AE3182)=D3181","v":true},"amortyzacja",null,{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181,0),ROUND(K3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM(K3182:$K3182),0),ROUND(L3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:L3182),0),ROUND(M3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:M3182),0),ROUND(N3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:N3182),0),ROUND(O3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:O3182),0),ROUND(P3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:P3182),0),ROUND(Q3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:Q3182),0),ROUND(R3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:R3182),0),ROUND(S3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:S3182),0),ROUND(T3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:T3182),0),ROUND(U3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:U3182),0),ROUND(V3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:V3182),0),ROUND(W3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:W3182),0),ROUND(X3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:X3182),0),ROUND(Y3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:Y3182),0),ROUND(Z3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:Z3182),0),ROUND(AA3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:AA3182),0),ROUND(AB3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:AB3182),0),ROUND(AC3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:AC3182),0),ROUND(AD3180*$E3182,0)),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3183,ROUND($D3181-SUM($K3182:AD3182),0),ROUND(AE3180*$E3182,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3181/E3182,0),0)","v":0},{"$f":"IF(D3183=0,0,DATEDIF(DATE(D3180,E3180,1),DATE(F3182,G3182,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3180),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3180),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183),0),ROUND(K3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(K3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:K3183),0),ROUND(L3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(L3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:L3183),0),ROUND(M3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(M3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:M3183),0),ROUND(N3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(N3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:N3183),0),ROUND(O3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(O3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:O3183),0),ROUND(P3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(P3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:P3183),0),ROUND(Q3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(Q3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:Q3183),0),ROUND(R3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(R3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:R3183),0),ROUND(S3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(S3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:S3183),0),ROUND(T3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(T3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:T3183),0),ROUND(U3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(U3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:U3183),0),ROUND(V3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(V3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:V3183),0),ROUND(W3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(W3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:W3183),0),ROUND(X3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(X3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:X3183),0),ROUND(Y3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(Y3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:Y3183),0),ROUND(Z3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(Z3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:Z3183),0),ROUND(AA3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(AA3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:AA3183),0),ROUND(AB3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(AB3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:AB3183),0),ROUND(AC3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(AC3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:AC3183),0),ROUND(AD3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(AD3181*$E3182,0))),0),0)","v":0},{"$f":"IF(AND($G3181,NOT(ISTEXT($G3180)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3182,IF(AND($G3182=$G3183,$F3182=$F3183),ROUND($D3181-SUM($K3183:AD3183),0),ROUND(AE3181*$E3182,0)),IF(LataProjekcji>$F3182,0,ROUND(AE3181*$E3182,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3181>10,ROUND((D3183-1)*E3182,0),E3182)","v":0},{"$f":"D3181-D3184","v":0},null,{"$f":"OFFSET($C$269,$D3179,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2036","v":"nazwa ST: 0"},null,{"$f":"D2036","v":350},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2037","v":1900},{"$f":"E2037","v":1},{"$f":"IF(D3188>10,F2037,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3186,0)),\"brak daty\",IF(D3188>10,EDATE(OFFSET($E$269,$D3186,0),D3190),DATE(D3187,E3187,1)))","v":"brak daty"},{"$f":"SUM(K3187:AE3187)=D3190","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM(K3187)+12)<$D3190,12,$D3190-SUM(K3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:K3187)+12)<$D3190,12,$D3190-SUM($K3187:K3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:L3187)+12)<$D3190,12,$D3190-SUM($K3187:L3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:M3187)+12)<$D3190,12,$D3190-SUM($K3187:M3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:N3187)+12)<$D3190,12,$D3190-SUM($K3187:N3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:O3187)+12)<$D3190,12,$D3190-SUM($K3187:O3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:P3187)+12)<$D3190,12,$D3190-SUM($K3187:P3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:Q3187)+12)<$D3190,12,$D3190-SUM($K3187:Q3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:R3187)+12)<$D3190,12,$D3190-SUM($K3187:R3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:S3187)+12)<$D3190,12,$D3190-SUM($K3187:S3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:T3187)+12)<$D3190,12,$D3190-SUM($K3187:T3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:U3187)+12)<$D3190,12,$D3190-SUM($K3187:U3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:V3187)+12)<$D3190,12,$D3190-SUM($K3187:V3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:W3187)+12)<$D3190,12,$D3190-SUM($K3187:W3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:X3187)+12)<$D3190,12,$D3190-SUM($K3187:X3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:Y3187)+12)<$D3190,12,$D3190-SUM($K3187:Y3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:Z3187)+12)<$D3190,12,$D3190-SUM($K3187:Z3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:AA3187)+12)<$D3190,12,$D3190-SUM($K3187:AA3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:AB3187)+12)<$D3190,12,$D3190-SUM($K3187:AB3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:AC3187)+12)<$D3190,12,$D3190-SUM($K3187:AC3187)),0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,$F3187,IF($D3187<LataProjekcji,IF((SUM($K3187:AD3187)+12)<$D3190,12,$D3190-SUM($K3187:AD3187)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2038","v":0},{"$f":"E2038","v":0},{"$f":"F2038","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3186,0)))","v":false},{"$f":"SUM(K3188:AE3188)=E3190","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM(J3188:$K3188)+12)<$E3190,12,$E3190-SUM(J3188:$K3188)),0)),(IF($D3187<LataProjekcji,IF((SUM(J3188:$K3188)+12)<$D3190,12,$D3190-SUM(J3188:$K3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:K3188)+12)<$E3190,12,$E3190-SUM($K3188:K3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:K3188)+12)<$D3190,12,$D3190-SUM($K3188:K3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:L3188)+12)<$E3190,12,$E3190-SUM($K3188:L3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:L3188)+12)<$D3190,12,$D3190-SUM($K3188:L3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:M3188)+12)<$E3190,12,$E3190-SUM($K3188:M3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:M3188)+12)<$D3190,12,$D3190-SUM($K3188:M3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:N3188)+12)<$E3190,12,$E3190-SUM($K3188:N3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:N3188)+12)<$D3190,12,$D3190-SUM($K3188:N3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:O3188)+12)<$E3190,12,$E3190-SUM($K3188:O3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:O3188)+12)<$D3190,12,$D3190-SUM($K3188:O3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:P3188)+12)<$E3190,12,$E3190-SUM($K3188:P3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:P3188)+12)<$D3190,12,$D3190-SUM($K3188:P3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:Q3188)+12)<$E3190,12,$E3190-SUM($K3188:Q3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:Q3188)+12)<$D3190,12,$D3190-SUM($K3188:Q3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:R3188)+12)<$E3190,12,$E3190-SUM($K3188:R3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:R3188)+12)<$D3190,12,$D3190-SUM($K3188:R3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:S3188)+12)<$E3190,12,$E3190-SUM($K3188:S3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:S3188)+12)<$D3190,12,$D3190-SUM($K3188:S3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:T3188)+12)<$E3190,12,$E3190-SUM($K3188:T3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:T3188)+12)<$D3190,12,$D3190-SUM($K3188:T3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:U3188)+12)<$E3190,12,$E3190-SUM($K3188:U3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:U3188)+12)<$D3190,12,$D3190-SUM($K3188:U3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:V3188)+12)<$E3190,12,$E3190-SUM($K3188:V3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:V3188)+12)<$D3190,12,$D3190-SUM($K3188:V3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:W3188)+12)<$E3190,12,$E3190-SUM($K3188:W3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:W3188)+12)<$D3190,12,$D3190-SUM($K3188:W3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:X3188)+12)<$E3190,12,$E3190-SUM($K3188:X3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:X3188)+12)<$D3190,12,$D3190-SUM($K3188:X3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:Y3188)+12)<$E3190,12,$E3190-SUM($K3188:Y3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:Y3188)+12)<$D3190,12,$D3190-SUM($K3188:Y3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:Z3188)+12)<$E3190,12,$E3190-SUM($K3188:Z3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:Z3188)+12)<$D3190,12,$D3190-SUM($K3188:Z3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:AA3188)+12)<$E3190,12,$E3190-SUM($K3188:AA3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:AA3188)+12)<$D3190,12,$D3190-SUM($K3188:AA3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:AB3188)+12)<$E3190,12,$E3190-SUM($K3188:AB3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:AB3188)+12)<$D3190,12,$D3190-SUM($K3188:AB3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:AC3188)+12)<$E3190,12,$E3190-SUM($K3188:AC3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:AC3188)+12)<$D3190,12,$D3190-SUM($K3188:AC3188)),0)))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3187=LataProjekcji,IF($F3187>$E3190,$E3190,$F3187),IF($D3190>=$E3190,(IF($D3187<LataProjekcji,IF((SUM($K3188:AD3188)+12)<$E3190,12,$E3190-SUM($K3188:AD3188)),0)),(IF($D3187<LataProjekcji,IF((SUM($K3188:AD3188)+12)<$D3190,12,$D3190-SUM($K3188:AD3188)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2039","v":0},{"$f":"IF(D3188>10,ROUND(D3189/12,2),D3189)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3189:AE3189)=D3188","v":true},"amortyzacja",null,{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188,0),ROUND(K3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM(K3189:$K3189),0),ROUND(L3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:L3189),0),ROUND(M3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:M3189),0),ROUND(N3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:N3189),0),ROUND(O3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:O3189),0),ROUND(P3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:P3189),0),ROUND(Q3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:Q3189),0),ROUND(R3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:R3189),0),ROUND(S3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:S3189),0),ROUND(T3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:T3189),0),ROUND(U3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:U3189),0),ROUND(V3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:V3189),0),ROUND(W3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:W3189),0),ROUND(X3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:X3189),0),ROUND(Y3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:Y3189),0),ROUND(Z3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:Z3189),0),ROUND(AA3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:AA3189),0),ROUND(AB3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:AB3189),0),ROUND(AC3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:AC3189),0),ROUND(AD3187*$E3189,0)),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3190,ROUND($D3188-SUM($K3189:AD3189),0),ROUND(AE3187*$E3189,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3188/E3189,0),0)","v":0},{"$f":"IF(D3190=0,0,DATEDIF(DATE(D3187,E3187,1),DATE(F3189,G3189,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3187),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3187),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190),0),ROUND(K3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(K3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:K3190),0),ROUND(L3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(L3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:L3190),0),ROUND(M3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(M3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:M3190),0),ROUND(N3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(N3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:N3190),0),ROUND(O3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(O3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:O3190),0),ROUND(P3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(P3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:P3190),0),ROUND(Q3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(Q3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:Q3190),0),ROUND(R3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(R3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:R3190),0),ROUND(S3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(S3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:S3190),0),ROUND(T3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(T3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:T3190),0),ROUND(U3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(U3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:U3190),0),ROUND(V3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(V3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:V3190),0),ROUND(W3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(W3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:W3190),0),ROUND(X3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(X3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:X3190),0),ROUND(Y3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(Y3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:Y3190),0),ROUND(Z3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(Z3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:Z3190),0),ROUND(AA3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(AA3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:AA3190),0),ROUND(AB3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(AB3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:AB3190),0),ROUND(AC3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(AC3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:AC3190),0),ROUND(AD3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(AD3188*$E3189,0))),0),0)","v":0},{"$f":"IF(AND($G3188,NOT(ISTEXT($G3187)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3189,IF(AND($G3189=$G3190,$F3189=$F3190),ROUND($D3188-SUM($K3190:AD3190),0),ROUND(AE3188*$E3189,0)),IF(LataProjekcji>$F3189,0,ROUND(AE3188*$E3189,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3188>10,ROUND((D3190-1)*E3189,0),E3189)","v":0},{"$f":"D3188-D3191","v":0},null,{"$f":"OFFSET($C$269,$D3186,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2043","v":"nazwa ST: 0"},null,{"$f":"D2043","v":351},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2044","v":1900},{"$f":"E2044","v":1},{"$f":"IF(D3195>10,F2044,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3193,0)),\"brak daty\",IF(D3195>10,EDATE(OFFSET($E$269,$D3193,0),D3197),DATE(D3194,E3194,1)))","v":"brak daty"},{"$f":"SUM(K3194:AE3194)=D3197","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM(K3194)+12)<$D3197,12,$D3197-SUM(K3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:K3194)+12)<$D3197,12,$D3197-SUM($K3194:K3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:L3194)+12)<$D3197,12,$D3197-SUM($K3194:L3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:M3194)+12)<$D3197,12,$D3197-SUM($K3194:M3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:N3194)+12)<$D3197,12,$D3197-SUM($K3194:N3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:O3194)+12)<$D3197,12,$D3197-SUM($K3194:O3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:P3194)+12)<$D3197,12,$D3197-SUM($K3194:P3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:Q3194)+12)<$D3197,12,$D3197-SUM($K3194:Q3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:R3194)+12)<$D3197,12,$D3197-SUM($K3194:R3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:S3194)+12)<$D3197,12,$D3197-SUM($K3194:S3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:T3194)+12)<$D3197,12,$D3197-SUM($K3194:T3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:U3194)+12)<$D3197,12,$D3197-SUM($K3194:U3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:V3194)+12)<$D3197,12,$D3197-SUM($K3194:V3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:W3194)+12)<$D3197,12,$D3197-SUM($K3194:W3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:X3194)+12)<$D3197,12,$D3197-SUM($K3194:X3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:Y3194)+12)<$D3197,12,$D3197-SUM($K3194:Y3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:Z3194)+12)<$D3197,12,$D3197-SUM($K3194:Z3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:AA3194)+12)<$D3197,12,$D3197-SUM($K3194:AA3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:AB3194)+12)<$D3197,12,$D3197-SUM($K3194:AB3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:AC3194)+12)<$D3197,12,$D3197-SUM($K3194:AC3194)),0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,$F3194,IF($D3194<LataProjekcji,IF((SUM($K3194:AD3194)+12)<$D3197,12,$D3197-SUM($K3194:AD3194)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2045","v":0},{"$f":"E2045","v":0},{"$f":"F2045","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3193,0)))","v":false},{"$f":"SUM(K3195:AE3195)=E3197","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM(J3195:$K3195)+12)<$E3197,12,$E3197-SUM(J3195:$K3195)),0)),(IF($D3194<LataProjekcji,IF((SUM(J3195:$K3195)+12)<$D3197,12,$D3197-SUM(J3195:$K3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:K3195)+12)<$E3197,12,$E3197-SUM($K3195:K3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:K3195)+12)<$D3197,12,$D3197-SUM($K3195:K3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:L3195)+12)<$E3197,12,$E3197-SUM($K3195:L3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:L3195)+12)<$D3197,12,$D3197-SUM($K3195:L3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:M3195)+12)<$E3197,12,$E3197-SUM($K3195:M3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:M3195)+12)<$D3197,12,$D3197-SUM($K3195:M3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:N3195)+12)<$E3197,12,$E3197-SUM($K3195:N3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:N3195)+12)<$D3197,12,$D3197-SUM($K3195:N3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:O3195)+12)<$E3197,12,$E3197-SUM($K3195:O3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:O3195)+12)<$D3197,12,$D3197-SUM($K3195:O3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:P3195)+12)<$E3197,12,$E3197-SUM($K3195:P3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:P3195)+12)<$D3197,12,$D3197-SUM($K3195:P3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:Q3195)+12)<$E3197,12,$E3197-SUM($K3195:Q3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:Q3195)+12)<$D3197,12,$D3197-SUM($K3195:Q3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:R3195)+12)<$E3197,12,$E3197-SUM($K3195:R3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:R3195)+12)<$D3197,12,$D3197-SUM($K3195:R3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:S3195)+12)<$E3197,12,$E3197-SUM($K3195:S3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:S3195)+12)<$D3197,12,$D3197-SUM($K3195:S3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:T3195)+12)<$E3197,12,$E3197-SUM($K3195:T3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:T3195)+12)<$D3197,12,$D3197-SUM($K3195:T3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:U3195)+12)<$E3197,12,$E3197-SUM($K3195:U3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:U3195)+12)<$D3197,12,$D3197-SUM($K3195:U3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:V3195)+12)<$E3197,12,$E3197-SUM($K3195:V3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:V3195)+12)<$D3197,12,$D3197-SUM($K3195:V3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:W3195)+12)<$E3197,12,$E3197-SUM($K3195:W3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:W3195)+12)<$D3197,12,$D3197-SUM($K3195:W3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:X3195)+12)<$E3197,12,$E3197-SUM($K3195:X3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:X3195)+12)<$D3197,12,$D3197-SUM($K3195:X3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:Y3195)+12)<$E3197,12,$E3197-SUM($K3195:Y3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:Y3195)+12)<$D3197,12,$D3197-SUM($K3195:Y3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:Z3195)+12)<$E3197,12,$E3197-SUM($K3195:Z3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:Z3195)+12)<$D3197,12,$D3197-SUM($K3195:Z3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:AA3195)+12)<$E3197,12,$E3197-SUM($K3195:AA3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:AA3195)+12)<$D3197,12,$D3197-SUM($K3195:AA3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:AB3195)+12)<$E3197,12,$E3197-SUM($K3195:AB3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:AB3195)+12)<$D3197,12,$D3197-SUM($K3195:AB3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:AC3195)+12)<$E3197,12,$E3197-SUM($K3195:AC3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:AC3195)+12)<$D3197,12,$D3197-SUM($K3195:AC3195)),0)))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3194=LataProjekcji,IF($F3194>$E3197,$E3197,$F3194),IF($D3197>=$E3197,(IF($D3194<LataProjekcji,IF((SUM($K3195:AD3195)+12)<$E3197,12,$E3197-SUM($K3195:AD3195)),0)),(IF($D3194<LataProjekcji,IF((SUM($K3195:AD3195)+12)<$D3197,12,$D3197-SUM($K3195:AD3195)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2046","v":0},{"$f":"IF(D3195>10,ROUND(D3196/12,2),D3196)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3196:AE3196)=D3195","v":true},"amortyzacja",null,{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195,0),ROUND(K3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM(K3196:$K3196),0),ROUND(L3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:L3196),0),ROUND(M3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:M3196),0),ROUND(N3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:N3196),0),ROUND(O3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:O3196),0),ROUND(P3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:P3196),0),ROUND(Q3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:Q3196),0),ROUND(R3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:R3196),0),ROUND(S3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:S3196),0),ROUND(T3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:T3196),0),ROUND(U3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:U3196),0),ROUND(V3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:V3196),0),ROUND(W3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:W3196),0),ROUND(X3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:X3196),0),ROUND(Y3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:Y3196),0),ROUND(Z3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:Z3196),0),ROUND(AA3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:AA3196),0),ROUND(AB3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:AB3196),0),ROUND(AC3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:AC3196),0),ROUND(AD3194*$E3196,0)),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3197,ROUND($D3195-SUM($K3196:AD3196),0),ROUND(AE3194*$E3196,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3195/E3196,0),0)","v":0},{"$f":"IF(D3197=0,0,DATEDIF(DATE(D3194,E3194,1),DATE(F3196,G3196,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3194),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3194),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197),0),ROUND(K3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(K3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:K3197),0),ROUND(L3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(L3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:L3197),0),ROUND(M3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(M3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:M3197),0),ROUND(N3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(N3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:N3197),0),ROUND(O3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(O3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:O3197),0),ROUND(P3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(P3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:P3197),0),ROUND(Q3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(Q3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:Q3197),0),ROUND(R3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(R3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:R3197),0),ROUND(S3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(S3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:S3197),0),ROUND(T3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(T3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:T3197),0),ROUND(U3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(U3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:U3197),0),ROUND(V3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(V3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:V3197),0),ROUND(W3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(W3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:W3197),0),ROUND(X3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(X3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:X3197),0),ROUND(Y3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(Y3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:Y3197),0),ROUND(Z3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(Z3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:Z3197),0),ROUND(AA3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(AA3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:AA3197),0),ROUND(AB3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(AB3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:AB3197),0),ROUND(AC3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(AC3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:AC3197),0),ROUND(AD3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(AD3195*$E3196,0))),0),0)","v":0},{"$f":"IF(AND($G3195,NOT(ISTEXT($G3194)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3196,IF(AND($G3196=$G3197,$F3196=$F3197),ROUND($D3195-SUM($K3197:AD3197),0),ROUND(AE3195*$E3196,0)),IF(LataProjekcji>$F3196,0,ROUND(AE3195*$E3196,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3195>10,ROUND((D3197-1)*E3196,0),E3196)","v":0},{"$f":"D3195-D3198","v":0},null,{"$f":"OFFSET($C$269,$D3193,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2050","v":"nazwa ST: 0"},null,{"$f":"D2050","v":352},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2051","v":1900},{"$f":"E2051","v":1},{"$f":"IF(D3202>10,F2051,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3200,0)),\"brak daty\",IF(D3202>10,EDATE(OFFSET($E$269,$D3200,0),D3204),DATE(D3201,E3201,1)))","v":"brak daty"},{"$f":"SUM(K3201:AE3201)=D3204","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM(K3201)+12)<$D3204,12,$D3204-SUM(K3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:K3201)+12)<$D3204,12,$D3204-SUM($K3201:K3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:L3201)+12)<$D3204,12,$D3204-SUM($K3201:L3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:M3201)+12)<$D3204,12,$D3204-SUM($K3201:M3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:N3201)+12)<$D3204,12,$D3204-SUM($K3201:N3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:O3201)+12)<$D3204,12,$D3204-SUM($K3201:O3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:P3201)+12)<$D3204,12,$D3204-SUM($K3201:P3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:Q3201)+12)<$D3204,12,$D3204-SUM($K3201:Q3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:R3201)+12)<$D3204,12,$D3204-SUM($K3201:R3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:S3201)+12)<$D3204,12,$D3204-SUM($K3201:S3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:T3201)+12)<$D3204,12,$D3204-SUM($K3201:T3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:U3201)+12)<$D3204,12,$D3204-SUM($K3201:U3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:V3201)+12)<$D3204,12,$D3204-SUM($K3201:V3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:W3201)+12)<$D3204,12,$D3204-SUM($K3201:W3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:X3201)+12)<$D3204,12,$D3204-SUM($K3201:X3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:Y3201)+12)<$D3204,12,$D3204-SUM($K3201:Y3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:Z3201)+12)<$D3204,12,$D3204-SUM($K3201:Z3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:AA3201)+12)<$D3204,12,$D3204-SUM($K3201:AA3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:AB3201)+12)<$D3204,12,$D3204-SUM($K3201:AB3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:AC3201)+12)<$D3204,12,$D3204-SUM($K3201:AC3201)),0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,$F3201,IF($D3201<LataProjekcji,IF((SUM($K3201:AD3201)+12)<$D3204,12,$D3204-SUM($K3201:AD3201)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2052","v":0},{"$f":"E2052","v":0},{"$f":"F2052","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3200,0)))","v":false},{"$f":"SUM(K3202:AE3202)=E3204","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM(J3202:$K3202)+12)<$E3204,12,$E3204-SUM(J3202:$K3202)),0)),(IF($D3201<LataProjekcji,IF((SUM(J3202:$K3202)+12)<$D3204,12,$D3204-SUM(J3202:$K3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:K3202)+12)<$E3204,12,$E3204-SUM($K3202:K3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:K3202)+12)<$D3204,12,$D3204-SUM($K3202:K3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:L3202)+12)<$E3204,12,$E3204-SUM($K3202:L3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:L3202)+12)<$D3204,12,$D3204-SUM($K3202:L3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:M3202)+12)<$E3204,12,$E3204-SUM($K3202:M3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:M3202)+12)<$D3204,12,$D3204-SUM($K3202:M3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:N3202)+12)<$E3204,12,$E3204-SUM($K3202:N3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:N3202)+12)<$D3204,12,$D3204-SUM($K3202:N3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:O3202)+12)<$E3204,12,$E3204-SUM($K3202:O3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:O3202)+12)<$D3204,12,$D3204-SUM($K3202:O3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:P3202)+12)<$E3204,12,$E3204-SUM($K3202:P3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:P3202)+12)<$D3204,12,$D3204-SUM($K3202:P3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:Q3202)+12)<$E3204,12,$E3204-SUM($K3202:Q3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:Q3202)+12)<$D3204,12,$D3204-SUM($K3202:Q3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:R3202)+12)<$E3204,12,$E3204-SUM($K3202:R3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:R3202)+12)<$D3204,12,$D3204-SUM($K3202:R3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:S3202)+12)<$E3204,12,$E3204-SUM($K3202:S3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:S3202)+12)<$D3204,12,$D3204-SUM($K3202:S3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:T3202)+12)<$E3204,12,$E3204-SUM($K3202:T3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:T3202)+12)<$D3204,12,$D3204-SUM($K3202:T3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:U3202)+12)<$E3204,12,$E3204-SUM($K3202:U3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:U3202)+12)<$D3204,12,$D3204-SUM($K3202:U3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:V3202)+12)<$E3204,12,$E3204-SUM($K3202:V3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:V3202)+12)<$D3204,12,$D3204-SUM($K3202:V3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:W3202)+12)<$E3204,12,$E3204-SUM($K3202:W3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:W3202)+12)<$D3204,12,$D3204-SUM($K3202:W3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:X3202)+12)<$E3204,12,$E3204-SUM($K3202:X3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:X3202)+12)<$D3204,12,$D3204-SUM($K3202:X3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:Y3202)+12)<$E3204,12,$E3204-SUM($K3202:Y3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:Y3202)+12)<$D3204,12,$D3204-SUM($K3202:Y3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:Z3202)+12)<$E3204,12,$E3204-SUM($K3202:Z3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:Z3202)+12)<$D3204,12,$D3204-SUM($K3202:Z3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:AA3202)+12)<$E3204,12,$E3204-SUM($K3202:AA3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:AA3202)+12)<$D3204,12,$D3204-SUM($K3202:AA3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:AB3202)+12)<$E3204,12,$E3204-SUM($K3202:AB3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:AB3202)+12)<$D3204,12,$D3204-SUM($K3202:AB3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:AC3202)+12)<$E3204,12,$E3204-SUM($K3202:AC3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:AC3202)+12)<$D3204,12,$D3204-SUM($K3202:AC3202)),0)))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3201=LataProjekcji,IF($F3201>$E3204,$E3204,$F3201),IF($D3204>=$E3204,(IF($D3201<LataProjekcji,IF((SUM($K3202:AD3202)+12)<$E3204,12,$E3204-SUM($K3202:AD3202)),0)),(IF($D3201<LataProjekcji,IF((SUM($K3202:AD3202)+12)<$D3204,12,$D3204-SUM($K3202:AD3202)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2053","v":0},{"$f":"IF(D3202>10,ROUND(D3203/12,2),D3203)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3203:AE3203)=D3202","v":true},"amortyzacja",null,{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202,0),ROUND(K3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM(K3203:$K3203),0),ROUND(L3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:L3203),0),ROUND(M3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:M3203),0),ROUND(N3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:N3203),0),ROUND(O3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:O3203),0),ROUND(P3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:P3203),0),ROUND(Q3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:Q3203),0),ROUND(R3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:R3203),0),ROUND(S3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:S3203),0),ROUND(T3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:T3203),0),ROUND(U3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:U3203),0),ROUND(V3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:V3203),0),ROUND(W3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:W3203),0),ROUND(X3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:X3203),0),ROUND(Y3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:Y3203),0),ROUND(Z3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:Z3203),0),ROUND(AA3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:AA3203),0),ROUND(AB3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:AB3203),0),ROUND(AC3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:AC3203),0),ROUND(AD3201*$E3203,0)),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3204,ROUND($D3202-SUM($K3203:AD3203),0),ROUND(AE3201*$E3203,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3202/E3203,0),0)","v":0},{"$f":"IF(D3204=0,0,DATEDIF(DATE(D3201,E3201,1),DATE(F3203,G3203,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3201),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3201),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204),0),ROUND(K3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(K3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:K3204),0),ROUND(L3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(L3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:L3204),0),ROUND(M3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(M3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:M3204),0),ROUND(N3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(N3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:N3204),0),ROUND(O3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(O3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:O3204),0),ROUND(P3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(P3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:P3204),0),ROUND(Q3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(Q3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:Q3204),0),ROUND(R3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(R3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:R3204),0),ROUND(S3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(S3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:S3204),0),ROUND(T3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(T3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:T3204),0),ROUND(U3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(U3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:U3204),0),ROUND(V3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(V3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:V3204),0),ROUND(W3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(W3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:W3204),0),ROUND(X3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(X3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:X3204),0),ROUND(Y3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(Y3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:Y3204),0),ROUND(Z3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(Z3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:Z3204),0),ROUND(AA3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(AA3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:AA3204),0),ROUND(AB3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(AB3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:AB3204),0),ROUND(AC3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(AC3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:AC3204),0),ROUND(AD3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(AD3202*$E3203,0))),0),0)","v":0},{"$f":"IF(AND($G3202,NOT(ISTEXT($G3201)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3203,IF(AND($G3203=$G3204,$F3203=$F3204),ROUND($D3202-SUM($K3204:AD3204),0),ROUND(AE3202*$E3203,0)),IF(LataProjekcji>$F3203,0,ROUND(AE3202*$E3203,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3202>10,ROUND((D3204-1)*E3203,0),E3203)","v":0},{"$f":"D3202-D3205","v":0},null,{"$f":"OFFSET($C$269,$D3200,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2057","v":"nazwa ST: 0"},null,{"$f":"D2057","v":353},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2058","v":1900},{"$f":"E2058","v":1},{"$f":"IF(D3209>10,F2058,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3207,0)),\"brak daty\",IF(D3209>10,EDATE(OFFSET($E$269,$D3207,0),D3211),DATE(D3208,E3208,1)))","v":"brak daty"},{"$f":"SUM(K3208:AE3208)=D3211","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM(K3208)+12)<$D3211,12,$D3211-SUM(K3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:K3208)+12)<$D3211,12,$D3211-SUM($K3208:K3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:L3208)+12)<$D3211,12,$D3211-SUM($K3208:L3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:M3208)+12)<$D3211,12,$D3211-SUM($K3208:M3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:N3208)+12)<$D3211,12,$D3211-SUM($K3208:N3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:O3208)+12)<$D3211,12,$D3211-SUM($K3208:O3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:P3208)+12)<$D3211,12,$D3211-SUM($K3208:P3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:Q3208)+12)<$D3211,12,$D3211-SUM($K3208:Q3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:R3208)+12)<$D3211,12,$D3211-SUM($K3208:R3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:S3208)+12)<$D3211,12,$D3211-SUM($K3208:S3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:T3208)+12)<$D3211,12,$D3211-SUM($K3208:T3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:U3208)+12)<$D3211,12,$D3211-SUM($K3208:U3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:V3208)+12)<$D3211,12,$D3211-SUM($K3208:V3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:W3208)+12)<$D3211,12,$D3211-SUM($K3208:W3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:X3208)+12)<$D3211,12,$D3211-SUM($K3208:X3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:Y3208)+12)<$D3211,12,$D3211-SUM($K3208:Y3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:Z3208)+12)<$D3211,12,$D3211-SUM($K3208:Z3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:AA3208)+12)<$D3211,12,$D3211-SUM($K3208:AA3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:AB3208)+12)<$D3211,12,$D3211-SUM($K3208:AB3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:AC3208)+12)<$D3211,12,$D3211-SUM($K3208:AC3208)),0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,$F3208,IF($D3208<LataProjekcji,IF((SUM($K3208:AD3208)+12)<$D3211,12,$D3211-SUM($K3208:AD3208)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2059","v":0},{"$f":"E2059","v":0},{"$f":"F2059","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3207,0)))","v":false},{"$f":"SUM(K3209:AE3209)=E3211","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM(J3209:$K3209)+12)<$E3211,12,$E3211-SUM(J3209:$K3209)),0)),(IF($D3208<LataProjekcji,IF((SUM(J3209:$K3209)+12)<$D3211,12,$D3211-SUM(J3209:$K3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:K3209)+12)<$E3211,12,$E3211-SUM($K3209:K3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:K3209)+12)<$D3211,12,$D3211-SUM($K3209:K3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:L3209)+12)<$E3211,12,$E3211-SUM($K3209:L3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:L3209)+12)<$D3211,12,$D3211-SUM($K3209:L3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:M3209)+12)<$E3211,12,$E3211-SUM($K3209:M3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:M3209)+12)<$D3211,12,$D3211-SUM($K3209:M3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:N3209)+12)<$E3211,12,$E3211-SUM($K3209:N3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:N3209)+12)<$D3211,12,$D3211-SUM($K3209:N3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:O3209)+12)<$E3211,12,$E3211-SUM($K3209:O3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:O3209)+12)<$D3211,12,$D3211-SUM($K3209:O3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:P3209)+12)<$E3211,12,$E3211-SUM($K3209:P3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:P3209)+12)<$D3211,12,$D3211-SUM($K3209:P3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:Q3209)+12)<$E3211,12,$E3211-SUM($K3209:Q3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:Q3209)+12)<$D3211,12,$D3211-SUM($K3209:Q3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:R3209)+12)<$E3211,12,$E3211-SUM($K3209:R3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:R3209)+12)<$D3211,12,$D3211-SUM($K3209:R3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:S3209)+12)<$E3211,12,$E3211-SUM($K3209:S3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:S3209)+12)<$D3211,12,$D3211-SUM($K3209:S3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:T3209)+12)<$E3211,12,$E3211-SUM($K3209:T3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:T3209)+12)<$D3211,12,$D3211-SUM($K3209:T3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:U3209)+12)<$E3211,12,$E3211-SUM($K3209:U3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:U3209)+12)<$D3211,12,$D3211-SUM($K3209:U3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:V3209)+12)<$E3211,12,$E3211-SUM($K3209:V3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:V3209)+12)<$D3211,12,$D3211-SUM($K3209:V3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:W3209)+12)<$E3211,12,$E3211-SUM($K3209:W3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:W3209)+12)<$D3211,12,$D3211-SUM($K3209:W3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:X3209)+12)<$E3211,12,$E3211-SUM($K3209:X3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:X3209)+12)<$D3211,12,$D3211-SUM($K3209:X3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:Y3209)+12)<$E3211,12,$E3211-SUM($K3209:Y3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:Y3209)+12)<$D3211,12,$D3211-SUM($K3209:Y3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:Z3209)+12)<$E3211,12,$E3211-SUM($K3209:Z3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:Z3209)+12)<$D3211,12,$D3211-SUM($K3209:Z3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:AA3209)+12)<$E3211,12,$E3211-SUM($K3209:AA3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:AA3209)+12)<$D3211,12,$D3211-SUM($K3209:AA3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:AB3209)+12)<$E3211,12,$E3211-SUM($K3209:AB3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:AB3209)+12)<$D3211,12,$D3211-SUM($K3209:AB3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:AC3209)+12)<$E3211,12,$E3211-SUM($K3209:AC3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:AC3209)+12)<$D3211,12,$D3211-SUM($K3209:AC3209)),0)))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3208=LataProjekcji,IF($F3208>$E3211,$E3211,$F3208),IF($D3211>=$E3211,(IF($D3208<LataProjekcji,IF((SUM($K3209:AD3209)+12)<$E3211,12,$E3211-SUM($K3209:AD3209)),0)),(IF($D3208<LataProjekcji,IF((SUM($K3209:AD3209)+12)<$D3211,12,$D3211-SUM($K3209:AD3209)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2060","v":0},{"$f":"IF(D3209>10,ROUND(D3210/12,2),D3210)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3210:AE3210)=D3209","v":true},"amortyzacja",null,{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209,0),ROUND(K3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM(K3210:$K3210),0),ROUND(L3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:L3210),0),ROUND(M3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:M3210),0),ROUND(N3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:N3210),0),ROUND(O3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:O3210),0),ROUND(P3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:P3210),0),ROUND(Q3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:Q3210),0),ROUND(R3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:R3210),0),ROUND(S3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:S3210),0),ROUND(T3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:T3210),0),ROUND(U3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:U3210),0),ROUND(V3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:V3210),0),ROUND(W3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:W3210),0),ROUND(X3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:X3210),0),ROUND(Y3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:Y3210),0),ROUND(Z3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:Z3210),0),ROUND(AA3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:AA3210),0),ROUND(AB3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:AB3210),0),ROUND(AC3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:AC3210),0),ROUND(AD3208*$E3210,0)),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3211,ROUND($D3209-SUM($K3210:AD3210),0),ROUND(AE3208*$E3210,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3209/E3210,0),0)","v":0},{"$f":"IF(D3211=0,0,DATEDIF(DATE(D3208,E3208,1),DATE(F3210,G3210,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3208),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3208),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211),0),ROUND(K3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(K3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:K3211),0),ROUND(L3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(L3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:L3211),0),ROUND(M3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(M3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:M3211),0),ROUND(N3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(N3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:N3211),0),ROUND(O3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(O3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:O3211),0),ROUND(P3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(P3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:P3211),0),ROUND(Q3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(Q3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:Q3211),0),ROUND(R3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(R3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:R3211),0),ROUND(S3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(S3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:S3211),0),ROUND(T3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(T3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:T3211),0),ROUND(U3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(U3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:U3211),0),ROUND(V3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(V3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:V3211),0),ROUND(W3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(W3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:W3211),0),ROUND(X3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(X3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:X3211),0),ROUND(Y3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(Y3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:Y3211),0),ROUND(Z3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(Z3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:Z3211),0),ROUND(AA3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(AA3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:AA3211),0),ROUND(AB3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(AB3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:AB3211),0),ROUND(AC3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(AC3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:AC3211),0),ROUND(AD3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(AD3209*$E3210,0))),0),0)","v":0},{"$f":"IF(AND($G3209,NOT(ISTEXT($G3208)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3210,IF(AND($G3210=$G3211,$F3210=$F3211),ROUND($D3209-SUM($K3211:AD3211),0),ROUND(AE3209*$E3210,0)),IF(LataProjekcji>$F3210,0,ROUND(AE3209*$E3210,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3209>10,ROUND((D3211-1)*E3210,0),E3210)","v":0},{"$f":"D3209-D3212","v":0},null,{"$f":"OFFSET($C$269,$D3207,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2064","v":"nazwa ST: 0"},null,{"$f":"D2064","v":354},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2065","v":1900},{"$f":"E2065","v":1},{"$f":"IF(D3216>10,F2065,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3214,0)),\"brak daty\",IF(D3216>10,EDATE(OFFSET($E$269,$D3214,0),D3218),DATE(D3215,E3215,1)))","v":"brak daty"},{"$f":"SUM(K3215:AE3215)=D3218","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM(K3215)+12)<$D3218,12,$D3218-SUM(K3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:K3215)+12)<$D3218,12,$D3218-SUM($K3215:K3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:L3215)+12)<$D3218,12,$D3218-SUM($K3215:L3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:M3215)+12)<$D3218,12,$D3218-SUM($K3215:M3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:N3215)+12)<$D3218,12,$D3218-SUM($K3215:N3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:O3215)+12)<$D3218,12,$D3218-SUM($K3215:O3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:P3215)+12)<$D3218,12,$D3218-SUM($K3215:P3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:Q3215)+12)<$D3218,12,$D3218-SUM($K3215:Q3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:R3215)+12)<$D3218,12,$D3218-SUM($K3215:R3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:S3215)+12)<$D3218,12,$D3218-SUM($K3215:S3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:T3215)+12)<$D3218,12,$D3218-SUM($K3215:T3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:U3215)+12)<$D3218,12,$D3218-SUM($K3215:U3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:V3215)+12)<$D3218,12,$D3218-SUM($K3215:V3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:W3215)+12)<$D3218,12,$D3218-SUM($K3215:W3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:X3215)+12)<$D3218,12,$D3218-SUM($K3215:X3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:Y3215)+12)<$D3218,12,$D3218-SUM($K3215:Y3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:Z3215)+12)<$D3218,12,$D3218-SUM($K3215:Z3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:AA3215)+12)<$D3218,12,$D3218-SUM($K3215:AA3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:AB3215)+12)<$D3218,12,$D3218-SUM($K3215:AB3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:AC3215)+12)<$D3218,12,$D3218-SUM($K3215:AC3215)),0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,$F3215,IF($D3215<LataProjekcji,IF((SUM($K3215:AD3215)+12)<$D3218,12,$D3218-SUM($K3215:AD3215)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2066","v":0},{"$f":"E2066","v":0},{"$f":"F2066","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3214,0)))","v":false},{"$f":"SUM(K3216:AE3216)=E3218","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM(J3216:$K3216)+12)<$E3218,12,$E3218-SUM(J3216:$K3216)),0)),(IF($D3215<LataProjekcji,IF((SUM(J3216:$K3216)+12)<$D3218,12,$D3218-SUM(J3216:$K3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:K3216)+12)<$E3218,12,$E3218-SUM($K3216:K3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:K3216)+12)<$D3218,12,$D3218-SUM($K3216:K3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:L3216)+12)<$E3218,12,$E3218-SUM($K3216:L3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:L3216)+12)<$D3218,12,$D3218-SUM($K3216:L3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:M3216)+12)<$E3218,12,$E3218-SUM($K3216:M3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:M3216)+12)<$D3218,12,$D3218-SUM($K3216:M3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:N3216)+12)<$E3218,12,$E3218-SUM($K3216:N3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:N3216)+12)<$D3218,12,$D3218-SUM($K3216:N3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:O3216)+12)<$E3218,12,$E3218-SUM($K3216:O3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:O3216)+12)<$D3218,12,$D3218-SUM($K3216:O3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:P3216)+12)<$E3218,12,$E3218-SUM($K3216:P3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:P3216)+12)<$D3218,12,$D3218-SUM($K3216:P3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:Q3216)+12)<$E3218,12,$E3218-SUM($K3216:Q3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:Q3216)+12)<$D3218,12,$D3218-SUM($K3216:Q3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:R3216)+12)<$E3218,12,$E3218-SUM($K3216:R3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:R3216)+12)<$D3218,12,$D3218-SUM($K3216:R3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:S3216)+12)<$E3218,12,$E3218-SUM($K3216:S3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:S3216)+12)<$D3218,12,$D3218-SUM($K3216:S3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:T3216)+12)<$E3218,12,$E3218-SUM($K3216:T3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:T3216)+12)<$D3218,12,$D3218-SUM($K3216:T3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:U3216)+12)<$E3218,12,$E3218-SUM($K3216:U3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:U3216)+12)<$D3218,12,$D3218-SUM($K3216:U3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:V3216)+12)<$E3218,12,$E3218-SUM($K3216:V3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:V3216)+12)<$D3218,12,$D3218-SUM($K3216:V3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:W3216)+12)<$E3218,12,$E3218-SUM($K3216:W3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:W3216)+12)<$D3218,12,$D3218-SUM($K3216:W3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:X3216)+12)<$E3218,12,$E3218-SUM($K3216:X3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:X3216)+12)<$D3218,12,$D3218-SUM($K3216:X3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:Y3216)+12)<$E3218,12,$E3218-SUM($K3216:Y3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:Y3216)+12)<$D3218,12,$D3218-SUM($K3216:Y3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:Z3216)+12)<$E3218,12,$E3218-SUM($K3216:Z3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:Z3216)+12)<$D3218,12,$D3218-SUM($K3216:Z3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:AA3216)+12)<$E3218,12,$E3218-SUM($K3216:AA3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:AA3216)+12)<$D3218,12,$D3218-SUM($K3216:AA3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:AB3216)+12)<$E3218,12,$E3218-SUM($K3216:AB3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:AB3216)+12)<$D3218,12,$D3218-SUM($K3216:AB3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:AC3216)+12)<$E3218,12,$E3218-SUM($K3216:AC3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:AC3216)+12)<$D3218,12,$D3218-SUM($K3216:AC3216)),0)))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3215=LataProjekcji,IF($F3215>$E3218,$E3218,$F3215),IF($D3218>=$E3218,(IF($D3215<LataProjekcji,IF((SUM($K3216:AD3216)+12)<$E3218,12,$E3218-SUM($K3216:AD3216)),0)),(IF($D3215<LataProjekcji,IF((SUM($K3216:AD3216)+12)<$D3218,12,$D3218-SUM($K3216:AD3216)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2067","v":0},{"$f":"IF(D3216>10,ROUND(D3217/12,2),D3217)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3217:AE3217)=D3216","v":true},"amortyzacja",null,{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216,0),ROUND(K3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM(K3217:$K3217),0),ROUND(L3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:L3217),0),ROUND(M3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:M3217),0),ROUND(N3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:N3217),0),ROUND(O3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:O3217),0),ROUND(P3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:P3217),0),ROUND(Q3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:Q3217),0),ROUND(R3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:R3217),0),ROUND(S3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:S3217),0),ROUND(T3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:T3217),0),ROUND(U3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:U3217),0),ROUND(V3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:V3217),0),ROUND(W3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:W3217),0),ROUND(X3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:X3217),0),ROUND(Y3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:Y3217),0),ROUND(Z3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:Z3217),0),ROUND(AA3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:AA3217),0),ROUND(AB3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:AB3217),0),ROUND(AC3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:AC3217),0),ROUND(AD3215*$E3217,0)),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3218,ROUND($D3216-SUM($K3217:AD3217),0),ROUND(AE3215*$E3217,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3216/E3217,0),0)","v":0},{"$f":"IF(D3218=0,0,DATEDIF(DATE(D3215,E3215,1),DATE(F3217,G3217,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3215),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3215),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218),0),ROUND(K3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(K3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:K3218),0),ROUND(L3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(L3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:L3218),0),ROUND(M3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(M3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:M3218),0),ROUND(N3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(N3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:N3218),0),ROUND(O3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(O3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:O3218),0),ROUND(P3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(P3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:P3218),0),ROUND(Q3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(Q3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:Q3218),0),ROUND(R3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(R3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:R3218),0),ROUND(S3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(S3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:S3218),0),ROUND(T3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(T3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:T3218),0),ROUND(U3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(U3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:U3218),0),ROUND(V3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(V3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:V3218),0),ROUND(W3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(W3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:W3218),0),ROUND(X3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(X3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:X3218),0),ROUND(Y3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(Y3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:Y3218),0),ROUND(Z3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(Z3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:Z3218),0),ROUND(AA3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(AA3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:AA3218),0),ROUND(AB3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(AB3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:AB3218),0),ROUND(AC3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(AC3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:AC3218),0),ROUND(AD3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(AD3216*$E3217,0))),0),0)","v":0},{"$f":"IF(AND($G3216,NOT(ISTEXT($G3215)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3217,IF(AND($G3217=$G3218,$F3217=$F3218),ROUND($D3216-SUM($K3218:AD3218),0),ROUND(AE3216*$E3217,0)),IF(LataProjekcji>$F3217,0,ROUND(AE3216*$E3217,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3216>10,ROUND((D3218-1)*E3217,0),E3217)","v":0},{"$f":"D3216-D3219","v":0},null,{"$f":"OFFSET($C$269,$D3214,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2071","v":"nazwa ST: 0"},null,{"$f":"D2071","v":355},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2072","v":1900},{"$f":"E2072","v":1},{"$f":"IF(D3223>10,F2072,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3221,0)),\"brak daty\",IF(D3223>10,EDATE(OFFSET($E$269,$D3221,0),D3225),DATE(D3222,E3222,1)))","v":"brak daty"},{"$f":"SUM(K3222:AE3222)=D3225","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM(K3222)+12)<$D3225,12,$D3225-SUM(K3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:K3222)+12)<$D3225,12,$D3225-SUM($K3222:K3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:L3222)+12)<$D3225,12,$D3225-SUM($K3222:L3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:M3222)+12)<$D3225,12,$D3225-SUM($K3222:M3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:N3222)+12)<$D3225,12,$D3225-SUM($K3222:N3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:O3222)+12)<$D3225,12,$D3225-SUM($K3222:O3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:P3222)+12)<$D3225,12,$D3225-SUM($K3222:P3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:Q3222)+12)<$D3225,12,$D3225-SUM($K3222:Q3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:R3222)+12)<$D3225,12,$D3225-SUM($K3222:R3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:S3222)+12)<$D3225,12,$D3225-SUM($K3222:S3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:T3222)+12)<$D3225,12,$D3225-SUM($K3222:T3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:U3222)+12)<$D3225,12,$D3225-SUM($K3222:U3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:V3222)+12)<$D3225,12,$D3225-SUM($K3222:V3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:W3222)+12)<$D3225,12,$D3225-SUM($K3222:W3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:X3222)+12)<$D3225,12,$D3225-SUM($K3222:X3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:Y3222)+12)<$D3225,12,$D3225-SUM($K3222:Y3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:Z3222)+12)<$D3225,12,$D3225-SUM($K3222:Z3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:AA3222)+12)<$D3225,12,$D3225-SUM($K3222:AA3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:AB3222)+12)<$D3225,12,$D3225-SUM($K3222:AB3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:AC3222)+12)<$D3225,12,$D3225-SUM($K3222:AC3222)),0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,$F3222,IF($D3222<LataProjekcji,IF((SUM($K3222:AD3222)+12)<$D3225,12,$D3225-SUM($K3222:AD3222)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2073","v":0},{"$f":"E2073","v":0},{"$f":"F2073","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3221,0)))","v":false},{"$f":"SUM(K3223:AE3223)=E3225","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM(J3223:$K3223)+12)<$E3225,12,$E3225-SUM(J3223:$K3223)),0)),(IF($D3222<LataProjekcji,IF((SUM(J3223:$K3223)+12)<$D3225,12,$D3225-SUM(J3223:$K3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:K3223)+12)<$E3225,12,$E3225-SUM($K3223:K3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:K3223)+12)<$D3225,12,$D3225-SUM($K3223:K3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:L3223)+12)<$E3225,12,$E3225-SUM($K3223:L3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:L3223)+12)<$D3225,12,$D3225-SUM($K3223:L3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:M3223)+12)<$E3225,12,$E3225-SUM($K3223:M3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:M3223)+12)<$D3225,12,$D3225-SUM($K3223:M3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:N3223)+12)<$E3225,12,$E3225-SUM($K3223:N3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:N3223)+12)<$D3225,12,$D3225-SUM($K3223:N3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:O3223)+12)<$E3225,12,$E3225-SUM($K3223:O3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:O3223)+12)<$D3225,12,$D3225-SUM($K3223:O3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:P3223)+12)<$E3225,12,$E3225-SUM($K3223:P3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:P3223)+12)<$D3225,12,$D3225-SUM($K3223:P3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:Q3223)+12)<$E3225,12,$E3225-SUM($K3223:Q3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:Q3223)+12)<$D3225,12,$D3225-SUM($K3223:Q3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:R3223)+12)<$E3225,12,$E3225-SUM($K3223:R3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:R3223)+12)<$D3225,12,$D3225-SUM($K3223:R3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:S3223)+12)<$E3225,12,$E3225-SUM($K3223:S3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:S3223)+12)<$D3225,12,$D3225-SUM($K3223:S3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:T3223)+12)<$E3225,12,$E3225-SUM($K3223:T3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:T3223)+12)<$D3225,12,$D3225-SUM($K3223:T3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:U3223)+12)<$E3225,12,$E3225-SUM($K3223:U3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:U3223)+12)<$D3225,12,$D3225-SUM($K3223:U3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:V3223)+12)<$E3225,12,$E3225-SUM($K3223:V3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:V3223)+12)<$D3225,12,$D3225-SUM($K3223:V3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:W3223)+12)<$E3225,12,$E3225-SUM($K3223:W3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:W3223)+12)<$D3225,12,$D3225-SUM($K3223:W3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:X3223)+12)<$E3225,12,$E3225-SUM($K3223:X3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:X3223)+12)<$D3225,12,$D3225-SUM($K3223:X3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:Y3223)+12)<$E3225,12,$E3225-SUM($K3223:Y3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:Y3223)+12)<$D3225,12,$D3225-SUM($K3223:Y3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:Z3223)+12)<$E3225,12,$E3225-SUM($K3223:Z3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:Z3223)+12)<$D3225,12,$D3225-SUM($K3223:Z3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:AA3223)+12)<$E3225,12,$E3225-SUM($K3223:AA3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:AA3223)+12)<$D3225,12,$D3225-SUM($K3223:AA3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:AB3223)+12)<$E3225,12,$E3225-SUM($K3223:AB3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:AB3223)+12)<$D3225,12,$D3225-SUM($K3223:AB3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:AC3223)+12)<$E3225,12,$E3225-SUM($K3223:AC3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:AC3223)+12)<$D3225,12,$D3225-SUM($K3223:AC3223)),0)))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3222=LataProjekcji,IF($F3222>$E3225,$E3225,$F3222),IF($D3225>=$E3225,(IF($D3222<LataProjekcji,IF((SUM($K3223:AD3223)+12)<$E3225,12,$E3225-SUM($K3223:AD3223)),0)),(IF($D3222<LataProjekcji,IF((SUM($K3223:AD3223)+12)<$D3225,12,$D3225-SUM($K3223:AD3223)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2074","v":0},{"$f":"IF(D3223>10,ROUND(D3224/12,2),D3224)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3224:AE3224)=D3223","v":true},"amortyzacja",null,{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223,0),ROUND(K3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM(K3224:$K3224),0),ROUND(L3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:L3224),0),ROUND(M3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:M3224),0),ROUND(N3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:N3224),0),ROUND(O3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:O3224),0),ROUND(P3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:P3224),0),ROUND(Q3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:Q3224),0),ROUND(R3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:R3224),0),ROUND(S3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:S3224),0),ROUND(T3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:T3224),0),ROUND(U3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:U3224),0),ROUND(V3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:V3224),0),ROUND(W3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:W3224),0),ROUND(X3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:X3224),0),ROUND(Y3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:Y3224),0),ROUND(Z3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:Z3224),0),ROUND(AA3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:AA3224),0),ROUND(AB3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:AB3224),0),ROUND(AC3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:AC3224),0),ROUND(AD3222*$E3224,0)),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3225,ROUND($D3223-SUM($K3224:AD3224),0),ROUND(AE3222*$E3224,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3223/E3224,0),0)","v":0},{"$f":"IF(D3225=0,0,DATEDIF(DATE(D3222,E3222,1),DATE(F3224,G3224,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3222),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3222),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225),0),ROUND(K3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(K3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:K3225),0),ROUND(L3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(L3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:L3225),0),ROUND(M3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(M3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:M3225),0),ROUND(N3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(N3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:N3225),0),ROUND(O3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(O3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:O3225),0),ROUND(P3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(P3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:P3225),0),ROUND(Q3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(Q3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:Q3225),0),ROUND(R3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(R3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:R3225),0),ROUND(S3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(S3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:S3225),0),ROUND(T3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(T3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:T3225),0),ROUND(U3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(U3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:U3225),0),ROUND(V3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(V3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:V3225),0),ROUND(W3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(W3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:W3225),0),ROUND(X3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(X3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:X3225),0),ROUND(Y3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(Y3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:Y3225),0),ROUND(Z3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(Z3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:Z3225),0),ROUND(AA3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(AA3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:AA3225),0),ROUND(AB3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(AB3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:AB3225),0),ROUND(AC3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(AC3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:AC3225),0),ROUND(AD3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(AD3223*$E3224,0))),0),0)","v":0},{"$f":"IF(AND($G3223,NOT(ISTEXT($G3222)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3224,IF(AND($G3224=$G3225,$F3224=$F3225),ROUND($D3223-SUM($K3225:AD3225),0),ROUND(AE3223*$E3224,0)),IF(LataProjekcji>$F3224,0,ROUND(AE3223*$E3224,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3223>10,ROUND((D3225-1)*E3224,0),E3224)","v":0},{"$f":"D3223-D3226","v":0},null,{"$f":"OFFSET($C$269,$D3221,0)","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2078","v":"nazwa ST: 0"},null,{"$f":"D2078","v":356},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2079","v":1900},{"$f":"E2079","v":1},{"$f":"IF(D3230>10,F2079,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3228,0)),\"brak daty\",IF(D3230>10,EDATE(OFFSET($E$269,$D3228,0),D3232),DATE(D3229,E3229,1)))","v":"brak daty"},{"$f":"SUM(K3229:AE3229)=D3232","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM(K3229)+12)<$D3232,12,$D3232-SUM(K3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:K3229)+12)<$D3232,12,$D3232-SUM($K3229:K3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:L3229)+12)<$D3232,12,$D3232-SUM($K3229:L3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:M3229)+12)<$D3232,12,$D3232-SUM($K3229:M3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:N3229)+12)<$D3232,12,$D3232-SUM($K3229:N3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:O3229)+12)<$D3232,12,$D3232-SUM($K3229:O3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:P3229)+12)<$D3232,12,$D3232-SUM($K3229:P3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:Q3229)+12)<$D3232,12,$D3232-SUM($K3229:Q3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:R3229)+12)<$D3232,12,$D3232-SUM($K3229:R3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:S3229)+12)<$D3232,12,$D3232-SUM($K3229:S3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:T3229)+12)<$D3232,12,$D3232-SUM($K3229:T3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:U3229)+12)<$D3232,12,$D3232-SUM($K3229:U3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:V3229)+12)<$D3232,12,$D3232-SUM($K3229:V3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:W3229)+12)<$D3232,12,$D3232-SUM($K3229:W3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:X3229)+12)<$D3232,12,$D3232-SUM($K3229:X3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:Y3229)+12)<$D3232,12,$D3232-SUM($K3229:Y3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:Z3229)+12)<$D3232,12,$D3232-SUM($K3229:Z3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:AA3229)+12)<$D3232,12,$D3232-SUM($K3229:AA3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:AB3229)+12)<$D3232,12,$D3232-SUM($K3229:AB3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:AC3229)+12)<$D3232,12,$D3232-SUM($K3229:AC3229)),0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,$F3229,IF($D3229<LataProjekcji,IF((SUM($K3229:AD3229)+12)<$D3232,12,$D3232-SUM($K3229:AD3229)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2080","v":0},{"$f":"E2080","v":0},{"$f":"F2080","v":0},{"$f":"NOT(ISBLANK(OFFSET($C$269,$D3228,0)))","v":false},{"$f":"SUM(K3230:AE3230)=E3232","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM(J3230:$K3230)+12)<$E3232,12,$E3232-SUM(J3230:$K3230)),0)),(IF($D3229<LataProjekcji,IF((SUM(J3230:$K3230)+12)<$D3232,12,$D3232-SUM(J3230:$K3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:K3230)+12)<$E3232,12,$E3232-SUM($K3230:K3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:K3230)+12)<$D3232,12,$D3232-SUM($K3230:K3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:L3230)+12)<$E3232,12,$E3232-SUM($K3230:L3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:L3230)+12)<$D3232,12,$D3232-SUM($K3230:L3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:M3230)+12)<$E3232,12,$E3232-SUM($K3230:M3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:M3230)+12)<$D3232,12,$D3232-SUM($K3230:M3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:N3230)+12)<$E3232,12,$E3232-SUM($K3230:N3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:N3230)+12)<$D3232,12,$D3232-SUM($K3230:N3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:O3230)+12)<$E3232,12,$E3232-SUM($K3230:O3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:O3230)+12)<$D3232,12,$D3232-SUM($K3230:O3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:P3230)+12)<$E3232,12,$E3232-SUM($K3230:P3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:P3230)+12)<$D3232,12,$D3232-SUM($K3230:P3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:Q3230)+12)<$E3232,12,$E3232-SUM($K3230:Q3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:Q3230)+12)<$D3232,12,$D3232-SUM($K3230:Q3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:R3230)+12)<$E3232,12,$E3232-SUM($K3230:R3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:R3230)+12)<$D3232,12,$D3232-SUM($K3230:R3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:S3230)+12)<$E3232,12,$E3232-SUM($K3230:S3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:S3230)+12)<$D3232,12,$D3232-SUM($K3230:S3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:T3230)+12)<$E3232,12,$E3232-SUM($K3230:T3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:T3230)+12)<$D3232,12,$D3232-SUM($K3230:T3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:U3230)+12)<$E3232,12,$E3232-SUM($K3230:U3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:U3230)+12)<$D3232,12,$D3232-SUM($K3230:U3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:V3230)+12)<$E3232,12,$E3232-SUM($K3230:V3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:V3230)+12)<$D3232,12,$D3232-SUM($K3230:V3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:W3230)+12)<$E3232,12,$E3232-SUM($K3230:W3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:W3230)+12)<$D3232,12,$D3232-SUM($K3230:W3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:X3230)+12)<$E3232,12,$E3232-SUM($K3230:X3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:X3230)+12)<$D3232,12,$D3232-SUM($K3230:X3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:Y3230)+12)<$E3232,12,$E3232-SUM($K3230:Y3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:Y3230)+12)<$D3232,12,$D3232-SUM($K3230:Y3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:Z3230)+12)<$E3232,12,$E3232-SUM($K3230:Z3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:Z3230)+12)<$D3232,12,$D3232-SUM($K3230:Z3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:AA3230)+12)<$E3232,12,$E3232-SUM($K3230:AA3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:AA3230)+12)<$D3232,12,$D3232-SUM($K3230:AA3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:AB3230)+12)<$E3232,12,$E3232-SUM($K3230:AB3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:AB3230)+12)<$D3232,12,$D3232-SUM($K3230:AB3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:AC3230)+12)<$E3232,12,$E3232-SUM($K3230:AC3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:AC3230)+12)<$D3232,12,$D3232-SUM($K3230:AC3230)),0)))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3229=LataProjekcji,IF($F3229>$E3232,$E3232,$F3229),IF($D3232>=$E3232,(IF($D3229<LataProjekcji,IF((SUM($K3230:AD3230)+12)<$E3232,12,$E3232-SUM($K3230:AD3230)),0)),(IF($D3229<LataProjekcji,IF((SUM($K3230:AD3230)+12)<$D3232,12,$D3232-SUM($K3230:AD3230)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2081","v":0},{"$f":"IF(D3230>10,ROUND(D3231/12,2),D3231)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3231:AE3231)=D3230","v":true},"amortyzacja",null,{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230,0),ROUND(K3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM(K3231:$K3231),0),ROUND(L3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:L3231),0),ROUND(M3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:M3231),0),ROUND(N3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:N3231),0),ROUND(O3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:O3231),0),ROUND(P3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:P3231),0),ROUND(Q3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:Q3231),0),ROUND(R3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:R3231),0),ROUND(S3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:S3231),0),ROUND(T3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:T3231),0),ROUND(U3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:U3231),0),ROUND(V3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:V3231),0),ROUND(W3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:W3231),0),ROUND(X3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:X3231),0),ROUND(Y3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:Y3231),0),ROUND(Z3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:Z3231),0),ROUND(AA3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:AA3231),0),ROUND(AB3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:AB3231),0),ROUND(AC3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:AC3231),0),ROUND(AD3229*$E3231,0)),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3232,ROUND($D3230-SUM($K3231:AD3231),0),ROUND(AE3229*$E3231,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3230/E3231,0),0)","v":0},{"$f":"IF(D3232=0,0,DATEDIF(DATE(D3229,E3229,1),DATE(F3231,G3231,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3229),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3229),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232),0),ROUND(K3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(K3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:K3232),0),ROUND(L3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(L3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:L3232),0),ROUND(M3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(M3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:M3232),0),ROUND(N3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(N3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:N3232),0),ROUND(O3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(O3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:O3232),0),ROUND(P3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(P3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:P3232),0),ROUND(Q3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(Q3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:Q3232),0),ROUND(R3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(R3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:R3232),0),ROUND(S3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(S3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:S3232),0),ROUND(T3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(T3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:T3232),0),ROUND(U3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(U3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:U3232),0),ROUND(V3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(V3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:V3232),0),ROUND(W3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(W3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:W3232),0),ROUND(X3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(X3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:X3232),0),ROUND(Y3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(Y3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:Y3232),0),ROUND(Z3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(Z3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:Z3232),0),ROUND(AA3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(AA3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:AA3232),0),ROUND(AB3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(AB3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:AB3232),0),ROUND(AC3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(AC3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:AC3232),0),ROUND(AD3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(AD3230*$E3231,0))),0),0)","v":0},{"$f":"IF(AND($G3230,NOT(ISTEXT($G3229)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3231,IF(AND($G3231=$G3232,$F3231=$F3232),ROUND($D3230-SUM($K3232:AD3232),0),ROUND(AE3230*$E3231,0)),IF(LataProjekcji>$F3231,0,ROUND(AE3230*$E3231,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji  // [puste] // stawka amortyzacji",null,{"$f":"IF(D3230>10,ROUND((D3232-1)*E3231,0),E3231)","v":0},{"$f":"D3230-D3233","v":0},null,{"$f":"OFFSET($C$269,$D3228,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"ZNISZCZONE ŚRODKI TRWAŁE",null,null,null,null,null,null,null,"kolumny PRZESUNIĘCIE →",0,{"$f":"K3243+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,787]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3245,0)","v":"nazwa ST: "},null,0,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3245,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3245,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3245,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3245,0)","v":0},{"$f":"ROUND(MAX(K3249:AE3249),0)","v":0},{"$f":"OFFSET($I$787,D3245,0)","v":0},{"$f":"OFFSET($G$787,D3245,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3246=K$3245,ROUND($D3247,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3246<=K$3245,K$3245<=$E3246),ROUND(K3247-K3246,0),0)","v":0},{"$f":"IF(AND($D3246<=L$3245,L$3245<=$E3246),ROUND(K3248+L3247-L3246,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3246=K$3245,K3248>0),ROUND(K3248,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3246<=K$3245,K$3245<=$E3246),ROUND(K3248-K3249,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3249+K3246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3246=K$3245,ROUND($F3247,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3245,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3257,0)","v":"nazwa ST: "},null,{"$f":"D3245+1","v":1},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3257,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3257,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3257,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3257,0)","v":0},{"$f":"ROUND(MAX(K3261:AE3261),0)","v":0},{"$f":"OFFSET($I$787,D3257,0)","v":0},{"$f":"OFFSET($G$787,D3257,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3258=K$3245,ROUND($D3259,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3258<=K$3245,K$3245<=$E3258),ROUND(K3259-K3258,0),0)","v":0},{"$f":"IF(AND($D3258<=L$3245,L$3245<=$E3258),ROUND(K3260+L3259-L3258,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3258=K$3245,K3260>0),ROUND(K3260,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3258<=K$3245,K$3245<=$E3258),ROUND(K3260-K3261,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3261+K3258,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3258=K$3245,ROUND($F3259,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3257,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3269,0)","v":"nazwa ST: "},null,{"$f":"D3257+1","v":2},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3269,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3269,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3269,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3269,0)","v":0},{"$f":"ROUND(MAX(K3273:AE3273),0)","v":0},{"$f":"OFFSET($I$787,D3269,0)","v":0},{"$f":"OFFSET($G$787,D3269,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3270=K$3245,ROUND($D3271,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3270<=K$3245,K$3245<=$E3270),ROUND(K3271-K3270,0),0)","v":0},{"$f":"IF(AND($D3270<=L$3245,L$3245<=$E3270),ROUND(K3272+L3271-L3270,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3270=K$3245,K3272>0),ROUND(K3272,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3270<=K$3245,K$3245<=$E3270),ROUND(K3272-K3273,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3273+K3270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3270=K$3245,ROUND($F3271,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3269,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3281,0)","v":"nazwa ST: "},null,{"$f":"D3269+1","v":3},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3281,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3281,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3281,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3281,0)","v":0},{"$f":"ROUND(MAX(K3285:AE3285),0)","v":0},{"$f":"OFFSET($I$787,D3281,0)","v":0},{"$f":"OFFSET($G$787,D3281,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3282=K$3245,ROUND($D3283,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3282<=K$3245,K$3245<=$E3282),ROUND(K3283-K3282,0),0)","v":0},{"$f":"IF(AND($D3282<=L$3245,L$3245<=$E3282),ROUND(K3284+L3283-L3282,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3282=K$3245,K3284>0),ROUND(K3284,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3282<=K$3245,K$3245<=$E3282),ROUND(K3284-K3285,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3285+K3282,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3282=K$3245,ROUND($F3283,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3281,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3293,0)","v":"nazwa ST: "},null,{"$f":"D3281+1","v":4},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3293,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3293,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3293,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3293,0)","v":0},{"$f":"ROUND(MAX(K3297:AE3297),0)","v":0},{"$f":"OFFSET($I$787,D3293,0)","v":0},{"$f":"OFFSET($G$787,D3293,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3294=K$3245,ROUND($D3295,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3294<=K$3245,K$3245<=$E3294),ROUND(K3295-K3294,0),0)","v":0},{"$f":"IF(AND($D3294<=L$3245,L$3245<=$E3294),ROUND(K3296+L3295-L3294,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3294=K$3245,K3296>0),ROUND(K3296,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3294<=K$3245,K$3245<=$E3294),ROUND(K3296-K3297,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3297+K3294,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3294=K$3245,ROUND($F3295,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3293,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3305,0)","v":"nazwa ST: "},null,{"$f":"D3293+1","v":5},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3305,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3305,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3305,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3305,0)","v":0},{"$f":"ROUND(MAX(K3309:AE3309),0)","v":0},{"$f":"OFFSET($I$787,D3305,0)","v":0},{"$f":"OFFSET($G$787,D3305,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3306=K$3245,ROUND($D3307,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3306<=K$3245,K$3245<=$E3306),ROUND(K3307-K3306,0),0)","v":0},{"$f":"IF(AND($D3306<=L$3245,L$3245<=$E3306),ROUND(K3308+L3307-L3306,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3306=K$3245,K3308>0),ROUND(K3308,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3306<=K$3245,K$3245<=$E3306),ROUND(K3308-K3309,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3309+K3306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3306=K$3245,ROUND($F3307,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3305,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3317,0)","v":"nazwa ST: "},null,{"$f":"D3305+1","v":6},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3317,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3317,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3317,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3317,0)","v":0},{"$f":"ROUND(MAX(K3321:AE3321),0)","v":0},{"$f":"OFFSET($I$787,D3317,0)","v":0},{"$f":"OFFSET($G$787,D3317,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3318=K$3245,ROUND($D3319,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3318<=K$3245,K$3245<=$E3318),ROUND(K3319-K3318,0),0)","v":0},{"$f":"IF(AND($D3318<=L$3245,L$3245<=$E3318),ROUND(K3320+L3319-L3318,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3318=K$3245,K3320>0),ROUND(K3320,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3318<=K$3245,K$3245<=$E3318),ROUND(K3320-K3321,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3321+K3318,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3318=K$3245,ROUND($F3319,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3317,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3329,0)","v":"nazwa ST: "},null,{"$f":"D3317+1","v":7},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3329,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3329,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3329,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3329,0)","v":0},{"$f":"ROUND(MAX(K3333:AE3333),0)","v":0},{"$f":"OFFSET($I$787,D3329,0)","v":0},{"$f":"OFFSET($G$787,D3329,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3330=K$3245,ROUND($D3331,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3330<=K$3245,K$3245<=$E3330),ROUND(K3331-K3330,0),0)","v":0},{"$f":"IF(AND($D3330<=L$3245,L$3245<=$E3330),ROUND(K3332+L3331-L3330,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3330=K$3245,K3332>0),ROUND(K3332,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3330<=K$3245,K$3245<=$E3330),ROUND(K3332-K3333,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3333+K3330,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3330=K$3245,ROUND($F3331,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3329,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3341,0)","v":"nazwa ST: "},null,{"$f":"D3329+1","v":8},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3341,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3341,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3341,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3341,0)","v":0},{"$f":"ROUND(MAX(K3345:AE3345),0)","v":0},{"$f":"OFFSET($I$787,D3341,0)","v":0},{"$f":"OFFSET($G$787,D3341,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3342=K$3245,ROUND($D3343,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3342<=K$3245,K$3245<=$E3342),ROUND(K3343-K3342,0),0)","v":0},{"$f":"IF(AND($D3342<=L$3245,L$3245<=$E3342),ROUND(K3344+L3343-L3342,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3342=K$3245,K3344>0),ROUND(K3344,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3342<=K$3245,K$3245<=$E3342),ROUND(K3344-K3345,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3345+K3342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3342=K$3245,ROUND($F3343,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3341,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3353,0)","v":"nazwa ST: "},null,{"$f":"D3341+1","v":9},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3353,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3353,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3353,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3353,0)","v":0},{"$f":"ROUND(MAX(K3357:AE3357),0)","v":0},{"$f":"OFFSET($I$787,D3353,0)","v":0},{"$f":"OFFSET($G$787,D3353,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3354=K$3245,ROUND($D3355,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3354<=K$3245,K$3245<=$E3354),ROUND(K3355-K3354,0),0)","v":0},{"$f":"IF(AND($D3354<=L$3245,L$3245<=$E3354),ROUND(K3356+L3355-L3354,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3354=K$3245,K3356>0),ROUND(K3356,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3354<=K$3245,K$3245<=$E3354),ROUND(K3356-K3357,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3357+K3354,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3354=K$3245,ROUND($F3355,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3353,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3365,0)","v":"nazwa ST: "},null,{"$f":"D3353+1","v":10},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3365,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3365,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3365,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3365,0)","v":0},{"$f":"ROUND(MAX(K3369:AE3369),0)","v":0},{"$f":"OFFSET($I$787,D3365,0)","v":0},{"$f":"OFFSET($G$787,D3365,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3366=K$3245,ROUND($D3367,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3366<=K$3245,K$3245<=$E3366),ROUND(K3367-K3366,0),0)","v":0},{"$f":"IF(AND($D3366<=L$3245,L$3245<=$E3366),ROUND(K3368+L3367-L3366,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3366=K$3245,K3368>0),ROUND(K3368,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3366<=K$3245,K$3245<=$E3366),ROUND(K3368-K3369,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3369+K3366,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3366=K$3245,ROUND($F3367,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3365,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3377,0)","v":"nazwa ST: "},null,{"$f":"D3365+1","v":11},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3377,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3377,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3377,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3377,0)","v":0},{"$f":"ROUND(MAX(K3381:AE3381),0)","v":0},{"$f":"OFFSET($I$787,D3377,0)","v":0},{"$f":"OFFSET($G$787,D3377,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3378=K$3245,ROUND($D3379,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3378<=K$3245,K$3245<=$E3378),ROUND(K3379-K3378,0),0)","v":0},{"$f":"IF(AND($D3378<=L$3245,L$3245<=$E3378),ROUND(K3380+L3379-L3378,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3378=K$3245,K3380>0),ROUND(K3380,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3378<=K$3245,K$3245<=$E3378),ROUND(K3380-K3381,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3381+K3378,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3378=K$3245,ROUND($F3379,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3377,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3389,0)","v":"nazwa ST: "},null,{"$f":"D3377+1","v":12},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3389,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3389,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3389,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3389,0)","v":0},{"$f":"ROUND(MAX(K3393:AE3393),0)","v":0},{"$f":"OFFSET($I$787,D3389,0)","v":0},{"$f":"OFFSET($G$787,D3389,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3390=K$3245,ROUND($D3391,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3390<=K$3245,K$3245<=$E3390),ROUND(K3391-K3390,0),0)","v":0},{"$f":"IF(AND($D3390<=L$3245,L$3245<=$E3390),ROUND(K3392+L3391-L3390,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3390=K$3245,K3392>0),ROUND(K3392,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3390<=K$3245,K$3245<=$E3390),ROUND(K3392-K3393,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3393+K3390,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3390=K$3245,ROUND($F3391,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3389,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3401,0)","v":"nazwa ST: "},null,{"$f":"D3389+1","v":13},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3401,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3401,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3401,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3401,0)","v":0},{"$f":"ROUND(MAX(K3405:AE3405),0)","v":0},{"$f":"OFFSET($I$787,D3401,0)","v":0},{"$f":"OFFSET($G$787,D3401,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3402=K$3245,ROUND($D3403,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3402<=K$3245,K$3245<=$E3402),ROUND(K3403-K3402,0),0)","v":0},{"$f":"IF(AND($D3402<=L$3245,L$3245<=$E3402),ROUND(K3404+L3403-L3402,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3402=K$3245,K3404>0),ROUND(K3404,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3402<=K$3245,K$3245<=$E3402),ROUND(K3404-K3405,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3405+K3402,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3402=K$3245,ROUND($F3403,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3401,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3413,0)","v":"nazwa ST: "},null,{"$f":"D3401+1","v":14},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3413,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3413,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3413,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3413,0)","v":0},{"$f":"ROUND(MAX(K3417:AE3417),0)","v":0},{"$f":"OFFSET($I$787,D3413,0)","v":0},{"$f":"OFFSET($G$787,D3413,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3414=K$3245,ROUND($D3415,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3414<=K$3245,K$3245<=$E3414),ROUND(K3415-K3414,0),0)","v":0},{"$f":"IF(AND($D3414<=L$3245,L$3245<=$E3414),ROUND(K3416+L3415-L3414,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3414=K$3245,K3416>0),ROUND(K3416,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3414<=K$3245,K$3245<=$E3414),ROUND(K3416-K3417,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3417+K3414,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3414=K$3245,ROUND($F3415,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3413,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3425,0)","v":"nazwa ST: "},null,{"$f":"D3413+1","v":15},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3425,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3425,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3425,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3425,0)","v":0},{"$f":"ROUND(MAX(K3429:AE3429),0)","v":0},{"$f":"OFFSET($I$787,D3425,0)","v":0},{"$f":"OFFSET($G$787,D3425,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3426=K$3245,ROUND($D3427,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3426<=K$3245,K$3245<=$E3426),ROUND(K3427-K3426,0),0)","v":0},{"$f":"IF(AND($D3426<=L$3245,L$3245<=$E3426),ROUND(K3428+L3427-L3426,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3426=K$3245,K3428>0),ROUND(K3428,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3426<=K$3245,K$3245<=$E3426),ROUND(K3428-K3429,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3429+K3426,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3426=K$3245,ROUND($F3427,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3425,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3437,0)","v":"nazwa ST: "},null,{"$f":"D3425+1","v":16},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3437,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3437,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3437,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3437,0)","v":0},{"$f":"ROUND(MAX(K3441:AE3441),0)","v":0},{"$f":"OFFSET($I$787,D3437,0)","v":0},{"$f":"OFFSET($G$787,D3437,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3438=K$3245,ROUND($D3439,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3438<=K$3245,K$3245<=$E3438),ROUND(K3439-K3438,0),0)","v":0},{"$f":"IF(AND($D3438<=L$3245,L$3245<=$E3438),ROUND(K3440+L3439-L3438,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3438=K$3245,K3440>0),ROUND(K3440,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3438<=K$3245,K$3245<=$E3438),ROUND(K3440-K3441,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3441+K3438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3438=K$3245,ROUND($F3439,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3437,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3449,0)","v":"nazwa ST: "},null,{"$f":"D3437+1","v":17},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3449,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3449,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3449,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3449,0)","v":0},{"$f":"ROUND(MAX(K3453:AE3453),0)","v":0},{"$f":"OFFSET($I$787,D3449,0)","v":0},{"$f":"OFFSET($G$787,D3449,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3450=K$3245,ROUND($D3451,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3450<=K$3245,K$3245<=$E3450),ROUND(K3451-K3450,0),0)","v":0},{"$f":"IF(AND($D3450<=L$3245,L$3245<=$E3450),ROUND(K3452+L3451-L3450,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3450=K$3245,K3452>0),ROUND(K3452,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3450<=K$3245,K$3245<=$E3450),ROUND(K3452-K3453,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3453+K3450,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3450=K$3245,ROUND($F3451,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3449,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3461,0)","v":"nazwa ST: "},null,{"$f":"D3449+1","v":18},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3461,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3461,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3461,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3461,0)","v":0},{"$f":"ROUND(MAX(K3465:AE3465),0)","v":0},{"$f":"OFFSET($I$787,D3461,0)","v":0},{"$f":"OFFSET($G$787,D3461,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3462=K$3245,ROUND($D3463,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3462<=K$3245,K$3245<=$E3462),ROUND(K3463-K3462,0),0)","v":0},{"$f":"IF(AND($D3462<=L$3245,L$3245<=$E3462),ROUND(K3464+L3463-L3462,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3462=K$3245,K3464>0),ROUND(K3464,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3462<=K$3245,K$3245<=$E3462),ROUND(K3464-K3465,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3465+K3462,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3462=K$3245,ROUND($F3463,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3461,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,{"$f":"\"nazwa ST: \"&OFFSET($B$787,D3473,0)","v":"nazwa ST: "},null,{"$f":"D3461+1","v":19},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"rok zakupu // rok zniszczenia",null,{"$f":"OFFSET($D$787,D3473,0)","v":0},{"$f":"YEAR(OFFSET($E$787,D3473,0))","v":1900},null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(OFFSET($K$787,$D3473,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"wartość netto // wartość złomu // wartość dotacji // poziom dofinansowania",null,{"$f":"OFFSET($C$787,D3473,0)","v":0},{"$f":"ROUND(MAX(K3477:AE3477),0)","v":0},{"$f":"OFFSET($I$787,D3473,0)","v":0},{"$f":"OFFSET($G$787,D3473,0)","v":0},null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"IF($D3474=K$3245,ROUND($D3475,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",{"$f":"IF(AND($D3474<=K$3245,K$3245<=$E3474),ROUND(K3475-K3474,0),0)","v":0},{"$f":"IF(AND($D3474<=L$3245,L$3245<=$E3474),ROUND(K3476+L3475-L3474,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",{"$f":"IF(AND($E3474=K$3245,K3476>0),ROUND(K3476,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",{"$f":"IF(AND($D3474<=K$3245,K$3245<=$E3474),ROUND(K3476-K3477,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",{"$f":"ROUND(K3477+K3474,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",{"$f":"IF($D3474=K$3245,ROUND($F3475,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do amortyzacji do RZiS →",{"$f":"ROUND(OFFSET($K$810,$D3473,K$3243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →"]
[null,"ostatni wiersz"]
[]
[null,"ZNISZCZENIA - PODSUMOWANIE",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,"zaplanowane zniszczenia →",{"$f":"ROUND(K3474+K3462+K3450+K3438+K3426+K3414+K3402+K3390+K3378+K3366+K3354+K3342+K3330+K3318+K3306+K3294+K3282+K3270+K3258+K3246,0)","v":0},{"$f":"ROUND(L3474+L3462+L3450+L3438+L3426+L3414+L3402+L3390+L3378+L3366+L3354+L3342+L3330+L3318+L3306+L3294+L3282+L3270+L3258+L3246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"zakup [do tabeli Nakłady inwestycyjne] →",{"$f":"ROUND(K3475+K3463+K3451+K3439+K3427+K3415+K3403+K3391+K3379+K3367+K3355+K3343+K3331+K3319+K3307+K3295+K3283+K3271+K3259+K3247,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość bieżąca →",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość złomu →",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"wartość końcowa →",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"amortyzacja do RZiS →",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja →",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"dotacja do RZiS →",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tutaj występuje dotacja do amortyzacji, tj. tej części która jest używana a potem zniszczona. Nie jest to rozliczane w czasie, dlatego usunąłem wartości w wierszu Rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,"dotacja rozliczenia międzyokresowe bierne →",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ostatni wiersz"]
[]
[]
[]
[]
[null,"ZNISZCZONE ŚRODKI TRWAŁE - tabela pomocnicza do liczenia opłacalności w arkuszu Opłacalność"]
[]
[null,"środki trwałe / składniki majątku podlegające zniszczeniu \nw trakcie realizacji projektu","wartość netto","rok zakupu","rok i miesiąc zniszczenia","kwalifikowalne","dofinansowanie %","wartość złomu","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"B787","v":0},{"$f":"C787","v":0},0,"00:00:00",0,0,0,0,{"$f":"J787","v":"wstaw dane"},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,C3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,D3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,E3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,F3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,G3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,H3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,I3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,J3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,K3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,L3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,M3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,N3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,O3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,P3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,Q3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,R3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,S3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,T3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,U3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,V3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0},{"$f":"ROUND(IF(AND($D3503=LataProjekcji,W3503>0,$J3503=\"ok\"),$C3503,0),0)","v":0}]
[null,{"$f":"B788","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B789","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B790","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B791","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B792","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B793","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B794","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B795","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B796","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B797","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B798","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B799","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B800","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B801","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B802","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B803","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B804","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B805","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B806","v":0},0,0,"00:00:00",0,0,0,0,"wstaw dane",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,{"$f":"SUM(H3503:H3522)","v":0},{"$f":"SUM(I3503:I3522)","v":0},null,{"$f":"SUM(K3503:K3522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X3503:X3522)","v":0},{"$f":"SUM(Y3503:Y3522)","v":0},{"$f":"SUM(Z3503:Z3522)","v":0},0,0,0,0,0]

{"sheet":"Rozliczenie dotacji","index":6,"n_rows":1324,"n_cols":31,"rows_kept":1324,"cut":false,"hidden":false,"merged":[[1,1,2,30],[326,1,327,30]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16},{"$f":"Założenia!AB27","v":17},{"$f":"Założenia!AC27","v":18},{"$f":"Założenia!AD27","v":19},{"$f":"Założenia!AE27","v":20}]
[null,"Działalność dotychczasowa (bez Projektu)",null,null,null,null,null,null,null,{"$f":"Założenia!J28","v":""},{"$f":"Założenia!K28","v":"Uzupełnij dane"},{"$f":"Założenia!L28","v":""},{"$f":"Założenia!M28","v":""},{"$f":"Założenia!N28","v":""},{"$f":"Założenia!O28","v":""},{"$f":"Założenia!P28","v":""},{"$f":"Założenia!Q28","v":""},{"$f":"Założenia!R28","v":""},{"$f":"Założenia!S28","v":""},{"$f":"Założenia!T28","v":""},{"$f":"Założenia!U28","v":""},{"$f":"Założenia!V28","v":""},{"$f":"Założenia!W28","v":""},{"$f":"Założenia!X28","v":""},{"$f":"Założenia!Y28","v":""},{"$f":"Założenia!Z28","v":""},{"$f":"Założenia!AA28","v":""},{"$f":"Założenia!AB28","v":""},{"$f":"Założenia!AC28","v":""},{"$f":"Założenia!AD28","v":""},{"$f":"Założenia!AE28","v":""}]
[]
[null,null,null,null,null,"dane za ostatni okres:",null,null,null,"w tym otrzymane dotacje:"]
[null,"Rozliczenia międzyokresowe bierne (pasywa)",null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),ROUND('Sprawozdania finansowe'!E141,0),ROUND('Sprawozdania finansowe'!F141,0))","v":0}]
[]
[null,"Rozterminowanie dotacji otrzymanych w latach poprzednich"]
[]
[]
[]
[]
[]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K18:K22),0)","v":0},{"$f":"ROUND(SUM(L18:L22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X18:X22),0)","v":0},{"$f":"ROUND(SUM(Y18:Y22),0)","v":0},0,0,{"$f":"ROUND(SUM(AB18:AB22),0)","v":0},0,0,0]
[]
[null,"Rozliczenia międzyokresowe bierne (pasywa) - dotacje otrzymane w latach poprzednich",null,null,null,null,null,null,null,null,{"$f":"ROUND(J15-K23,0)","v":0},{"$f":"ROUND(K25-L23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W25-X23,0)","v":0},{"$f":"ROUND(X25-Y23,0)","v":0},0,0,{"$f":"ROUND(AA25-AB23,0)","v":0},{"$f":"ROUND(AB25-AC23,0)","v":0},{"$f":"ROUND(AC25-AD23,0)","v":0},{"$f":"ROUND(AD25-AE23,0)","v":0}]
[]
[null,"Dotacje otrzymane w latach objętych prognozą"]
[]
[]
[]
[]
[]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K28:K32),0)","v":0},{"$f":"ROUND(SUM(L28:L32),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X28:X32),0)","v":0},{"$f":"ROUND(SUM(Y28:Y32),0)","v":0},0,0,{"$f":"ROUND(SUM(AB28:AB32),0)","v":0},0,0,0]
[null,"Razem narastajaco",null,null,null,null,null,null,null,null,{"$f":"K33","v":0},{"$f":"K34+L33","v":0},{"$f":"L34+M33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W34+X33","v":0},{"$f":"X34+Y33","v":0},0,0,{"$f":"AA34+AB33","v":0},{"$f":"AB34+AC33","v":0},{"$f":"AC34+AD33","v":0},{"$f":"AD34+AE33","v":0}]
[null,"Pozostaje do rozliczenia",null,null,null,null,null,null,null,null,{"$f":"K45","v":0},{"$f":"L45","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X45","v":0},{"$f":"Y45","v":0},0,0,{"$f":"AB45","v":0},0,0,0]
[]
[null,"Rozterminowanie dotacji otrzymanych w latach objętych prognozą"]
[null,{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""}]
[null,{"$f":"IF(ISBLANK(B29),\"\",B29)","v":""}]
[null,{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""}]
[null,{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""}]
[null,{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""}]
[null,"Razem (do Pozostałych przychodów operacyjnych)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K38:K42),0)","v":0},{"$f":"ROUND(SUM(L38:L42),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X38:X42),0)","v":0},{"$f":"ROUND(SUM(Y38:Y42),0)","v":0},0,0,{"$f":"ROUND(SUM(AB38:AB42),0)","v":0},0,0,0]
[null,"Razem narastajaco",null,null,null,null,null,null,null,null,{"$f":"K43","v":0},{"$f":"K44+L43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X44+Y43","v":0},{"$f":"Y44+Z43","v":0},{"$f":"Z44+AA43","v":0},{"$f":"AA44+AB43","v":0},{"$f":"AB44+AC43","v":0},{"$f":"AC44+AD43","v":0},{"$f":"AD44+AE43","v":0}]
[null,"Pozostaje do rozliczenia",null,null,null,null,null,null,null,null,{"$f":"K34-K44","v":0},{"$f":"L34-L44","v":0},{"$f":"M34-M44","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X34-X44","v":0},{"$f":"Y34-Y44","v":0},0,0,{"$f":"AB34-AB44","v":0},0,0,0]
[]
[null,"Pozostałe przychody operacyjne - dotacje",null,null,null,null,null,null,null,null,{"$f":"K12","v":"Uzupełnij dane"},"","","","","","","","","","","","",{"$f":"X12","v":""},{"$f":"Y12","v":""},"","",{"$f":"AB12","v":""},"","",""]
[null," - otrzymane w latach poprzednich",null,null,null,null,null,null,null,null,{"$f":"K23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X23","v":0},{"$f":"Y23","v":0},0,0,{"$f":"AB23","v":0},0,0,0]
[null," - otrzymane w latach objętych prognozą",null,null,null,null,null,null,null,null,{"$f":"K43","v":0},{"$f":"L43","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X43","v":0},{"$f":"Y43","v":0},0,0,{"$f":"AB43","v":0},0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K48:K49)","v":0},{"$f":"SUM(L48:L49)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X48:X49)","v":0},{"$f":"SUM(Y48:Y49)","v":0},0,0,{"$f":"SUM(AB48:AB49)","v":0},0,0,0]
[]
[]
[null,"Rozliczenia międzyokresowe bierne (pasywa)",null,null,null,null,null,null,null,null,{"$f":"K12","v":"Uzupełnij dane"},"","","","","","","","","","","","",{"$f":"X12","v":""},{"$f":"Y12","v":""},"","",{"$f":"AB12","v":""},"","",""]
[null," - otrzymane w latach poprzednich",null,null,null,null,null,null,null,null,{"$f":"K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X25","v":0},{"$f":"Y25","v":0},0,0,{"$f":"AB25","v":0},0,0,0]
[null," - otrzymane w latach objętych prognozą",null,null,null,null,null,null,null,null,{"$f":"K34-K44","v":0},{"$f":"L34-L44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X34-X44","v":0},{"$f":"Y34-Y44","v":0},0,0,{"$f":"AB34-AB44","v":0},0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"K54+K55","v":0},{"$f":"L54+L55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X54+X55","v":0},{"$f":"Y54+Y55","v":0},0,0,{"$f":"AB54+AB55","v":0},0,0,0]
[]
[]
[null,"Projekt",null,null,null,null,null,null,null,null,{"$f":"K12","v":"Uzupełnij dane"},"","","","","","","","","","","","",{"$f":"X12","v":""},{"$f":"Y12","v":""},"","",{"$f":"AB12","v":""},"","",""]
[]
[null,"koszty zakończonych prac rozwojowych","wartość netto","rok i miesiąc zakończenia","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji"]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B195),\"\",'Środki trwałe'!B195)","v":"koszty zakończonych prac rozwojowych"},{"$f":"IF(ISBLANK('Środki trwałe'!D195),\"\",'Środki trwałe'!D195)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E195),\"\",'Środki trwałe'!E195)","v":""},{"$f":"IFERROR(ROUND(F62/C62,3),0)","v":0},{"$f":"MAX('Koszty operacyjne'!J1412:AE1412)","v":0},null,null,null,{"$f":"'Środki trwałe'!C195","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D62)=LataProjekcji,$F62>0),$F62,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D62)=LataProjekcji,$F62>0),$F62,0),0),0)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B196),\"\",'Środki trwałe'!B196)","v":"koszty zakończonych prac rozwojowych"},{"$f":"IF(ISBLANK('Środki trwałe'!D196),\"\",'Środki trwałe'!D196)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E196),\"\",'Środki trwałe'!E196)","v":""},{"$f":"IF(AND('Środki trwałe'!F1176=\"tak\",'Środki trwałe'!G1176=\"nie\"),'Środki trwałe'!H1176,0)","v":0},{"$f":"IFERROR(IF(E63=0,0,ROUND(E63*C63,0)),0)","v":0},null,null,null,{"$f":"'Środki trwałe'!C196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B197),\"\",'Środki trwałe'!B197)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D197),\"\",'Środki trwałe'!D197)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E197),\"\",'Środki trwałe'!E197)","v":""},{"$f":"IF(AND('Środki trwałe'!F197=\"tak\",'Środki trwałe'!G197=\"nie\"),'Środki trwałe'!H197,0)","v":0},{"$f":"IFERROR(IF(E64=0,0,ROUND(E64*C64,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F197=\"tak\",'Środki trwałe'!G197=\"tak\"),'Środki trwałe'!I197,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C197),\"\",'Środki trwałe'!C197)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B198),\"\",'Środki trwałe'!B198)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D198),\"\",'Środki trwałe'!D198)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E198),\"\",'Środki trwałe'!E198)","v":""},{"$f":"IF(AND('Środki trwałe'!F198=\"tak\",'Środki trwałe'!G198=\"nie\"),'Środki trwałe'!H198,0)","v":0},{"$f":"IFERROR(IF(E65=0,0,ROUND(E65*C65,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F198=\"tak\",'Środki trwałe'!G198=\"tak\"),'Środki trwałe'!I198,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C198),\"\",'Środki trwałe'!C198)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B199),\"\",'Środki trwałe'!B199)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D199),\"\",'Środki trwałe'!D199)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E199),\"\",'Środki trwałe'!E199)","v":""},{"$f":"IF(AND('Środki trwałe'!F199=\"tak\",'Środki trwałe'!G199=\"nie\"),'Środki trwałe'!H199,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F199=\"tak\",'Środki trwałe'!G199=\"tak\"),'Środki trwałe'!I199,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C199),\"\",'Środki trwałe'!C199)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B200),\"\",'Środki trwałe'!B200)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D200),\"\",'Środki trwałe'!D200)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E200),\"\",'Środki trwałe'!E200)","v":""},{"$f":"IF(AND('Środki trwałe'!F200=\"tak\",'Środki trwałe'!G200=\"nie\"),'Środki trwałe'!H200,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F200=\"tak\",'Środki trwałe'!G200=\"tak\"),'Środki trwałe'!I200,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C200),\"\",'Środki trwałe'!C200)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B201),\"\",'Środki trwałe'!B201)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D201),\"\",'Środki trwałe'!D201)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E201),\"\",'Środki trwałe'!E201)","v":""},{"$f":"IF(AND('Środki trwałe'!F201=\"tak\",'Środki trwałe'!G201=\"nie\"),'Środki trwałe'!H201,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F201=\"tak\",'Środki trwałe'!G201=\"tak\"),'Środki trwałe'!I201,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C201),\"\",'Środki trwałe'!C201)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B202),\"\",'Środki trwałe'!B202)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D202),\"\",'Środki trwałe'!D202)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E202),\"\",'Środki trwałe'!E202)","v":""},{"$f":"IF(AND('Środki trwałe'!F202=\"tak\",'Środki trwałe'!G202=\"nie\"),'Środki trwałe'!H202,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F202=\"tak\",'Środki trwałe'!G202=\"tak\"),'Środki trwałe'!I202,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C202),\"\",'Środki trwałe'!C202)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B203),\"\",'Środki trwałe'!B203)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D203),\"\",'Środki trwałe'!D203)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E203),\"\",'Środki trwałe'!E203)","v":""},{"$f":"IF(AND('Środki trwałe'!F203=\"tak\",'Środki trwałe'!G203=\"nie\"),'Środki trwałe'!H203,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F203=\"tak\",'Środki trwałe'!G203=\"tak\"),'Środki trwałe'!I203,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C203),\"\",'Środki trwałe'!C203)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B204),\"\",'Środki trwałe'!B204)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D204),\"\",'Środki trwałe'!D204)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E204),\"\",'Środki trwałe'!E204)","v":""},{"$f":"IF(AND('Środki trwałe'!F204=\"tak\",'Środki trwałe'!G204=\"nie\"),'Środki trwałe'!H204,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F204=\"tak\",'Środki trwałe'!G204=\"tak\"),'Środki trwałe'!I204,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C204),\"\",'Środki trwałe'!C204)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B205),\"\",'Środki trwałe'!B205)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D205),\"\",'Środki trwałe'!D205)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E205),\"\",'Środki trwałe'!E205)","v":""},{"$f":"IF(AND('Środki trwałe'!F205=\"tak\",'Środki trwałe'!G205=\"nie\"),'Środki trwałe'!H205,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F205=\"tak\",'Środki trwałe'!G205=\"tak\"),'Środki trwałe'!I205,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C205),\"\",'Środki trwałe'!C205)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B206),\"\",'Środki trwałe'!B206)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D206),\"\",'Środki trwałe'!D206)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E206),\"\",'Środki trwałe'!E206)","v":""},{"$f":"IF(AND('Środki trwałe'!F206=\"tak\",'Środki trwałe'!G206=\"nie\"),'Środki trwałe'!H206,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F206=\"tak\",'Środki trwałe'!G206=\"tak\"),'Środki trwałe'!I206,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C206),\"\",'Środki trwałe'!C206)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B207),\"\",'Środki trwałe'!B207)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D207),\"\",'Środki trwałe'!D207)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E207),\"\",'Środki trwałe'!E207)","v":""},{"$f":"IF(AND('Środki trwałe'!F207=\"tak\",'Środki trwałe'!G207=\"nie\"),'Środki trwałe'!H207,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F207=\"tak\",'Środki trwałe'!G207=\"tak\"),'Środki trwałe'!I207,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C207),\"\",'Środki trwałe'!C207)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B208),\"\",'Środki trwałe'!B208)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D208),\"\",'Środki trwałe'!D208)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E208),\"\",'Środki trwałe'!E208)","v":""},{"$f":"IF(AND('Środki trwałe'!F208=\"tak\",'Środki trwałe'!G208=\"nie\"),'Środki trwałe'!H208,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F208=\"tak\",'Środki trwałe'!G208=\"tak\"),'Środki trwałe'!I208,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C208),\"\",'Środki trwałe'!C208)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B209),\"\",'Środki trwałe'!B209)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D209),\"\",'Środki trwałe'!D209)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E209),\"\",'Środki trwałe'!E209)","v":""},{"$f":"IF(AND('Środki trwałe'!F209=\"tak\",'Środki trwałe'!G209=\"nie\"),'Środki trwałe'!H209,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F209=\"tak\",'Środki trwałe'!G209=\"tak\"),'Środki trwałe'!I209,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C209),\"\",'Środki trwałe'!C209)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B210),\"\",'Środki trwałe'!B210)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D210),\"\",'Środki trwałe'!D210)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E210),\"\",'Środki trwałe'!E210)","v":""},{"$f":"IF(AND('Środki trwałe'!F210=\"tak\",'Środki trwałe'!G210=\"nie\"),'Środki trwałe'!H210,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F210=\"tak\",'Środki trwałe'!G210=\"tak\"),'Środki trwałe'!I210,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C210),\"\",'Środki trwałe'!C210)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B211),\"\",'Środki trwałe'!B211)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D211),\"\",'Środki trwałe'!D211)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E211),\"\",'Środki trwałe'!E211)","v":""},{"$f":"IF(AND('Środki trwałe'!F211=\"tak\",'Środki trwałe'!G211=\"nie\"),'Środki trwałe'!H211,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F211=\"tak\",'Środki trwałe'!G211=\"tak\"),'Środki trwałe'!I211,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C211),\"\",'Środki trwałe'!C211)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D78)=LataProjekcji,$F78>0),$F78,0),0),0)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B212),\"\",'Środki trwałe'!B212)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D212),\"\",'Środki trwałe'!D212)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E212),\"\",'Środki trwałe'!E212)","v":""},{"$f":"IF(AND('Środki trwałe'!F212=\"tak\",'Środki trwałe'!G212=\"nie\"),'Środki trwałe'!H212,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F212=\"tak\",'Środki trwałe'!G212=\"tak\"),'Środki trwałe'!I212,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C212),\"\",'Środki trwałe'!C212)","v":""},0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D79)=LataProjekcji,$F79>0),$F79,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B213),\"\",'Środki trwałe'!B213)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D213),\"\",'Środki trwałe'!D213)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E213),\"\",'Środki trwałe'!E213)","v":""},{"$f":"IF(AND('Środki trwałe'!F213=\"tak\",'Środki trwałe'!G213=\"nie\"),'Środki trwałe'!H213,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F213=\"tak\",'Środki trwałe'!G213=\"tak\"),'Środki trwałe'!I213,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C213),\"\",'Środki trwałe'!C213)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B214),\"\",'Środki trwałe'!B214)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D214),\"\",'Środki trwałe'!D214)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E214),\"\",'Środki trwałe'!E214)","v":""},{"$f":"IF(AND('Środki trwałe'!F214=\"tak\",'Środki trwałe'!G214=\"nie\"),'Środki trwałe'!H214,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F214=\"tak\",'Środki trwałe'!G214=\"tak\"),'Środki trwałe'!I214,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C214),\"\",'Środki trwałe'!C214)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B215),\"\",'Środki trwałe'!B215)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D215),\"\",'Środki trwałe'!D215)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E215),\"\",'Środki trwałe'!E215)","v":""},{"$f":"IF(AND('Środki trwałe'!F215=\"tak\",'Środki trwałe'!G215=\"nie\"),'Środki trwałe'!H215,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F215=\"tak\",'Środki trwałe'!G215=\"tak\"),'Środki trwałe'!I215,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C215),\"\",'Środki trwałe'!C215)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B216),\"\",'Środki trwałe'!B216)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D216),\"\",'Środki trwałe'!D216)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E216),\"\",'Środki trwałe'!E216)","v":""},{"$f":"IF(AND('Środki trwałe'!F216=\"tak\",'Środki trwałe'!G216=\"nie\"),'Środki trwałe'!H216,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F216=\"tak\",'Środki trwałe'!G216=\"tak\"),'Środki trwałe'!I216,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C216),\"\",'Środki trwałe'!C216)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D83)=LataProjekcji,$F83>0),$F83,0),0),0)","v":0},0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C62:C83)","v":0},null,null,{"$f":"SUM(F62:F83)","v":0},null,null,null,null,{"$f":"ROUND(SUM(K62:K83),0)","v":0},{"$f":"ROUND(SUM(L62:L83),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X62:X83),0)","v":0},{"$f":"ROUND(SUM(Y62:Y83),0)","v":0},0,0,{"$f":"ROUND(SUM(AB62:AB83),0)","v":0},0,0,0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K382+K389+K396+K403+K529+K410+K417+K424+K431+K438+K445+K452+K459+K466+K473+K480+K487+K494+K501+K508+K515+K522,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X382+X389+X396+X403+X529+X410+X417+X424+X431+X438+X445+X452+X459+X466+X473+X480+X487+X494+X501+X508+X515+X522,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y382+Y389+Y396+Y403+Y529+Y410+Y417+Y424+Y431+Y438+Y445+Y452+Y459+Y466+Y473+Y480+Y487+Y494+Y501+Y508+Y515+Y522,0),0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB382+AB389+AB396+AB403+AB529+AB410+AB417+AB424+AB431+AB438+AB445+AB452+AB459+AB466+AB473+AB480+AB487+AB494+AB501+AB508+AB515+AB522,0),0)","v":0},0,0,0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K383+K390+K397+K404+K530+K411+K418+K425+K432+K439+K446+K453+K460+K467+K474+K481+K488+K495+K502+K509+K516+K523,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X383+X390+X397+X404+X530+X411+X418+X425+X432+X439+X446+X453+X460+X467+X474+X481+X488+X495+X502+X509+X516+X523,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y383+Y390+Y397+Y404+Y530+Y411+Y418+Y425+Y432+Y439+Y446+Y453+Y460+Y467+Y474+Y481+Y488+Y495+Y502+Y509+Y516+Y523,0),0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB383+AB390+AB397+AB404+AB530+AB411+AB418+AB425+AB432+AB439+AB446+AB453+AB460+AB467+AB474+AB481+AB488+AB495+AB502+AB509+AB516+AB523,0),0)","v":0},0,0,0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K265","v":0},{"$f":"'Środki trwałe'!L265","v":0},{"$f":"'Środki trwałe'!M265","v":0},{"$f":"'Środki trwałe'!N265","v":0},{"$f":"'Środki trwałe'!O265","v":0},{"$f":"'Środki trwałe'!P265","v":0},{"$f":"'Środki trwałe'!Q265","v":0},{"$f":"'Środki trwałe'!R265","v":0},{"$f":"'Środki trwałe'!S265","v":0},{"$f":"'Środki trwałe'!T265","v":0},{"$f":"'Środki trwałe'!U265","v":0},{"$f":"'Środki trwałe'!V265","v":0},{"$f":"'Środki trwałe'!W265","v":0},{"$f":"'Środki trwałe'!X265","v":0},{"$f":"'Środki trwałe'!Y265","v":0},{"$f":"'Środki trwałe'!Z265","v":0},{"$f":"'Środki trwałe'!AA265","v":0},{"$f":"'Środki trwałe'!AB265","v":0},{"$f":"'Środki trwałe'!AC265","v":0},{"$f":"'Środki trwałe'!AD265","v":0},{"$f":"'Środki trwałe'!AE265","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K384+K391+K398+K405+K531+K412+K419+K426+K433+K440+K447+K454+K461+K468+K475+K482+K489+K496+K503+K510+K517+K524,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X384+X391+X398+X405+X531+X412+X419+X426+X433+X440+X447+X454+X461+X468+X475+X482+X489+X496+X503+X510+X517+X524,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(AB384+AB391+AB398+AB405+AB531+AB412+AB419+AB426+AB433+AB440+AB447+AB454+AB461+AB468+AB475+AB482+AB489+AB496+AB503+AB510+AB517+AB524,0),0)","v":0},0,0,0]
[]
[]
[null,"inne wartości niematerialne i prawne","wartość netto","rok i miesiąc zakupu","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B269),\"\",'Środki trwałe'!B269)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D269),\"\",'Środki trwałe'!D269)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E269),\"\",'Środki trwałe'!E269)","v":""},{"$f":"IF(AND('Środki trwałe'!F269=\"tak\",'Środki trwałe'!G269=\"nie\"),'Środki trwałe'!H269,0)","v":0},{"$f":"IFERROR(IF(E92=0,0,ROUND(E92*C92,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F269=\"tak\",'Środki trwałe'!G269=\"tak\"),'Środki trwałe'!I269,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C269),\"\",'Środki trwałe'!C269)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D92)=LataProjekcji,$F92>0),$F92,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B270),\"\",'Środki trwałe'!B270)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D270),\"\",'Środki trwałe'!D270)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E270),\"\",'Środki trwałe'!E270)","v":""},{"$f":"IF(AND('Środki trwałe'!F270=\"tak\",'Środki trwałe'!G270=\"nie\"),'Środki trwałe'!H270,0)","v":0},{"$f":"IFERROR(IF(E93=0,0,ROUND(E93*C93,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F270=\"tak\",'Środki trwałe'!G270=\"tak\"),'Środki trwałe'!I270,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C270),\"\",'Środki trwałe'!C270)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B271),\"\",'Środki trwałe'!B271)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D271),\"\",'Środki trwałe'!D271)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E271),\"\",'Środki trwałe'!E271)","v":""},{"$f":"IF(AND('Środki trwałe'!F271=\"tak\",'Środki trwałe'!G271=\"nie\"),'Środki trwałe'!H271,0)","v":0},{"$f":"IFERROR(IF(E94=0,0,ROUND(E94*C94,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F271=\"tak\",'Środki trwałe'!G271=\"tak\"),'Środki trwałe'!I271,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C271),\"\",'Środki trwałe'!C271)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B272),\"\",'Środki trwałe'!B272)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D272),\"\",'Środki trwałe'!D272)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E272),\"\",'Środki trwałe'!E272)","v":""},{"$f":"IF(AND('Środki trwałe'!F272=\"tak\",'Środki trwałe'!G272=\"nie\"),'Środki trwałe'!H272,0)","v":0},{"$f":"IFERROR(IF(E95=0,0,ROUND(E95*C95,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F272=\"tak\",'Środki trwałe'!G272=\"tak\"),'Środki trwałe'!I272,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C272),\"\",'Środki trwałe'!C272)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D95)=LataProjekcji,$F95>0),$F95,0),0),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B273),\"\",'Środki trwałe'!B273)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D273),\"\",'Środki trwałe'!D273)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E273),\"\",'Środki trwałe'!E273)","v":""},{"$f":"IF(AND('Środki trwałe'!F273=\"tak\",'Środki trwałe'!G273=\"nie\"),'Środki trwałe'!H273,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F273=\"tak\",'Środki trwałe'!G273=\"tak\"),'Środki trwałe'!I273,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C273),\"\",'Środki trwałe'!C273)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B274),\"\",'Środki trwałe'!B274)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D274),\"\",'Środki trwałe'!D274)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E274),\"\",'Środki trwałe'!E274)","v":""},{"$f":"IF(AND('Środki trwałe'!F274=\"tak\",'Środki trwałe'!G274=\"nie\"),'Środki trwałe'!H274,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F274=\"tak\",'Środki trwałe'!G274=\"tak\"),'Środki trwałe'!I274,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C274),\"\",'Środki trwałe'!C274)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B275),\"\",'Środki trwałe'!B275)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D275),\"\",'Środki trwałe'!D275)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E275),\"\",'Środki trwałe'!E275)","v":""},{"$f":"IF(AND('Środki trwałe'!F275=\"tak\",'Środki trwałe'!G275=\"nie\"),'Środki trwałe'!H275,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F275=\"tak\",'Środki trwałe'!G275=\"tak\"),'Środki trwałe'!I275,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C275),\"\",'Środki trwałe'!C275)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B276),\"\",'Środki trwałe'!B276)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D276),\"\",'Środki trwałe'!D276)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E276),\"\",'Środki trwałe'!E276)","v":""},{"$f":"IF(AND('Środki trwałe'!F276=\"tak\",'Środki trwałe'!G276=\"nie\"),'Środki trwałe'!H276,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F276=\"tak\",'Środki trwałe'!G276=\"tak\"),'Środki trwałe'!I276,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C276),\"\",'Środki trwałe'!C276)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B277),\"\",'Środki trwałe'!B277)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D277),\"\",'Środki trwałe'!D277)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E277),\"\",'Środki trwałe'!E277)","v":""},{"$f":"IF(AND('Środki trwałe'!F277=\"tak\",'Środki trwałe'!G277=\"nie\"),'Środki trwałe'!H277,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F277=\"tak\",'Środki trwałe'!G277=\"tak\"),'Środki trwałe'!I277,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C277),\"\",'Środki trwałe'!C277)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B278),\"\",'Środki trwałe'!B278)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D278),\"\",'Środki trwałe'!D278)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E278),\"\",'Środki trwałe'!E278)","v":""},{"$f":"IF(AND('Środki trwałe'!F278=\"tak\",'Środki trwałe'!G278=\"nie\"),'Środki trwałe'!H278,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F278=\"tak\",'Środki trwałe'!G278=\"tak\"),'Środki trwałe'!I278,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C278),\"\",'Środki trwałe'!C278)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B279),\"\",'Środki trwałe'!B279)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D279),\"\",'Środki trwałe'!D279)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E279),\"\",'Środki trwałe'!E279)","v":""},{"$f":"IF(AND('Środki trwałe'!F279=\"tak\",'Środki trwałe'!G279=\"nie\"),'Środki trwałe'!H279,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F279=\"tak\",'Środki trwałe'!G279=\"tak\"),'Środki trwałe'!I279,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C279),\"\",'Środki trwałe'!C279)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B280),\"\",'Środki trwałe'!B280)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D280),\"\",'Środki trwałe'!D280)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E280),\"\",'Środki trwałe'!E280)","v":""},{"$f":"IF(AND('Środki trwałe'!F280=\"tak\",'Środki trwałe'!G280=\"nie\"),'Środki trwałe'!H280,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F280=\"tak\",'Środki trwałe'!G280=\"tak\"),'Środki trwałe'!I280,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C280),\"\",'Środki trwałe'!C280)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B281),\"\",'Środki trwałe'!B281)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D281),\"\",'Środki trwałe'!D281)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E281),\"\",'Środki trwałe'!E281)","v":""},{"$f":"IF(AND('Środki trwałe'!F281=\"tak\",'Środki trwałe'!G281=\"nie\"),'Środki trwałe'!H281,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F281=\"tak\",'Środki trwałe'!G281=\"tak\"),'Środki trwałe'!I281,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C281),\"\",'Środki trwałe'!C281)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B282),\"\",'Środki trwałe'!B282)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D282),\"\",'Środki trwałe'!D282)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E282),\"\",'Środki trwałe'!E282)","v":""},{"$f":"IF(AND('Środki trwałe'!F282=\"tak\",'Środki trwałe'!G282=\"nie\"),'Środki trwałe'!H282,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F282=\"tak\",'Środki trwałe'!G282=\"tak\"),'Środki trwałe'!I282,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C282),\"\",'Środki trwałe'!C282)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B283),\"\",'Środki trwałe'!B283)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D283),\"\",'Środki trwałe'!D283)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E283),\"\",'Środki trwałe'!E283)","v":""},{"$f":"IF(AND('Środki trwałe'!F283=\"tak\",'Środki trwałe'!G283=\"nie\"),'Środki trwałe'!H283,0)","v":0},{"$f":"IFERROR(IF(E106=0,0,ROUND(E106*C106,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F283=\"tak\",'Środki trwałe'!G283=\"tak\"),'Środki trwałe'!I283,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C283),\"\",'Środki trwałe'!C283)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C92:C106)","v":0},null,null,{"$f":"SUM(F92:F106)","v":0},{"$f":"SUM(G92:G106)","v":0},null,null,null,{"$f":"ROUND(SUM(K92:K106),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X92:X106),0)","v":0},{"$f":"ROUND(SUM(Y92:Y106),0)","v":0},0,0,{"$f":"ROUND(SUM(AB92:AB106),0)","v":0},0,0,0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K539+K546+K553+K560+K637+K630+K623+K616+K609+K602+K595+K588+K581+K574+K567,0)","v":0},{"$f":"ROUND(L539+L546+L553+L560+L637+L630+L623+L616+L609+L602+L595+L588+L581+L574+L567,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X539+X546+X553+X560+X637+X630+X623+X616+X609+X602+X595+X588+X581+X574+X567,0)","v":0},{"$f":"ROUND(Y539+Y546+Y553+Y560+Y637+Y630+Y623+Y616+Y609+Y602+Y595+Y588+Y581+Y574+Y567,0)","v":0},0,0,{"$f":"ROUND(AB539+AB546+AB553+AB560+AB637+AB630+AB623+AB616+AB609+AB602+AB595+AB588+AB581+AB574+AB567,0)","v":0},0,0,0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K540+K547+K554+K561+K638+K631+K624+K617+K610+K603+K596+K589+K582+K575+K568,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X540+X547+X554+X561+X638+X631+X624+X617+X610+X603+X596+X589+X582+X575+X568,0)","v":0},{"$f":"ROUND(Y540+Y547+Y554+Y561+Y638+Y631+Y624+Y617+Y610+Y603+Y596+Y589+Y582+Y575+Y568,0)","v":0},0,0,{"$f":"ROUND(AB540+AB547+AB554+AB561+AB638+AB631+AB624+AB617+AB610+AB603+AB596+AB589+AB582+AB575+AB568,0)","v":0},0,0,0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K322","v":0},{"$f":"'Środki trwałe'!L322","v":0},{"$f":"'Środki trwałe'!M322","v":0},{"$f":"'Środki trwałe'!N322","v":0},{"$f":"'Środki trwałe'!O322","v":0},{"$f":"'Środki trwałe'!P322","v":0},{"$f":"'Środki trwałe'!Q322","v":0},{"$f":"'Środki trwałe'!R322","v":0},{"$f":"'Środki trwałe'!S322","v":0},{"$f":"'Środki trwałe'!T322","v":0},{"$f":"'Środki trwałe'!U322","v":0},{"$f":"'Środki trwałe'!V322","v":0},{"$f":"'Środki trwałe'!W322","v":0},{"$f":"'Środki trwałe'!X322","v":0},{"$f":"'Środki trwałe'!Y322","v":0},{"$f":"'Środki trwałe'!Z322","v":0},{"$f":"'Środki trwałe'!AA322","v":0},{"$f":"'Środki trwałe'!AB322","v":0},{"$f":"'Środki trwałe'!AC322","v":0},{"$f":"'Środki trwałe'!AD322","v":0},{"$f":"'Środki trwałe'!AE322","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K541+K548+K555+K562+K639+K569+K576+K583+K590+K597+K604+K611+K618+K625+K632,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X541+X548+X555+X562+X639+X569+X576+X583+X590+X597+X604+X611+X618+X625+X632,0)","v":0},{"$f":"ROUND(Y541+Y548+Y555+Y562+Y639+Y569+Y576+Y583+Y590+Y597+Y604+Y611+Y618+Y625+Y632,0)","v":0},0,0,{"$f":"ROUND(AB541+AB548+AB555+AB562+AB639+AB569+AB576+AB583+AB590+AB597+AB604+AB611+AB618+AB625+AB632,0)","v":0},0,0,0]
[]
[]
[null,"grunty","wartość netto","rok i miesiąc zakupu","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B326),\"\",'Środki trwałe'!B326)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D326),\"\",'Środki trwałe'!D326)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E326),\"\",'Środki trwałe'!E326)","v":""},{"$f":"IF(AND('Środki trwałe'!F326=\"tak\",'Środki trwałe'!G326=\"nie\"),'Środki trwałe'!H326,0)","v":0},{"$f":"IFERROR(IF(E115=0,0,ROUND(E115*C115,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F326=\"tak\",'Środki trwałe'!G326=\"tak\"),'Środki trwałe'!I326,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C326),\"\",'Środki trwałe'!C326)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D115)=LataProjekcji,$F115>0),$F115,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B327),\"\",'Środki trwałe'!B327)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D327),\"\",'Środki trwałe'!D327)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E327),\"\",'Środki trwałe'!E327)","v":""},{"$f":"IF(AND('Środki trwałe'!F327=\"tak\",'Środki trwałe'!G327=\"nie\"),'Środki trwałe'!H327,0)","v":0},{"$f":"IFERROR(IF(E116=0,0,ROUND(E116*C116,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F327=\"tak\",'Środki trwałe'!G327=\"tak\"),'Środki trwałe'!I327,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C327),\"\",'Środki trwałe'!C327)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B328),\"\",'Środki trwałe'!B328)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D328),\"\",'Środki trwałe'!D328)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E328),\"\",'Środki trwałe'!E328)","v":""},{"$f":"IF(AND('Środki trwałe'!F328=\"tak\",'Środki trwałe'!G328=\"nie\"),'Środki trwałe'!H328,0)","v":0},{"$f":"IFERROR(IF(E117=0,0,ROUND(E117*C117,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F328=\"tak\",'Środki trwałe'!G328=\"tak\"),'Środki trwałe'!I328,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C328),\"\",'Środki trwałe'!C328)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B329),\"\",'Środki trwałe'!B329)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D329),\"\",'Środki trwałe'!D329)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E329),\"\",'Środki trwałe'!E329)","v":""},{"$f":"IF(AND('Środki trwałe'!F329=\"tak\",'Środki trwałe'!G329=\"nie\"),'Środki trwałe'!H329,0)","v":0},{"$f":"IFERROR(IF(E118=0,0,ROUND(E118*C118,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F329=\"tak\",'Środki trwałe'!G329=\"tak\"),'Środki trwałe'!I329,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C329),\"\",'Środki trwałe'!C329)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B330),\"\",'Środki trwałe'!B330)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D330),\"\",'Środki trwałe'!D330)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E330),\"\",'Środki trwałe'!E330)","v":""},{"$f":"IF(AND('Środki trwałe'!F330=\"tak\",'Środki trwałe'!G330=\"nie\"),'Środki trwałe'!H330,0)","v":0},{"$f":"IFERROR(IF(E119=0,0,ROUND(E119*C119,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F330=\"tak\",'Środki trwałe'!G330=\"tak\"),'Środki trwałe'!I330,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C330),\"\",'Środki trwałe'!C330)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C115:C119)","v":0},null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":0},null,null,null,{"$f":"ROUND(SUM(K115:K119),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X115:X119),0)","v":0},{"$f":"ROUND(SUM(Y115:Y119),0)","v":0},0,0,{"$f":"ROUND(SUM(AB115:AB119),0)","v":0},0,0,0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K647+K654+K661+K668+K675,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X647+X654+X661+X668+X675,0)","v":0},{"$f":"ROUND(Y647+Y654+Y661+Y668+Y675,0)","v":0},0,0,{"$f":"ROUND(AB647+AB654+AB661+AB668+AB675,0)","v":0},0,0,0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K648+K655+K662+K669+K676,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X648+X655+X662+X669+X676,0)","v":0},{"$f":"ROUND(Y648+Y655+Y662+Y669+Y676,0)","v":0},0,0,{"$f":"ROUND(AB648+AB655+AB662+AB669+AB676,0)","v":0},0,0,0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K349","v":0},{"$f":"'Środki trwałe'!L349","v":0},{"$f":"'Środki trwałe'!M349","v":0},{"$f":"'Środki trwałe'!N349","v":0},{"$f":"'Środki trwałe'!O349","v":0},{"$f":"'Środki trwałe'!P349","v":0},{"$f":"'Środki trwałe'!Q349","v":0},{"$f":"'Środki trwałe'!R349","v":0},{"$f":"'Środki trwałe'!S349","v":0},{"$f":"'Środki trwałe'!T349","v":0},{"$f":"'Środki trwałe'!U349","v":0},{"$f":"'Środki trwałe'!V349","v":0},{"$f":"'Środki trwałe'!W349","v":0},{"$f":"'Środki trwałe'!X349","v":0},{"$f":"'Środki trwałe'!Y349","v":0},{"$f":"'Środki trwałe'!Z349","v":0},{"$f":"'Środki trwałe'!AA349","v":0},{"$f":"'Środki trwałe'!AB349","v":0},{"$f":"'Środki trwałe'!AC349","v":0},{"$f":"'Środki trwałe'!AD349","v":0},{"$f":"'Środki trwałe'!AE349","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K649+K656+K663+K670+K677,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X649+X656+X663+X670+X677,0)","v":0},{"$f":"ROUND(Y649+Y656+Y663+Y670+Y677,0)","v":0},0,0,{"$f":"ROUND(AB649+AB656+AB663+AB670+AB677,0)","v":0},0,0,0]
[]
[]
[null,"budynki i budowle ","wartość netto","rok i miesiąc zakupu","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B353),\"\",'Środki trwałe'!B353)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D353),\"\",'Środki trwałe'!D353)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E353),\"\",'Środki trwałe'!E353)","v":""},{"$f":"IF(AND('Środki trwałe'!F353=\"tak\",'Środki trwałe'!G353=\"nie\"),'Środki trwałe'!H353,0)","v":0},{"$f":"IFERROR(IF(E128=0,0,ROUND(E128*C128,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F353=\"tak\",'Środki trwałe'!G353=\"tak\"),'Środki trwałe'!I353,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C353),\"\",'Środki trwałe'!C353)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D128)=LataProjekcji,$F128>0),$F128,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B354),\"\",'Środki trwałe'!B354)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D354),\"\",'Środki trwałe'!D354)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E354),\"\",'Środki trwałe'!E354)","v":""},{"$f":"IF(AND('Środki trwałe'!F354=\"tak\",'Środki trwałe'!G354=\"nie\"),'Środki trwałe'!H354,0)","v":0},{"$f":"IFERROR(IF(E129=0,0,ROUND(E129*C129,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F354=\"tak\",'Środki trwałe'!G354=\"tak\"),'Środki trwałe'!I354,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C354),\"\",'Środki trwałe'!C354)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B355),\"\",'Środki trwałe'!B355)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D355),\"\",'Środki trwałe'!D355)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E355),\"\",'Środki trwałe'!E355)","v":""},{"$f":"IF(AND('Środki trwałe'!F355=\"tak\",'Środki trwałe'!G355=\"nie\"),'Środki trwałe'!H355,0)","v":0},{"$f":"IFERROR(IF(E130=0,0,ROUND(E130*C130,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F355=\"tak\",'Środki trwałe'!G355=\"tak\"),'Środki trwałe'!I355,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C355),\"\",'Środki trwałe'!C355)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B356),\"\",'Środki trwałe'!B356)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D356),\"\",'Środki trwałe'!D356)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E356),\"\",'Środki trwałe'!E356)","v":""},{"$f":"IF(AND('Środki trwałe'!F356=\"tak\",'Środki trwałe'!G356=\"nie\"),'Środki trwałe'!H356,0)","v":0},{"$f":"IFERROR(IF(E131=0,0,ROUND(E131*C131,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F356=\"tak\",'Środki trwałe'!G356=\"tak\"),'Środki trwałe'!I356,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C356),\"\",'Środki trwałe'!C356)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D131)=LataProjekcji,$F131>0),$F131,0),0),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B357),\"\",'Środki trwałe'!B357)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D357),\"\",'Środki trwałe'!D357)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E357),\"\",'Środki trwałe'!E357)","v":""},{"$f":"IF(AND('Środki trwałe'!F357=\"tak\",'Środki trwałe'!G357=\"nie\"),'Środki trwałe'!H357,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F357=\"tak\",'Środki trwałe'!G357=\"tak\"),'Środki trwałe'!I357,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C357),\"\",'Środki trwałe'!C357)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B358),\"\",'Środki trwałe'!B358)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D358),\"\",'Środki trwałe'!D358)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E358),\"\",'Środki trwałe'!E358)","v":""},{"$f":"IF(AND('Środki trwałe'!F358=\"tak\",'Środki trwałe'!G358=\"nie\"),'Środki trwałe'!H358,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F358=\"tak\",'Środki trwałe'!G358=\"tak\"),'Środki trwałe'!I358,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C358),\"\",'Środki trwałe'!C358)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B359),\"\",'Środki trwałe'!B359)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D359),\"\",'Środki trwałe'!D359)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E359),\"\",'Środki trwałe'!E359)","v":""},{"$f":"IF(AND('Środki trwałe'!F359=\"tak\",'Środki trwałe'!G359=\"nie\"),'Środki trwałe'!H359,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F359=\"tak\",'Środki trwałe'!G359=\"tak\"),'Środki trwałe'!I359,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C359),\"\",'Środki trwałe'!C359)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B360),\"\",'Środki trwałe'!B360)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D360),\"\",'Środki trwałe'!D360)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E360),\"\",'Środki trwałe'!E360)","v":""},{"$f":"IF(AND('Środki trwałe'!F360=\"tak\",'Środki trwałe'!G360=\"nie\"),'Środki trwałe'!H360,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F360=\"tak\",'Środki trwałe'!G360=\"tak\"),'Środki trwałe'!I360,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C360),\"\",'Środki trwałe'!C360)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B361),\"\",'Środki trwałe'!B361)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D361),\"\",'Środki trwałe'!D361)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E361),\"\",'Środki trwałe'!E361)","v":""},{"$f":"IF(AND('Środki trwałe'!F361=\"tak\",'Środki trwałe'!G361=\"nie\"),'Środki trwałe'!H361,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F361=\"tak\",'Środki trwałe'!G361=\"tak\"),'Środki trwałe'!I361,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C361),\"\",'Środki trwałe'!C361)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B362),\"\",'Środki trwałe'!B362)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D362),\"\",'Środki trwałe'!D362)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E362),\"\",'Środki trwałe'!E362)","v":""},{"$f":"IF(AND('Środki trwałe'!F362=\"tak\",'Środki trwałe'!G362=\"nie\"),'Środki trwałe'!H362,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F362=\"tak\",'Środki trwałe'!G362=\"tak\"),'Środki trwałe'!I362,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C362),\"\",'Środki trwałe'!C362)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B363),\"\",'Środki trwałe'!B363)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D363),\"\",'Środki trwałe'!D363)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E363),\"\",'Środki trwałe'!E363)","v":""},{"$f":"IF(AND('Środki trwałe'!F363=\"tak\",'Środki trwałe'!G363=\"nie\"),'Środki trwałe'!H363,0)","v":0},{"$f":"IFERROR(IF(E138=0,0,ROUND(E138*C138,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F363=\"tak\",'Środki trwałe'!G363=\"tak\"),'Środki trwałe'!I363,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C363),\"\",'Środki trwałe'!C363)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B364),\"\",'Środki trwałe'!B364)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D364),\"\",'Środki trwałe'!D364)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E364),\"\",'Środki trwałe'!E364)","v":""},{"$f":"IF(AND('Środki trwałe'!F364=\"tak\",'Środki trwałe'!G364=\"nie\"),'Środki trwałe'!H364,0)","v":0},{"$f":"IFERROR(IF(E139=0,0,ROUND(E139*C139,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F364=\"tak\",'Środki trwałe'!G364=\"tak\"),'Środki trwałe'!I364,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C364),\"\",'Środki trwałe'!C364)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B365),\"\",'Środki trwałe'!B365)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D365),\"\",'Środki trwałe'!D365)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E365),\"\",'Środki trwałe'!E365)","v":""},{"$f":"IF(AND('Środki trwałe'!F365=\"tak\",'Środki trwałe'!G365=\"nie\"),'Środki trwałe'!H365,0)","v":0},{"$f":"IFERROR(IF(E140=0,0,ROUND(E140*C140,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F365=\"tak\",'Środki trwałe'!G365=\"tak\"),'Środki trwałe'!I365,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C365),\"\",'Środki trwałe'!C365)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B366),\"\",'Środki trwałe'!B366)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D366),\"\",'Środki trwałe'!D366)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E366),\"\",'Środki trwałe'!E366)","v":""},{"$f":"IF(AND('Środki trwałe'!F366=\"tak\",'Środki trwałe'!G366=\"nie\"),'Środki trwałe'!H366,0)","v":0},{"$f":"IFERROR(IF(E141=0,0,ROUND(E141*C141,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F366=\"tak\",'Środki trwałe'!G366=\"tak\"),'Środki trwałe'!I366,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C366),\"\",'Środki trwałe'!C366)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B367),\"\",'Środki trwałe'!B367)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D367),\"\",'Środki trwałe'!D367)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E367),\"\",'Środki trwałe'!E367)","v":""},{"$f":"IF(AND('Środki trwałe'!F367=\"tak\",'Środki trwałe'!G367=\"nie\"),'Środki trwałe'!H367,0)","v":0},{"$f":"IFERROR(IF(E142=0,0,ROUND(E142*C142,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F367=\"tak\",'Środki trwałe'!G367=\"tak\"),'Środki trwałe'!I367,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C367),\"\",'Środki trwałe'!C367)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C128:C142)","v":0},null,null,{"$f":"ROUND(SUM(F128:F142),0)","v":0},{"$f":"ROUND(SUM(G128:G142),0)","v":0},null,null,null,{"$f":"ROUND(SUM(K128:K142),0)","v":0},{"$f":"ROUND(SUM(L128:L142),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X128:X142),0)","v":0},{"$f":"ROUND(SUM(Y128:Y142),0)","v":0},0,0,{"$f":"ROUND(SUM(AB128:AB142),0)","v":0},0,0,0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K685+K692+K699+K706+K748+K755+K762+K769+K776+K783+K713+K720+K727+K734+K741,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X685+X692+X699+X706+X748+X755+X762+X769+X776+X783+X713+X720+X727+X734+X741,0)","v":0},{"$f":"ROUND(Y685+Y692+Y699+Y706+Y748+Y755+Y762+Y769+Y776+Y783+Y713+Y720+Y727+Y734+Y741,0)","v":0},0,0,{"$f":"ROUND(AB685+AB692+AB699+AB706+AB748+AB755+AB762+AB769+AB776+AB783+AB713+AB720+AB727+AB734+AB741,0)","v":0},0,0,0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K686+K693+K700+K707+K749+K756+K763+K770+K777+K784+K714+K721+K728+K735+K742,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X686+X693+X700+X707+X749+X756+X763+X770+X777+X784+X714+X721+X728+X735+X742,0)","v":0},{"$f":"ROUND(Y686+Y693+Y700+Y707+Y749+Y756+Y763+Y770+Y777+Y784+Y714+Y721+Y728+Y735+Y742,0)","v":0},0,0,{"$f":"ROUND(AB686+AB693+AB700+AB707+AB749+AB756+AB763+AB770+AB777+AB784+AB714+AB721+AB728+AB735+AB742,0)","v":0},0,0,0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K406","v":0},{"$f":"'Środki trwałe'!L406","v":0},{"$f":"'Środki trwałe'!M406","v":0},{"$f":"'Środki trwałe'!N406","v":0},{"$f":"'Środki trwałe'!O406","v":0},{"$f":"'Środki trwałe'!P406","v":0},{"$f":"'Środki trwałe'!Q406","v":0},{"$f":"'Środki trwałe'!R406","v":0},{"$f":"'Środki trwałe'!S406","v":0},{"$f":"'Środki trwałe'!T406","v":0},{"$f":"'Środki trwałe'!U406","v":0},{"$f":"'Środki trwałe'!V406","v":0},{"$f":"'Środki trwałe'!W406","v":0},{"$f":"'Środki trwałe'!X406","v":0},{"$f":"'Środki trwałe'!Y406","v":0},{"$f":"'Środki trwałe'!Z406","v":0},{"$f":"'Środki trwałe'!AA406","v":0},{"$f":"'Środki trwałe'!AB406","v":0},{"$f":"'Środki trwałe'!AC406","v":0},{"$f":"'Środki trwałe'!AD406","v":0},{"$f":"'Środki trwałe'!AE406","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K687+K694+K701+K708+K750+K757+K764+K771+K778+K785+K715+K722+K729+K743+K736,0)","v":0},{"$f":"ROUND(L687+L694+L701+L708+L750+L757+L764+L771+L778+L785+L715+L722+L729+L743+L736,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X687+X694+X701+X708+X750+X757+X764+X771+X778+X785+X715+X722+X729+X743+X736,0)","v":0},{"$f":"ROUND(Y687+Y694+Y701+Y708+Y750+Y757+Y764+Y771+Y778+Y785+Y715+Y722+Y729+Y743+Y736,0)","v":0},0,0,{"$f":"ROUND(AB687+AB694+AB701+AB708+AB750+AB757+AB764+AB771+AB778+AB785+AB715+AB722+AB729+AB743+AB736,0)","v":0},0,0,0]
[]
[]
[null,"urządzenia techniczne i maszyny ","wartość netto","rok i miesiąc zakupu","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B418),\"\",'Środki trwałe'!B418)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D418),\"\",'Środki trwałe'!D418)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E418),\"\",'Środki trwałe'!E418)","v":""},{"$f":"IF(AND('Środki trwałe'!F418=\"tak\",'Środki trwałe'!G418=\"nie\"),'Środki trwałe'!H418,0)","v":0},{"$f":"IFERROR(IF(E151=0,0,ROUND(E151*C151,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F418=\"tak\",'Środki trwałe'!G418=\"tak\"),'Środki trwałe'!I418,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C418),\"\",'Środki trwałe'!C418)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D151)=LataProjekcji,$F151>0),$F151,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B419),\"\",'Środki trwałe'!B419)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D419),\"\",'Środki trwałe'!D419)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E419),\"\",'Środki trwałe'!E419)","v":""},{"$f":"IF(AND('Środki trwałe'!F419=\"tak\",'Środki trwałe'!G419=\"nie\"),'Środki trwałe'!H419,0)","v":0},{"$f":"IFERROR(IF(E152=0,0,ROUND(E152*C152,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F419=\"tak\",'Środki trwałe'!G419=\"tak\"),'Środki trwałe'!I419,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C419),\"\",'Środki trwałe'!C419)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B420),\"\",'Środki trwałe'!B420)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D420),\"\",'Środki trwałe'!D420)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E420),\"\",'Środki trwałe'!E420)","v":""},{"$f":"IF(AND('Środki trwałe'!F420=\"tak\",'Środki trwałe'!G420=\"nie\"),'Środki trwałe'!H420,0)","v":0},{"$f":"IFERROR(IF(E153=0,0,ROUND(E153*C153,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F420=\"tak\",'Środki trwałe'!G420=\"tak\"),'Środki trwałe'!I420,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C420),\"\",'Środki trwałe'!C420)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B421),\"\",'Środki trwałe'!B421)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D421),\"\",'Środki trwałe'!D421)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E421),\"\",'Środki trwałe'!E421)","v":""},{"$f":"IF(AND('Środki trwałe'!F421=\"tak\",'Środki trwałe'!G421=\"nie\"),'Środki trwałe'!H421,0)","v":0},{"$f":"IFERROR(IF(E154=0,0,ROUND(E154*C154,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F421=\"tak\",'Środki trwałe'!G421=\"tak\"),'Środki trwałe'!I421,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C421),\"\",'Środki trwałe'!C421)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B422),\"\",'Środki trwałe'!B422)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D422),\"\",'Środki trwałe'!D422)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E422),\"\",'Środki trwałe'!E422)","v":""},{"$f":"IF(AND('Środki trwałe'!F422=\"tak\",'Środki trwałe'!G422=\"nie\"),'Środki trwałe'!H422,0)","v":0},{"$f":"IFERROR(IF(E155=0,0,ROUND(E155*C155,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F422=\"tak\",'Środki trwałe'!G422=\"tak\"),'Środki trwałe'!I422,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C422),\"\",'Środki trwałe'!C422)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B423),\"\",'Środki trwałe'!B423)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D423),\"\",'Środki trwałe'!D423)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E423),\"\",'Środki trwałe'!E423)","v":""},{"$f":"IF(AND('Środki trwałe'!F423=\"tak\",'Środki trwałe'!G423=\"nie\"),'Środki trwałe'!H423,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F423=\"tak\",'Środki trwałe'!G423=\"tak\"),'Środki trwałe'!I423,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C423),\"\",'Środki trwałe'!C423)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B424),\"\",'Środki trwałe'!B424)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D424),\"\",'Środki trwałe'!D424)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E424),\"\",'Środki trwałe'!E424)","v":""},{"$f":"IF(AND('Środki trwałe'!F424=\"tak\",'Środki trwałe'!G424=\"nie\"),'Środki trwałe'!H424,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F424=\"tak\",'Środki trwałe'!G424=\"tak\"),'Środki trwałe'!I424,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C424),\"\",'Środki trwałe'!C424)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D157)=LataProjekcji,$F157>0),$F157,0),0),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B425),\"\",'Środki trwałe'!B425)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D425),\"\",'Środki trwałe'!D425)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E425),\"\",'Środki trwałe'!E425)","v":""},{"$f":"IF(AND('Środki trwałe'!F425=\"tak\",'Środki trwałe'!G425=\"nie\"),'Środki trwałe'!H425,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F425=\"tak\",'Środki trwałe'!G425=\"tak\"),'Środki trwałe'!I425,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C425),\"\",'Środki trwałe'!C425)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B426),\"\",'Środki trwałe'!B426)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D426),\"\",'Środki trwałe'!D426)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E426),\"\",'Środki trwałe'!E426)","v":""},{"$f":"IF(AND('Środki trwałe'!F426=\"tak\",'Środki trwałe'!G426=\"nie\"),'Środki trwałe'!H426,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F426=\"tak\",'Środki trwałe'!G426=\"tak\"),'Środki trwałe'!I426,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C426),\"\",'Środki trwałe'!C426)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B427),\"\",'Środki trwałe'!B427)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D427),\"\",'Środki trwałe'!D427)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E427),\"\",'Środki trwałe'!E427)","v":""},{"$f":"IF(AND('Środki trwałe'!F427=\"tak\",'Środki trwałe'!G427=\"nie\"),'Środki trwałe'!H427,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F427=\"tak\",'Środki trwałe'!G427=\"tak\"),'Środki trwałe'!I427,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C427),\"\",'Środki trwałe'!C427)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B428),\"\",'Środki trwałe'!B428)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D428),\"\",'Środki trwałe'!D428)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E428),\"\",'Środki trwałe'!E428)","v":""},{"$f":"IF(AND('Środki trwałe'!F428=\"tak\",'Środki trwałe'!G428=\"nie\"),'Środki trwałe'!H428,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F428=\"tak\",'Środki trwałe'!G428=\"tak\"),'Środki trwałe'!I428,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C428),\"\",'Środki trwałe'!C428)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B429),\"\",'Środki trwałe'!B429)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D429),\"\",'Środki trwałe'!D429)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E429),\"\",'Środki trwałe'!E429)","v":""},{"$f":"IF(AND('Środki trwałe'!F429=\"tak\",'Środki trwałe'!G429=\"nie\"),'Środki trwałe'!H429,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F429=\"tak\",'Środki trwałe'!G429=\"tak\"),'Środki trwałe'!I429,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C429),\"\",'Środki trwałe'!C429)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B430),\"\",'Środki trwałe'!B430)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D430),\"\",'Środki trwałe'!D430)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E430),\"\",'Środki trwałe'!E430)","v":""},{"$f":"IF(AND('Środki trwałe'!F430=\"tak\",'Środki trwałe'!G430=\"nie\"),'Środki trwałe'!H430,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F430=\"tak\",'Środki trwałe'!G430=\"tak\"),'Środki trwałe'!I430,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C430),\"\",'Środki trwałe'!C430)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D163)=LataProjekcji,$F163>0),$F163,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D163)=LataProjekcji,$F163>0),$F163,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D163)=LataProjekcji,$F163>0),$F163,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D163)=LataProjekcji,$F163>0),$F163,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B431),\"\",'Środki trwałe'!B431)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D431),\"\",'Środki trwałe'!D431)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E431),\"\",'Środki trwałe'!E431)","v":""},{"$f":"IF(AND('Środki trwałe'!F431=\"tak\",'Środki trwałe'!G431=\"nie\"),'Środki trwałe'!H431,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F431=\"tak\",'Środki trwałe'!G431=\"tak\"),'Środki trwałe'!I431,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C431),\"\",'Środki trwałe'!C431)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B432),\"\",'Środki trwałe'!B432)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D432),\"\",'Środki trwałe'!D432)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E432),\"\",'Środki trwałe'!E432)","v":""},{"$f":"IF(AND('Środki trwałe'!F432=\"tak\",'Środki trwałe'!G432=\"nie\"),'Środki trwałe'!H432,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F432=\"tak\",'Środki trwałe'!G432=\"tak\"),'Środki trwałe'!I432,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C432),\"\",'Środki trwałe'!C432)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B433),\"\",'Środki trwałe'!B433)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D433),\"\",'Środki trwałe'!D433)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E433),\"\",'Środki trwałe'!E433)","v":""},{"$f":"IF(AND('Środki trwałe'!F433=\"tak\",'Środki trwałe'!G433=\"nie\"),'Środki trwałe'!H433,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F433=\"tak\",'Środki trwałe'!G433=\"tak\"),'Środki trwałe'!I433,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C433),\"\",'Środki trwałe'!C433)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B434),\"\",'Środki trwałe'!B434)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D434),\"\",'Środki trwałe'!D434)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E434),\"\",'Środki trwałe'!E434)","v":""},{"$f":"IF(AND('Środki trwałe'!F434=\"tak\",'Środki trwałe'!G434=\"nie\"),'Środki trwałe'!H434,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F434=\"tak\",'Środki trwałe'!G434=\"tak\"),'Środki trwałe'!I434,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C434),\"\",'Środki trwałe'!C434)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D167)=LataProjekcji,$F167>0),$F167,0),0),0)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B435),\"\",'Środki trwałe'!B435)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D435),\"\",'Środki trwałe'!D435)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E435),\"\",'Środki trwałe'!E435)","v":""},{"$f":"IF(AND('Środki trwałe'!F435=\"tak\",'Środki trwałe'!G435=\"nie\"),'Środki trwałe'!H435,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F435=\"tak\",'Środki trwałe'!G435=\"tak\"),'Środki trwałe'!I435,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C435),\"\",'Środki trwałe'!C435)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B436),\"\",'Środki trwałe'!B436)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D436),\"\",'Środki trwałe'!D436)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E436),\"\",'Środki trwałe'!E436)","v":""},{"$f":"IF(AND('Środki trwałe'!F436=\"tak\",'Środki trwałe'!G436=\"nie\"),'Środki trwałe'!H436,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F436=\"tak\",'Środki trwałe'!G436=\"tak\"),'Środki trwałe'!I436,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C436),\"\",'Środki trwałe'!C436)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B437),\"\",'Środki trwałe'!B437)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D437),\"\",'Środki trwałe'!D437)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E437),\"\",'Środki trwałe'!E437)","v":""},{"$f":"IF(AND('Środki trwałe'!F437=\"tak\",'Środki trwałe'!G437=\"nie\"),'Środki trwałe'!H437,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F437=\"tak\",'Środki trwałe'!G437=\"tak\"),'Środki trwałe'!I437,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C437),\"\",'Środki trwałe'!C437)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B438),\"\",'Środki trwałe'!B438)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D438),\"\",'Środki trwałe'!D438)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E438),\"\",'Środki trwałe'!E438)","v":""},{"$f":"IF(AND('Środki trwałe'!F438=\"tak\",'Środki trwałe'!G438=\"nie\"),'Środki trwałe'!H438,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F438=\"tak\",'Środki trwałe'!G438=\"tak\"),'Środki trwałe'!I438,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C438),\"\",'Środki trwałe'!C438)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B439),\"\",'Środki trwałe'!B439)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D439),\"\",'Środki trwałe'!D439)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E439),\"\",'Środki trwałe'!E439)","v":""},{"$f":"IF(AND('Środki trwałe'!F439=\"tak\",'Środki trwałe'!G439=\"nie\"),'Środki trwałe'!H439,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F439=\"tak\",'Środki trwałe'!G439=\"tak\"),'Środki trwałe'!I439,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C439),\"\",'Środki trwałe'!C439)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B440),\"\",'Środki trwałe'!B440)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D440),\"\",'Środki trwałe'!D440)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E440),\"\",'Środki trwałe'!E440)","v":""},{"$f":"IF(AND('Środki trwałe'!F440=\"tak\",'Środki trwałe'!G440=\"nie\"),'Środki trwałe'!H440,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F440=\"tak\",'Środki trwałe'!G440=\"tak\"),'Środki trwałe'!I440,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C440),\"\",'Środki trwałe'!C440)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B441),\"\",'Środki trwałe'!B441)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D441),\"\",'Środki trwałe'!D441)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E441),\"\",'Środki trwałe'!E441)","v":""},{"$f":"IF(AND('Środki trwałe'!F441=\"tak\",'Środki trwałe'!G441=\"nie\"),'Środki trwałe'!H441,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F441=\"tak\",'Środki trwałe'!G441=\"tak\"),'Środki trwałe'!I441,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C441),\"\",'Środki trwałe'!C441)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B442),\"\",'Środki trwałe'!B442)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D442),\"\",'Środki trwałe'!D442)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E442),\"\",'Środki trwałe'!E442)","v":""},{"$f":"IF(AND('Środki trwałe'!F442=\"tak\",'Środki trwałe'!G442=\"nie\"),'Środki trwałe'!H442,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F442=\"tak\",'Środki trwałe'!G442=\"tak\"),'Środki trwałe'!I442,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C442),\"\",'Środki trwałe'!C442)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B443),\"\",'Środki trwałe'!B443)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D443),\"\",'Środki trwałe'!D443)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E443),\"\",'Środki trwałe'!E443)","v":""},{"$f":"IF(AND('Środki trwałe'!F443=\"tak\",'Środki trwałe'!G443=\"nie\"),'Środki trwałe'!H443,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F443=\"tak\",'Środki trwałe'!G443=\"tak\"),'Środki trwałe'!I443,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C443),\"\",'Środki trwałe'!C443)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B444),\"\",'Środki trwałe'!B444)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D444),\"\",'Środki trwałe'!D444)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E444),\"\",'Środki trwałe'!E444)","v":""},{"$f":"IF(AND('Środki trwałe'!F444=\"tak\",'Środki trwałe'!G444=\"nie\"),'Środki trwałe'!H444,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F444=\"tak\",'Środki trwałe'!G444=\"tak\"),'Środki trwałe'!I444,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C444),\"\",'Środki trwałe'!C444)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B445),\"\",'Środki trwałe'!B445)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D445),\"\",'Środki trwałe'!D445)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E445),\"\",'Środki trwałe'!E445)","v":""},{"$f":"IF(AND('Środki trwałe'!F445=\"tak\",'Środki trwałe'!G445=\"nie\"),'Środki trwałe'!H445,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F445=\"tak\",'Środki trwałe'!G445=\"tak\"),'Środki trwałe'!I445,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C445),\"\",'Środki trwałe'!C445)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B446),\"\",'Środki trwałe'!B446)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D446),\"\",'Środki trwałe'!D446)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E446),\"\",'Środki trwałe'!E446)","v":""},{"$f":"IF(AND('Środki trwałe'!F446=\"tak\",'Środki trwałe'!G446=\"nie\"),'Środki trwałe'!H446,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F446=\"tak\",'Środki trwałe'!G446=\"tak\"),'Środki trwałe'!I446,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C446),\"\",'Środki trwałe'!C446)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B447),\"\",'Środki trwałe'!B447)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D447),\"\",'Środki trwałe'!D447)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E447),\"\",'Środki trwałe'!E447)","v":""},{"$f":"IF(AND('Środki trwałe'!F447=\"tak\",'Środki trwałe'!G447=\"nie\"),'Środki trwałe'!H447,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F447=\"tak\",'Środki trwałe'!G447=\"tak\"),'Środki trwałe'!I447,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C447),\"\",'Środki trwałe'!C447)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B448),\"\",'Środki trwałe'!B448)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D448),\"\",'Środki trwałe'!D448)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E448),\"\",'Środki trwałe'!E448)","v":""},{"$f":"IF(AND('Środki trwałe'!F448=\"tak\",'Środki trwałe'!G448=\"nie\"),'Środki trwałe'!H448,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F448=\"tak\",'Środki trwałe'!G448=\"tak\"),'Środki trwałe'!I448,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C448),\"\",'Środki trwałe'!C448)","v":""},0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D181)=LataProjekcji,$F181>0),$F181,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B449),\"\",'Środki trwałe'!B449)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D449),\"\",'Środki trwałe'!D449)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E449),\"\",'Środki trwałe'!E449)","v":""},{"$f":"IF(AND('Środki trwałe'!F449=\"tak\",'Środki trwałe'!G449=\"nie\"),'Środki trwałe'!H449,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F449=\"tak\",'Środki trwałe'!G449=\"tak\"),'Środki trwałe'!I449,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C449),\"\",'Środki trwałe'!C449)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B450),\"\",'Środki trwałe'!B450)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D450),\"\",'Środki trwałe'!D450)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E450),\"\",'Środki trwałe'!E450)","v":""},{"$f":"IF(AND('Środki trwałe'!F450=\"tak\",'Środki trwałe'!G450=\"nie\"),'Środki trwałe'!H450,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F450=\"tak\",'Środki trwałe'!G450=\"tak\"),'Środki trwałe'!I450,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C450),\"\",'Środki trwałe'!C450)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B451),\"\",'Środki trwałe'!B451)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D451),\"\",'Środki trwałe'!D451)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E451),\"\",'Środki trwałe'!E451)","v":""},{"$f":"IF(AND('Środki trwałe'!F451=\"tak\",'Środki trwałe'!G451=\"nie\"),'Środki trwałe'!H451,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F451=\"tak\",'Środki trwałe'!G451=\"tak\"),'Środki trwałe'!I451,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C451),\"\",'Środki trwałe'!C451)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B452),\"\",'Środki trwałe'!B452)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D452),\"\",'Środki trwałe'!D452)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E452),\"\",'Środki trwałe'!E452)","v":""},{"$f":"IF(AND('Środki trwałe'!F452=\"tak\",'Środki trwałe'!G452=\"nie\"),'Środki trwałe'!H452,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F452=\"tak\",'Środki trwałe'!G452=\"tak\"),'Środki trwałe'!I452,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C452),\"\",'Środki trwałe'!C452)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B453),\"\",'Środki trwałe'!B453)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D453),\"\",'Środki trwałe'!D453)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E453),\"\",'Środki trwałe'!E453)","v":""},{"$f":"IF(AND('Środki trwałe'!F453=\"tak\",'Środki trwałe'!G453=\"nie\"),'Środki trwałe'!H453,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F453=\"tak\",'Środki trwałe'!G453=\"tak\"),'Środki trwałe'!I453,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C453),\"\",'Środki trwałe'!C453)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B454),\"\",'Środki trwałe'!B454)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D454),\"\",'Środki trwałe'!D454)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E454),\"\",'Środki trwałe'!E454)","v":""},{"$f":"IF(AND('Środki trwałe'!F454=\"tak\",'Środki trwałe'!G454=\"nie\"),'Środki trwałe'!H454,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F454=\"tak\",'Środki trwałe'!G454=\"tak\"),'Środki trwałe'!I454,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C454),\"\",'Środki trwałe'!C454)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B455),\"\",'Środki trwałe'!B455)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D455),\"\",'Środki trwałe'!D455)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E455),\"\",'Środki trwałe'!E455)","v":""},{"$f":"IF(AND('Środki trwałe'!F455=\"tak\",'Środki trwałe'!G455=\"nie\"),'Środki trwałe'!H455,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F455=\"tak\",'Środki trwałe'!G455=\"tak\"),'Środki trwałe'!I455,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C455),\"\",'Środki trwałe'!C455)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B456),\"\",'Środki trwałe'!B456)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D456),\"\",'Środki trwałe'!D456)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E456),\"\",'Środki trwałe'!E456)","v":""},{"$f":"IF(AND('Środki trwałe'!F456=\"tak\",'Środki trwałe'!G456=\"nie\"),'Środki trwałe'!H456,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F456=\"tak\",'Środki trwałe'!G456=\"tak\"),'Środki trwałe'!I456,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C456),\"\",'Środki trwałe'!C456)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B457),\"\",'Środki trwałe'!B457)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D457),\"\",'Środki trwałe'!D457)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E457),\"\",'Środki trwałe'!E457)","v":""},{"$f":"IF(AND('Środki trwałe'!F457=\"tak\",'Środki trwałe'!G457=\"nie\"),'Środki trwałe'!H457,0)","v":0},{"$f":"IFERROR(IF(E190=0,0,ROUND(E190*C190,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F457=\"tak\",'Środki trwałe'!G457=\"tak\"),'Środki trwałe'!I457,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C457),\"\",'Środki trwałe'!C457)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D190)=LataProjekcji,$F190>0),$F190,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B458),\"\",'Środki trwałe'!B458)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D458),\"\",'Środki trwałe'!D458)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E458),\"\",'Środki trwałe'!E458)","v":""},{"$f":"IF(AND('Środki trwałe'!F458=\"tak\",'Środki trwałe'!G458=\"nie\"),'Środki trwałe'!H458,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F458=\"tak\",'Środki trwałe'!G458=\"tak\"),'Środki trwałe'!I458,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C458),\"\",'Środki trwałe'!C458)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B459),\"\",'Środki trwałe'!B459)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D459),\"\",'Środki trwałe'!D459)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E459),\"\",'Środki trwałe'!E459)","v":""},{"$f":"IF(AND('Środki trwałe'!F459=\"tak\",'Środki trwałe'!G459=\"nie\"),'Środki trwałe'!H459,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F459=\"tak\",'Środki trwałe'!G459=\"tak\"),'Środki trwałe'!I459,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C459),\"\",'Środki trwałe'!C459)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B460),\"\",'Środki trwałe'!B460)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D460),\"\",'Środki trwałe'!D460)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E460),\"\",'Środki trwałe'!E460)","v":""},{"$f":"IF(AND('Środki trwałe'!F460=\"tak\",'Środki trwałe'!G460=\"nie\"),'Środki trwałe'!H460,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F460=\"tak\",'Środki trwałe'!G460=\"tak\"),'Środki trwałe'!I460,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C460),\"\",'Środki trwałe'!C460)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B461),\"\",'Środki trwałe'!B461)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D461),\"\",'Środki trwałe'!D461)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E461),\"\",'Środki trwałe'!E461)","v":""},{"$f":"IF(AND('Środki trwałe'!F461=\"tak\",'Środki trwałe'!G461=\"nie\"),'Środki trwałe'!H461,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F461=\"tak\",'Środki trwałe'!G461=\"tak\"),'Środki trwałe'!I461,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C461),\"\",'Środki trwałe'!C461)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B462),\"\",'Środki trwałe'!B462)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D462),\"\",'Środki trwałe'!D462)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E462),\"\",'Środki trwałe'!E462)","v":""},{"$f":"IF(AND('Środki trwałe'!F462=\"tak\",'Środki trwałe'!G462=\"nie\"),'Środki trwałe'!H462,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F462=\"tak\",'Środki trwałe'!G462=\"tak\"),'Środki trwałe'!I462,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C462),\"\",'Środki trwałe'!C462)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C151:C195)","v":0},null,null,{"$f":"SUM(F151:F195)","v":0},{"$f":"SUM(G151:G195)","v":0},null,null,null,{"$f":"ROUND(SUM(K151:K195),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X151:X195),0)","v":0},{"$f":"ROUND(SUM(Y151:Y195),0)","v":0},0,0,{"$f":"ROUND(SUM(AB151:AB195),0)","v":0},0,0,0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K794+K801+K808+K815+K1067+K1074+K1081+K1088+K1095+K1102+K822+K829+K836+K843+K850+K857+K864+K871+K878+K885+K892+K899+K906+K913+K920+K927+K934+K941+K948+K955+K962+K969+K976+K983+K990+K997+K1004+K1011+K1018+K1025+K1032+K1039+K1046+K1053+K1060,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X794+X801+X808+X815+X1067+X1074+X1081+X1088+X1095+X1102+X822+X829+X836+X843+X850+X857+X864+X871+X878+X885+X892+X899+X906+X913+X920+X927+X934+X941+X948+X955+X962+X969+X976+X983+X990+X997+X1004+X1011+X1018+X1025+X1032+X1039+X1046+X1053+X1060,0)","v":0},{"$f":"ROUND(Y794+Y801+Y808+Y815+Y1067+Y1074+Y1081+Y1088+Y1095+Y1102+Y822+Y829+Y836+Y843+Y850+Y857+Y864+Y871+Y878+Y885+Y892+Y899+Y906+Y913+Y920+Y927+Y934+Y941+Y948+Y955+Y962+Y969+Y976+Y983+Y990+Y997+Y1004+Y1011+Y1018+Y1025+Y1032+Y1039+Y1046+Y1053+Y1060,0)","v":0},0,0,{"$f":"ROUND(AB794+AB801+AB808+AB815+AB1067+AB1074+AB1081+AB1088+AB1095+AB1102+AB822+AB829+AB836+AB843+AB850+AB857+AB864+AB871+AB878+AB885+AB892+AB899+AB906+AB913+AB920+AB927+AB934+AB941+AB948+AB955+AB962+AB969+AB976+AB983+AB990+AB997+AB1004+AB1011+AB1018+AB1025+AB1032+AB1039+AB1046+AB1053+AB1060,0)","v":0},0,0,0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K795+K802+K809+K816+K1068+K1075+K1082+K1089+K1096+K1103+K823+K830+K837+K844+K851+K858+K865+K872+K879+K886+K893+K900+K907+K914+K921+K928+K935+K942+K949+K956+K963+K970+K977+K984+K991+K998+K1005+K1012+K1019+K1026+K1033+K1040+K1047+K1054+K1061,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X795+X802+X809+X816+X1068+X1075+X1082+X1089+X1096+X1103+X823+X830+X837+X844+X851+X858+X865+X872+X879+X886+X893+X900+X907+X914+X921+X928+X935+X942+X949+X956+X963+X970+X977+X984+X991+X998+X1005+X1012+X1019+X1026+X1033+X1040+X1047+X1054+X1061,0)","v":0},{"$f":"ROUND(Y795+Y802+Y809+Y816+Y1068+Y1075+Y1082+Y1089+Y1096+Y1103+Y823+Y830+Y837+Y844+Y851+Y858+Y865+Y872+Y879+Y886+Y893+Y900+Y907+Y914+Y921+Y928+Y935+Y942+Y949+Y956+Y963+Y970+Y977+Y984+Y991+Y998+Y1005+Y1012+Y1019+Y1026+Y1033+Y1040+Y1047+Y1054+Y1061,0)","v":0},0,0,{"$f":"ROUND(AB795+AB802+AB809+AB816+AB1068+AB1075+AB1082+AB1089+AB1096+AB1103+AB823+AB830+AB837+AB844+AB851+AB858+AB865+AB872+AB879+AB886+AB893+AB900+AB907+AB914+AB921+AB928+AB935+AB942+AB949+AB956+AB963+AB970+AB977+AB984+AB991+AB998+AB1005+AB1012+AB1019+AB1026+AB1033+AB1040+AB1047+AB1054+AB1061,0)","v":0},0,0,0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K561","v":0},{"$f":"'Środki trwałe'!L561","v":0},{"$f":"'Środki trwałe'!M561","v":0},{"$f":"'Środki trwałe'!N561","v":0},{"$f":"'Środki trwałe'!O561","v":0},{"$f":"'Środki trwałe'!P561","v":0},{"$f":"'Środki trwałe'!Q561","v":0},{"$f":"'Środki trwałe'!R561","v":0},{"$f":"'Środki trwałe'!S561","v":0},{"$f":"'Środki trwałe'!T561","v":0},{"$f":"'Środki trwałe'!U561","v":0},{"$f":"'Środki trwałe'!V561","v":0},{"$f":"'Środki trwałe'!W561","v":0},{"$f":"'Środki trwałe'!X561","v":0},{"$f":"'Środki trwałe'!Y561","v":0},{"$f":"'Środki trwałe'!Z561","v":0},{"$f":"'Środki trwałe'!AA561","v":0},{"$f":"'Środki trwałe'!AB561","v":0},{"$f":"'Środki trwałe'!AC561","v":0},{"$f":"'Środki trwałe'!AD561","v":0},{"$f":"'Środki trwałe'!AE561","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K796+K803+K810+K817+K1069+K1076+K1083+K1090+K1097+K1104+K824+K831+K838+K845+K852+K859+K866+K873+K880+K887+K894+K901+K908+K915+K922+K929+K936+K943+K950+K957+K964+K971+K978+K985+K992+K999+K1006+K1013+K1020+K1027+K1034+K1041+K1048+K1055+K1062,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X796+X803+X810+X817+X1069+X1076+X1083+X1090+X1097+X1104+X824+X831+X838+X845+X852+X859+X866+X873+X880+X887+X894+X901+X908+X915+X922+X929+X936+X943+X950+X957+X964+X971+X978+X985+X992+X999+X1006+X1013+X1020+X1027+X1034+X1041+X1048+X1055+X1062,0)","v":0},{"$f":"ROUND(Y796+Y803+Y810+Y817+Y1069+Y1076+Y1083+Y1090+Y1097+Y1104+Y824+Y831+Y838+Y845+Y852+Y859+Y866+Y873+Y880+Y887+Y894+Y901+Y908+Y915+Y922+Y929+Y936+Y943+Y950+Y957+Y964+Y971+Y978+Y985+Y992+Y999+Y1006+Y1013+Y1020+Y1027+Y1034+Y1041+Y1048+Y1055+Y1062,0)","v":0},0,0,{"$f":"ROUND(AB796+AB803+AB810+AB817+AB1069+AB1076+AB1083+AB1090+AB1097+AB1104+AB824+AB831+AB838+AB845+AB852+AB859+AB866+AB873+AB880+AB887+AB894+AB901+AB908+AB915+AB922+AB929+AB936+AB943+AB950+AB957+AB964+AB971+AB978+AB985+AB992+AB999+AB1006+AB1013+AB1020+AB1027+AB1034+AB1041+AB1048+AB1055+AB1062,0)","v":0},0,0,0]
[]
[]
[null,"środki transportu ","wartość netto","rok i miesiąc zakupu","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B574),\"\",'Środki trwałe'!B574)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D574),\"\",'Środki trwałe'!D574)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E574),\"\",'Środki trwałe'!E574)","v":""},{"$f":"IF(AND('Środki trwałe'!F574=\"tak\",'Środki trwałe'!G574=\"nie\"),'Środki trwałe'!H574,0)","v":0},{"$f":"IFERROR(IF(E204=0,0,ROUND(E204*C204,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F574=\"tak\",'Środki trwałe'!G574=\"tak\"),'Środki trwałe'!I574,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C574),\"\",'Środki trwałe'!C574)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D204)=LataProjekcji,$F204>0),$F204,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B575),\"\",'Środki trwałe'!B575)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D575),\"\",'Środki trwałe'!D575)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E575),\"\",'Środki trwałe'!E575)","v":""},{"$f":"IF(AND('Środki trwałe'!F575=\"tak\",'Środki trwałe'!G575=\"nie\"),'Środki trwałe'!H575,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1764=\"tak\",'Środki trwałe'!G1764=\"tak\"),'Środki trwałe'!I1764,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C575),\"\",'Środki trwałe'!C575)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B576),\"\",'Środki trwałe'!B576)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D576),\"\",'Środki trwałe'!D576)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E576),\"\",'Środki trwałe'!E576)","v":""},{"$f":"IF(AND('Środki trwałe'!F576=\"tak\",'Środki trwałe'!G576=\"nie\"),'Środki trwałe'!H576,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1765=\"tak\",'Środki trwałe'!G1765=\"tak\"),'Środki trwałe'!I1765,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C576),\"\",'Środki trwałe'!C576)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B577),\"\",'Środki trwałe'!B577)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D577),\"\",'Środki trwałe'!D577)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E577),\"\",'Środki trwałe'!E577)","v":""},{"$f":"IF(AND('Środki trwałe'!F577=\"tak\",'Środki trwałe'!G577=\"nie\"),'Środki trwałe'!H577,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1766=\"tak\",'Środki trwałe'!G1766=\"tak\"),'Środki trwałe'!I1766,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C577),\"\",'Środki trwałe'!C577)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B578),\"\",'Środki trwałe'!B578)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D578),\"\",'Środki trwałe'!D578)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E578),\"\",'Środki trwałe'!E578)","v":""},{"$f":"IF(AND('Środki trwałe'!F578=\"tak\",'Środki trwałe'!G578=\"nie\"),'Środki trwałe'!H578,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1767=\"tak\",'Środki trwałe'!G1767=\"tak\"),'Środki trwałe'!I1767,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C578),\"\",'Środki trwałe'!C578)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B579),\"\",'Środki trwałe'!B579)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D579),\"\",'Środki trwałe'!D579)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E579),\"\",'Środki trwałe'!E579)","v":""},{"$f":"IF(AND('Środki trwałe'!F579=\"tak\",'Środki trwałe'!G579=\"nie\"),'Środki trwałe'!H579,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1768=\"tak\",'Środki trwałe'!G1768=\"tak\"),'Środki trwałe'!I1768,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C579),\"\",'Środki trwałe'!C579)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B580),\"\",'Środki trwałe'!B580)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D580),\"\",'Środki trwałe'!D580)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E580),\"\",'Środki trwałe'!E580)","v":""},{"$f":"IF(AND('Środki trwałe'!F580=\"tak\",'Środki trwałe'!G580=\"nie\"),'Środki trwałe'!H580,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1769=\"tak\",'Środki trwałe'!G1769=\"tak\"),'Środki trwałe'!I1769,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C580),\"\",'Środki trwałe'!C580)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B581),\"\",'Środki trwałe'!B581)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D581),\"\",'Środki trwałe'!D581)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E581),\"\",'Środki trwałe'!E581)","v":""},{"$f":"IF(AND('Środki trwałe'!F581=\"tak\",'Środki trwałe'!G581=\"nie\"),'Środki trwałe'!H581,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1770=\"tak\",'Środki trwałe'!G1770=\"tak\"),'Środki trwałe'!I1770,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C581),\"\",'Środki trwałe'!C581)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B582),\"\",'Środki trwałe'!B582)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D582),\"\",'Środki trwałe'!D582)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E582),\"\",'Środki trwałe'!E582)","v":""},{"$f":"IF(AND('Środki trwałe'!F582=\"tak\",'Środki trwałe'!G582=\"nie\"),'Środki trwałe'!H582,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1771=\"tak\",'Środki trwałe'!G1771=\"tak\"),'Środki trwałe'!I1771,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C582),\"\",'Środki trwałe'!C582)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B583),\"\",'Środki trwałe'!B583)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D583),\"\",'Środki trwałe'!D583)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E583),\"\",'Środki trwałe'!E583)","v":""},{"$f":"IF(AND('Środki trwałe'!F583=\"tak\",'Środki trwałe'!G583=\"nie\"),'Środki trwałe'!H583,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1772=\"tak\",'Środki trwałe'!G1772=\"tak\"),'Środki trwałe'!I1772,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C583),\"\",'Środki trwałe'!C583)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C204:C213)","v":0},null,null,{"$f":"SUM(F204:F213)","v":0},{"$f":"SUM(G204:G213)","v":0},null,null,null,{"$f":"ROUND(SUM(K204:K213),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X204:X213),0)","v":0},{"$f":"ROUND(SUM(Y204:Y213),0)","v":0},0,0,{"$f":"ROUND(SUM(AB204:AB213),0)","v":0},0,0,0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1112+K1119+K1126+K1133+K1175+K1140+K1147+K1154+K1161+K1168,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1112+X1119+X1126+X1133+X1175+X1140+X1147+X1154+X1161+X1168,0)","v":0},{"$f":"ROUND(Y1112+Y1119+Y1126+Y1133+Y1175+Y1140+Y1147+Y1154+Y1161+Y1168,0)","v":0},0,0,{"$f":"ROUND(AB1112+AB1119+AB1126+AB1133+AB1175+AB1140+AB1147+AB1154+AB1161+AB1168,0)","v":0},0,0,0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1113+K1120+K1127+K1134+K1176+K1141+K1148+K1155+K1162+K1169,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1113+X1120+X1127+X1134+X1176+X1141+X1148+X1155+X1162+X1169,0)","v":0},{"$f":"ROUND(Y1113+Y1120+Y1127+Y1134+Y1176+Y1141+Y1148+Y1155+Y1162+Y1169,0)","v":0},0,0,{"$f":"ROUND(AB1113+AB1120+AB1127+AB1134+AB1176+AB1141+AB1148+AB1155+AB1162+AB1169,0)","v":0},0,0,0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K612","v":0},{"$f":"'Środki trwałe'!L612","v":0},{"$f":"'Środki trwałe'!M612","v":0},{"$f":"'Środki trwałe'!N612","v":0},{"$f":"'Środki trwałe'!O612","v":0},{"$f":"'Środki trwałe'!P612","v":0},{"$f":"'Środki trwałe'!Q612","v":0},{"$f":"'Środki trwałe'!R612","v":0},{"$f":"'Środki trwałe'!S612","v":0},{"$f":"'Środki trwałe'!T612","v":0},{"$f":"'Środki trwałe'!U612","v":0},{"$f":"'Środki trwałe'!V612","v":0},{"$f":"'Środki trwałe'!W612","v":0},{"$f":"'Środki trwałe'!X612","v":0},{"$f":"'Środki trwałe'!Y612","v":0},{"$f":"'Środki trwałe'!Z612","v":0},{"$f":"'Środki trwałe'!AA612","v":0},{"$f":"'Środki trwałe'!AB612","v":0},{"$f":"'Środki trwałe'!AC612","v":0},{"$f":"'Środki trwałe'!AD612","v":0},{"$f":"'Środki trwałe'!AE612","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1114+K1121+K1128+K1135+K1177+K1142+K1149+K1156+K1163+K1170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1114+X1121+X1128+X1135+X1177+X1142+X1149+X1156+X1163+X1170,0)","v":0},{"$f":"ROUND(Y1114+Y1121+Y1128+Y1135+Y1177+Y1142+Y1149+Y1156+Y1163+Y1170,0)","v":0},0,0,{"$f":"ROUND(AB1114+AB1121+AB1128+AB1135+AB1177+AB1142+AB1149+AB1156+AB1163+AB1170,0)","v":0},0,0,0]
[]
[]
[null,"inne środki trwałe ","wartość netto","rok i miesiąc zakupu","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B616),\"\",'Środki trwałe'!B616)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D616),\"\",'Środki trwałe'!D616)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E616),\"\",'Środki trwałe'!E616)","v":""},{"$f":"IF(AND('Środki trwałe'!F616=\"tak\",'Środki trwałe'!G616=\"nie\"),'Środki trwałe'!H616,0)","v":0},{"$f":"IFERROR(IF(E222=0,0,ROUND(E222*C222,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F616=\"tak\",'Środki trwałe'!G616=\"tak\"),'Środki trwałe'!I616,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C616),\"\",'Środki trwałe'!C616)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D222)=LataProjekcji,$F222>0),$F222,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B617),\"\",'Środki trwałe'!B617)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D617),\"\",'Środki trwałe'!D617)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E617),\"\",'Środki trwałe'!E617)","v":""},{"$f":"IF(AND('Środki trwałe'!F617=\"tak\",'Środki trwałe'!G617=\"nie\"),'Środki trwałe'!H617,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F617=\"tak\",'Środki trwałe'!G617=\"tak\"),'Środki trwałe'!I617,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C617),\"\",'Środki trwałe'!C617)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B618),\"\",'Środki trwałe'!B618)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D618),\"\",'Środki trwałe'!D618)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E618),\"\",'Środki trwałe'!E618)","v":""},{"$f":"IF(AND('Środki trwałe'!F618=\"tak\",'Środki trwałe'!G618=\"nie\"),'Środki trwałe'!H618,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F618=\"tak\",'Środki trwałe'!G618=\"tak\"),'Środki trwałe'!I618,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C618),\"\",'Środki trwałe'!C618)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B619),\"\",'Środki trwałe'!B619)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D619),\"\",'Środki trwałe'!D619)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E619),\"\",'Środki trwałe'!E619)","v":""},{"$f":"IF(AND('Środki trwałe'!F619=\"tak\",'Środki trwałe'!G619=\"nie\"),'Środki trwałe'!H619,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F619=\"tak\",'Środki trwałe'!G619=\"tak\"),'Środki trwałe'!I619,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C619),\"\",'Środki trwałe'!C619)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B620),\"\",'Środki trwałe'!B620)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D620),\"\",'Środki trwałe'!D620)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E620),\"\",'Środki trwałe'!E620)","v":""},{"$f":"IF(AND('Środki trwałe'!F620=\"tak\",'Środki trwałe'!G620=\"nie\"),'Środki trwałe'!H620,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F620=\"tak\",'Środki trwałe'!G620=\"tak\"),'Środki trwałe'!I620,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C620),\"\",'Środki trwałe'!C620)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B621),\"\",'Środki trwałe'!B621)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D621),\"\",'Środki trwałe'!D621)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E621),\"\",'Środki trwałe'!E621)","v":""},{"$f":"IF(AND('Środki trwałe'!F621=\"tak\",'Środki trwałe'!G621=\"nie\"),'Środki trwałe'!H621,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F621=\"tak\",'Środki trwałe'!G621=\"tak\"),'Środki trwałe'!I621,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C621),\"\",'Środki trwałe'!C621)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B622),\"\",'Środki trwałe'!B622)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D622),\"\",'Środki trwałe'!D622)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E622),\"\",'Środki trwałe'!E622)","v":""},{"$f":"IF(AND('Środki trwałe'!F622=\"tak\",'Środki trwałe'!G622=\"nie\"),'Środki trwałe'!H622,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F622=\"tak\",'Środki trwałe'!G622=\"tak\"),'Środki trwałe'!I622,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C622),\"\",'Środki trwałe'!C622)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B623),\"\",'Środki trwałe'!B623)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D623),\"\",'Środki trwałe'!D623)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E623),\"\",'Środki trwałe'!E623)","v":""},{"$f":"IF(AND('Środki trwałe'!F623=\"tak\",'Środki trwałe'!G623=\"nie\"),'Środki trwałe'!H623,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F623=\"tak\",'Środki trwałe'!G623=\"tak\"),'Środki trwałe'!I623,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C623),\"\",'Środki trwałe'!C623)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B624),\"\",'Środki trwałe'!B624)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D624),\"\",'Środki trwałe'!D624)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E624),\"\",'Środki trwałe'!E624)","v":""},{"$f":"IF(AND('Środki trwałe'!F624=\"tak\",'Środki trwałe'!G624=\"nie\"),'Środki trwałe'!H624,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F624=\"tak\",'Środki trwałe'!G624=\"tak\"),'Środki trwałe'!I624,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C624),\"\",'Środki trwałe'!C624)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B625),\"\",'Środki trwałe'!B625)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D625),\"\",'Środki trwałe'!D625)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E625),\"\",'Środki trwałe'!E625)","v":""},{"$f":"IF(AND('Środki trwałe'!F625=\"tak\",'Środki trwałe'!G625=\"nie\"),'Środki trwałe'!H625,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F625=\"tak\",'Środki trwałe'!G625=\"tak\"),'Środki trwałe'!I625,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C625),\"\",'Środki trwałe'!C625)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C222:C231)","v":0},null,null,{"$f":"SUM(F222:F231)","v":0},{"$f":"SUM(G222:G231)","v":0},null,null,null,{"$f":"ROUND(SUM(K222:K231),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X222:X231),0)","v":0},{"$f":"ROUND(SUM(Y222:Y231),0)","v":0},0,0,{"$f":"ROUND(SUM(AB222:AB231),0)","v":0},0,0,0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1185+K1192+K1199+K1206+K1248+K1213+K1220+K1227+K1234+K1241,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1185+X1192+X1199+X1206+X1248+X1213+X1220+X1227+X1234+X1241,0)","v":0},{"$f":"ROUND(Y1185+Y1192+Y1199+Y1206+Y1248+Y1213+Y1220+Y1227+Y1234+Y1241,0)","v":0},0,0,{"$f":"ROUND(AB1185+AB1192+AB1199+AB1206+AB1248+AB1213+AB1220+AB1227+AB1234+AB1241,0)","v":0},0,0,0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1186+K1193+K1200+K1207+K1249+K1214+K1221+K1228+K1235+K1242,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1186+X1193+X1200+X1207+X1249+X1214+X1221+X1228+X1235+X1242,0)","v":0},{"$f":"ROUND(Y1186+Y1193+Y1200+Y1207+Y1249+Y1214+Y1221+Y1228+Y1235+Y1242,0)","v":0},0,0,{"$f":"ROUND(AB1186+AB1193+AB1200+AB1207+AB1249+AB1214+AB1221+AB1228+AB1235+AB1242,0)","v":0},0,0,0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K654","v":0},{"$f":"'Środki trwałe'!L654","v":0},{"$f":"'Środki trwałe'!M654","v":0},{"$f":"'Środki trwałe'!N654","v":0},{"$f":"'Środki trwałe'!O654","v":0},{"$f":"'Środki trwałe'!P654","v":0},{"$f":"'Środki trwałe'!Q654","v":0},{"$f":"'Środki trwałe'!R654","v":0},{"$f":"'Środki trwałe'!S654","v":0},{"$f":"'Środki trwałe'!T654","v":0},{"$f":"'Środki trwałe'!U654","v":0},{"$f":"'Środki trwałe'!V654","v":0},{"$f":"'Środki trwałe'!W654","v":0},{"$f":"'Środki trwałe'!X654","v":0},{"$f":"'Środki trwałe'!Y654","v":0},{"$f":"'Środki trwałe'!Z654","v":0},{"$f":"'Środki trwałe'!AA654","v":0},{"$f":"'Środki trwałe'!AB654","v":0},{"$f":"'Środki trwałe'!AC654","v":0},{"$f":"'Środki trwałe'!AD654","v":0},{"$f":"'Środki trwałe'!AE654","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1187+K1194+K1201+K1208+K1250+K1215+K1222+K1229+K1236+K1243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1187+Y1194+Y1201+Y1208+Y1250+Y1215+Y1222+Y1229+Y1236+Y1243,0)","v":0},0,0,{"$f":"ROUND(AB1187+AB1194+AB1201+AB1208+AB1250+AB1215+AB1222+AB1229+AB1236+AB1243,0)","v":0},0,0,0]
[]
[]
[null,"posiadane środki trwałe wykorzystane do realizacji projektu","wartość amortyzacji",null,null,null,"dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B658),\"\",'Środki trwałe'!B658)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E658),\"\",'Środki trwałe'!E658)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I658),\"\",'Środki trwałe'!I658)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C658),\"\",'Środki trwałe'!C658)","v":""},{"$f":"'Środki trwałe'!K744","v":0},{"$f":"'Środki trwałe'!L744","v":0},{"$f":"'Środki trwałe'!M744","v":0},{"$f":"'Środki trwałe'!N744","v":0},{"$f":"'Środki trwałe'!O744","v":0},{"$f":"'Środki trwałe'!P744","v":0},{"$f":"'Środki trwałe'!Q744","v":0},{"$f":"'Środki trwałe'!R744","v":0},{"$f":"'Środki trwałe'!S744","v":0},{"$f":"'Środki trwałe'!T744","v":0},{"$f":"'Środki trwałe'!U744","v":0},{"$f":"'Środki trwałe'!V744","v":0},{"$f":"'Środki trwałe'!W744","v":0},{"$f":"'Środki trwałe'!X744","v":0},{"$f":"'Środki trwałe'!Y744","v":0},{"$f":"'Środki trwałe'!Z744","v":0},{"$f":"'Środki trwałe'!AA744","v":0},{"$f":"'Środki trwałe'!AB744","v":0},{"$f":"'Środki trwałe'!AC744","v":0},{"$f":"'Środki trwałe'!AD744","v":0},{"$f":"'Środki trwałe'!AE744","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B659),\"\",'Środki trwałe'!B659)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E659),\"\",'Środki trwałe'!E659)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I659),\"\",'Środki trwałe'!I659)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C659),\"\",'Środki trwałe'!C659)","v":""},{"$f":"'Środki trwałe'!K745","v":0},{"$f":"'Środki trwałe'!L745","v":0},{"$f":"'Środki trwałe'!M745","v":0},{"$f":"'Środki trwałe'!N745","v":0},{"$f":"'Środki trwałe'!O745","v":0},{"$f":"'Środki trwałe'!P745","v":0},{"$f":"'Środki trwałe'!Q745","v":0},{"$f":"'Środki trwałe'!R745","v":0},{"$f":"'Środki trwałe'!S745","v":0},{"$f":"'Środki trwałe'!T745","v":0},{"$f":"'Środki trwałe'!U745","v":0},{"$f":"'Środki trwałe'!V745","v":0},{"$f":"'Środki trwałe'!W745","v":0},{"$f":"'Środki trwałe'!X745","v":0},{"$f":"'Środki trwałe'!Y745","v":0},{"$f":"'Środki trwałe'!Z745","v":0},{"$f":"'Środki trwałe'!AA745","v":0},{"$f":"'Środki trwałe'!AB745","v":0},{"$f":"'Środki trwałe'!AC745","v":0},{"$f":"'Środki trwałe'!AD745","v":0},{"$f":"'Środki trwałe'!AE745","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B660),\"\",'Środki trwałe'!B660)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E660),\"\",'Środki trwałe'!E660)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I660),\"\",'Środki trwałe'!I660)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C660),\"\",'Środki trwałe'!C660)","v":""},{"$f":"'Środki trwałe'!K746","v":0},{"$f":"'Środki trwałe'!L746","v":0},{"$f":"'Środki trwałe'!M746","v":0},{"$f":"'Środki trwałe'!N746","v":0},{"$f":"'Środki trwałe'!O746","v":0},{"$f":"'Środki trwałe'!P746","v":0},{"$f":"'Środki trwałe'!Q746","v":0},{"$f":"'Środki trwałe'!R746","v":0},{"$f":"'Środki trwałe'!S746","v":0},{"$f":"'Środki trwałe'!T746","v":0},{"$f":"'Środki trwałe'!U746","v":0},{"$f":"'Środki trwałe'!V746","v":0},{"$f":"'Środki trwałe'!W746","v":0},{"$f":"'Środki trwałe'!X746","v":0},{"$f":"'Środki trwałe'!Y746","v":0},{"$f":"'Środki trwałe'!Z746","v":0},{"$f":"'Środki trwałe'!AA746","v":0},{"$f":"'Środki trwałe'!AB746","v":0},{"$f":"'Środki trwałe'!AC746","v":0},{"$f":"'Środki trwałe'!AD746","v":0},{"$f":"'Środki trwałe'!AE746","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B661),\"\",'Środki trwałe'!B661)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E661),\"\",'Środki trwałe'!E661)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I661),\"\",'Środki trwałe'!I661)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C661),\"\",'Środki trwałe'!C661)","v":""},{"$f":"'Środki trwałe'!K747","v":0},{"$f":"'Środki trwałe'!L747","v":0},{"$f":"'Środki trwałe'!M747","v":0},{"$f":"'Środki trwałe'!N747","v":0},{"$f":"'Środki trwałe'!O747","v":0},{"$f":"'Środki trwałe'!P747","v":0},{"$f":"'Środki trwałe'!Q747","v":0},{"$f":"'Środki trwałe'!R747","v":0},{"$f":"'Środki trwałe'!S747","v":0},{"$f":"'Środki trwałe'!T747","v":0},{"$f":"'Środki trwałe'!U747","v":0},{"$f":"'Środki trwałe'!V747","v":0},{"$f":"'Środki trwałe'!W747","v":0},{"$f":"'Środki trwałe'!X747","v":0},{"$f":"'Środki trwałe'!Y747","v":0},{"$f":"'Środki trwałe'!Z747","v":0},{"$f":"'Środki trwałe'!AA747","v":0},{"$f":"'Środki trwałe'!AB747","v":0},{"$f":"'Środki trwałe'!AC747","v":0},{"$f":"'Środki trwałe'!AD747","v":0},{"$f":"'Środki trwałe'!AE747","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B662),\"\",'Środki trwałe'!B662)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E662),\"\",'Środki trwałe'!E662)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I662),\"\",'Środki trwałe'!I662)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C662),\"\",'Środki trwałe'!C662)","v":""},{"$f":"'Środki trwałe'!K748","v":0},{"$f":"'Środki trwałe'!L748","v":0},{"$f":"'Środki trwałe'!M748","v":0},{"$f":"'Środki trwałe'!N748","v":0},{"$f":"'Środki trwałe'!O748","v":0},{"$f":"'Środki trwałe'!P748","v":0},{"$f":"'Środki trwałe'!Q748","v":0},{"$f":"'Środki trwałe'!R748","v":0},{"$f":"'Środki trwałe'!S748","v":0},{"$f":"'Środki trwałe'!T748","v":0},{"$f":"'Środki trwałe'!U748","v":0},{"$f":"'Środki trwałe'!V748","v":0},{"$f":"'Środki trwałe'!W748","v":0},{"$f":"'Środki trwałe'!X748","v":0},{"$f":"'Środki trwałe'!Y748","v":0},{"$f":"'Środki trwałe'!Z748","v":0},{"$f":"'Środki trwałe'!AA748","v":0},{"$f":"'Środki trwałe'!AB748","v":0},{"$f":"'Środki trwałe'!AC748","v":0},{"$f":"'Środki trwałe'!AD748","v":0},{"$f":"'Środki trwałe'!AE748","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B663),\"\",'Środki trwałe'!B663)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E663),\"\",'Środki trwałe'!E663)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I663),\"\",'Środki trwałe'!I663)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C663),\"\",'Środki trwałe'!C663)","v":""},{"$f":"'Środki trwałe'!K749","v":0},{"$f":"'Środki trwałe'!L749","v":0},{"$f":"'Środki trwałe'!M749","v":0},{"$f":"'Środki trwałe'!N749","v":0},{"$f":"'Środki trwałe'!O749","v":0},{"$f":"'Środki trwałe'!P749","v":0},{"$f":"'Środki trwałe'!Q749","v":0},{"$f":"'Środki trwałe'!R749","v":0},{"$f":"'Środki trwałe'!S749","v":0},{"$f":"'Środki trwałe'!T749","v":0},{"$f":"'Środki trwałe'!U749","v":0},{"$f":"'Środki trwałe'!V749","v":0},{"$f":"'Środki trwałe'!W749","v":0},{"$f":"'Środki trwałe'!X749","v":0},{"$f":"'Środki trwałe'!Y749","v":0},{"$f":"'Środki trwałe'!Z749","v":0},{"$f":"'Środki trwałe'!AA749","v":0},{"$f":"'Środki trwałe'!AB749","v":0},{"$f":"'Środki trwałe'!AC749","v":0},{"$f":"'Środki trwałe'!AD749","v":0},{"$f":"'Środki trwałe'!AE749","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B664),\"\",'Środki trwałe'!B664)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E664),\"\",'Środki trwałe'!E664)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I664),\"\",'Środki trwałe'!I664)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C664),\"\",'Środki trwałe'!C664)","v":""},{"$f":"'Środki trwałe'!K750","v":0},{"$f":"'Środki trwałe'!L750","v":0},{"$f":"'Środki trwałe'!M750","v":0},{"$f":"'Środki trwałe'!N750","v":0},{"$f":"'Środki trwałe'!O750","v":0},{"$f":"'Środki trwałe'!P750","v":0},{"$f":"'Środki trwałe'!Q750","v":0},{"$f":"'Środki trwałe'!R750","v":0},{"$f":"'Środki trwałe'!S750","v":0},{"$f":"'Środki trwałe'!T750","v":0},{"$f":"'Środki trwałe'!U750","v":0},{"$f":"'Środki trwałe'!V750","v":0},{"$f":"'Środki trwałe'!W750","v":0},{"$f":"'Środki trwałe'!X750","v":0},{"$f":"'Środki trwałe'!Y750","v":0},{"$f":"'Środki trwałe'!Z750","v":0},{"$f":"'Środki trwałe'!AA750","v":0},{"$f":"'Środki trwałe'!AB750","v":0},{"$f":"'Środki trwałe'!AC750","v":0},{"$f":"'Środki trwałe'!AD750","v":0},{"$f":"'Środki trwałe'!AE750","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B665),\"\",'Środki trwałe'!B665)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E665),\"\",'Środki trwałe'!E665)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I665),\"\",'Środki trwałe'!I665)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C665),\"\",'Środki trwałe'!C665)","v":""},{"$f":"'Środki trwałe'!K751","v":0},{"$f":"'Środki trwałe'!L751","v":0},{"$f":"'Środki trwałe'!M751","v":0},{"$f":"'Środki trwałe'!N751","v":0},{"$f":"'Środki trwałe'!O751","v":0},{"$f":"'Środki trwałe'!P751","v":0},{"$f":"'Środki trwałe'!Q751","v":0},{"$f":"'Środki trwałe'!R751","v":0},{"$f":"'Środki trwałe'!S751","v":0},{"$f":"'Środki trwałe'!T751","v":0},{"$f":"'Środki trwałe'!U751","v":0},{"$f":"'Środki trwałe'!V751","v":0},{"$f":"'Środki trwałe'!W751","v":0},{"$f":"'Środki trwałe'!X751","v":0},{"$f":"'Środki trwałe'!Y751","v":0},{"$f":"'Środki trwałe'!Z751","v":0},{"$f":"'Środki trwałe'!AA751","v":0},{"$f":"'Środki trwałe'!AB751","v":0},{"$f":"'Środki trwałe'!AC751","v":0},{"$f":"'Środki trwałe'!AD751","v":0},{"$f":"'Środki trwałe'!AE751","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B666),\"\",'Środki trwałe'!B666)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E666),\"\",'Środki trwałe'!E666)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I666),\"\",'Środki trwałe'!I666)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C666),\"\",'Środki trwałe'!C666)","v":""},{"$f":"'Środki trwałe'!K752","v":0},{"$f":"'Środki trwałe'!L752","v":0},{"$f":"'Środki trwałe'!M752","v":0},{"$f":"'Środki trwałe'!N752","v":0},{"$f":"'Środki trwałe'!O752","v":0},{"$f":"'Środki trwałe'!P752","v":0},{"$f":"'Środki trwałe'!Q752","v":0},{"$f":"'Środki trwałe'!R752","v":0},{"$f":"'Środki trwałe'!S752","v":0},{"$f":"'Środki trwałe'!T752","v":0},{"$f":"'Środki trwałe'!U752","v":0},{"$f":"'Środki trwałe'!V752","v":0},{"$f":"'Środki trwałe'!W752","v":0},{"$f":"'Środki trwałe'!X752","v":0},{"$f":"'Środki trwałe'!Y752","v":0},{"$f":"'Środki trwałe'!Z752","v":0},{"$f":"'Środki trwałe'!AA752","v":0},{"$f":"'Środki trwałe'!AB752","v":0},{"$f":"'Środki trwałe'!AC752","v":0},{"$f":"'Środki trwałe'!AD752","v":0},{"$f":"'Środki trwałe'!AE752","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B667),\"\",'Środki trwałe'!B667)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E667),\"\",'Środki trwałe'!E667)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I667),\"\",'Środki trwałe'!I667)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C667),\"\",'Środki trwałe'!C667)","v":""},{"$f":"'Środki trwałe'!K753","v":0},{"$f":"'Środki trwałe'!L753","v":0},{"$f":"'Środki trwałe'!M753","v":0},{"$f":"'Środki trwałe'!N753","v":0},{"$f":"'Środki trwałe'!O753","v":0},{"$f":"'Środki trwałe'!P753","v":0},{"$f":"'Środki trwałe'!Q753","v":0},{"$f":"'Środki trwałe'!R753","v":0},{"$f":"'Środki trwałe'!S753","v":0},{"$f":"'Środki trwałe'!T753","v":0},{"$f":"'Środki trwałe'!U753","v":0},{"$f":"'Środki trwałe'!V753","v":0},{"$f":"'Środki trwałe'!W753","v":0},{"$f":"'Środki trwałe'!X753","v":0},{"$f":"'Środki trwałe'!Y753","v":0},{"$f":"'Środki trwałe'!Z753","v":0},{"$f":"'Środki trwałe'!AA753","v":0},{"$f":"'Środki trwałe'!AB753","v":0},{"$f":"'Środki trwałe'!AC753","v":0},{"$f":"'Środki trwałe'!AD753","v":0},{"$f":"'Środki trwałe'!AE753","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B668),\"\",'Środki trwałe'!B668)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E668),\"\",'Środki trwałe'!E668)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I668),\"\",'Środki trwałe'!I668)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C668),\"\",'Środki trwałe'!C668)","v":""},{"$f":"'Środki trwałe'!K754","v":0},{"$f":"'Środki trwałe'!L754","v":0},{"$f":"'Środki trwałe'!M754","v":0},{"$f":"'Środki trwałe'!N754","v":0},{"$f":"'Środki trwałe'!O754","v":0},{"$f":"'Środki trwałe'!P754","v":0},{"$f":"'Środki trwałe'!Q754","v":0},{"$f":"'Środki trwałe'!R754","v":0},{"$f":"'Środki trwałe'!S754","v":0},{"$f":"'Środki trwałe'!T754","v":0},{"$f":"'Środki trwałe'!U754","v":0},{"$f":"'Środki trwałe'!V754","v":0},{"$f":"'Środki trwałe'!W754","v":0},{"$f":"'Środki trwałe'!X754","v":0},{"$f":"'Środki trwałe'!Y754","v":0},{"$f":"'Środki trwałe'!Z754","v":0},{"$f":"'Środki trwałe'!AA754","v":0},{"$f":"'Środki trwałe'!AB754","v":0},{"$f":"'Środki trwałe'!AC754","v":0},{"$f":"'Środki trwałe'!AD754","v":0},{"$f":"'Środki trwałe'!AE754","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B669),\"\",'Środki trwałe'!B669)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E669),\"\",'Środki trwałe'!E669)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I669),\"\",'Środki trwałe'!I669)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C669),\"\",'Środki trwałe'!C669)","v":""},{"$f":"'Środki trwałe'!K755","v":0},{"$f":"'Środki trwałe'!L755","v":0},{"$f":"'Środki trwałe'!M755","v":0},{"$f":"'Środki trwałe'!N755","v":0},{"$f":"'Środki trwałe'!O755","v":0},{"$f":"'Środki trwałe'!P755","v":0},{"$f":"'Środki trwałe'!Q755","v":0},{"$f":"'Środki trwałe'!R755","v":0},{"$f":"'Środki trwałe'!S755","v":0},{"$f":"'Środki trwałe'!T755","v":0},{"$f":"'Środki trwałe'!U755","v":0},{"$f":"'Środki trwałe'!V755","v":0},{"$f":"'Środki trwałe'!W755","v":0},{"$f":"'Środki trwałe'!X755","v":0},{"$f":"'Środki trwałe'!Y755","v":0},{"$f":"'Środki trwałe'!Z755","v":0},{"$f":"'Środki trwałe'!AA755","v":0},{"$f":"'Środki trwałe'!AB755","v":0},{"$f":"'Środki trwałe'!AC755","v":0},{"$f":"'Środki trwałe'!AD755","v":0},{"$f":"'Środki trwałe'!AE755","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B670),\"\",'Środki trwałe'!B670)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E670),\"\",'Środki trwałe'!E670)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I670),\"\",'Środki trwałe'!I670)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C670),\"\",'Środki trwałe'!C670)","v":""},{"$f":"'Środki trwałe'!K756","v":0},{"$f":"'Środki trwałe'!L756","v":0},{"$f":"'Środki trwałe'!M756","v":0},{"$f":"'Środki trwałe'!N756","v":0},{"$f":"'Środki trwałe'!O756","v":0},{"$f":"'Środki trwałe'!P756","v":0},{"$f":"'Środki trwałe'!Q756","v":0},{"$f":"'Środki trwałe'!R756","v":0},{"$f":"'Środki trwałe'!S756","v":0},{"$f":"'Środki trwałe'!T756","v":0},{"$f":"'Środki trwałe'!U756","v":0},{"$f":"'Środki trwałe'!V756","v":0},{"$f":"'Środki trwałe'!W756","v":0},{"$f":"'Środki trwałe'!X756","v":0},{"$f":"'Środki trwałe'!Y756","v":0},{"$f":"'Środki trwałe'!Z756","v":0},{"$f":"'Środki trwałe'!AA756","v":0},{"$f":"'Środki trwałe'!AB756","v":0},{"$f":"'Środki trwałe'!AC756","v":0},{"$f":"'Środki trwałe'!AD756","v":0},{"$f":"'Środki trwałe'!AE756","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B671),\"\",'Środki trwałe'!B671)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E671),\"\",'Środki trwałe'!E671)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I671),\"\",'Środki trwałe'!I671)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C671),\"\",'Środki trwałe'!C671)","v":""},{"$f":"'Środki trwałe'!K757","v":0},{"$f":"'Środki trwałe'!L757","v":0},{"$f":"'Środki trwałe'!M757","v":0},{"$f":"'Środki trwałe'!N757","v":0},{"$f":"'Środki trwałe'!O757","v":0},{"$f":"'Środki trwałe'!P757","v":0},{"$f":"'Środki trwałe'!Q757","v":0},{"$f":"'Środki trwałe'!R757","v":0},{"$f":"'Środki trwałe'!S757","v":0},{"$f":"'Środki trwałe'!T757","v":0},{"$f":"'Środki trwałe'!U757","v":0},{"$f":"'Środki trwałe'!V757","v":0},{"$f":"'Środki trwałe'!W757","v":0},{"$f":"'Środki trwałe'!X757","v":0},{"$f":"'Środki trwałe'!Y757","v":0},{"$f":"'Środki trwałe'!Z757","v":0},{"$f":"'Środki trwałe'!AA757","v":0},{"$f":"'Środki trwałe'!AB757","v":0},{"$f":"'Środki trwałe'!AC757","v":0},{"$f":"'Środki trwałe'!AD757","v":0},{"$f":"'Środki trwałe'!AE757","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B672),\"\",'Środki trwałe'!B672)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E672),\"\",'Środki trwałe'!E672)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I672),\"\",'Środki trwałe'!I672)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C672),\"\",'Środki trwałe'!C672)","v":""},{"$f":"'Środki trwałe'!K758","v":0},{"$f":"'Środki trwałe'!L758","v":0},{"$f":"'Środki trwałe'!M758","v":0},{"$f":"'Środki trwałe'!N758","v":0},{"$f":"'Środki trwałe'!O758","v":0},{"$f":"'Środki trwałe'!P758","v":0},{"$f":"'Środki trwałe'!Q758","v":0},{"$f":"'Środki trwałe'!R758","v":0},{"$f":"'Środki trwałe'!S758","v":0},{"$f":"'Środki trwałe'!T758","v":0},{"$f":"'Środki trwałe'!U758","v":0},{"$f":"'Środki trwałe'!V758","v":0},{"$f":"'Środki trwałe'!W758","v":0},{"$f":"'Środki trwałe'!X758","v":0},{"$f":"'Środki trwałe'!Y758","v":0},{"$f":"'Środki trwałe'!Z758","v":0},{"$f":"'Środki trwałe'!AA758","v":0},{"$f":"'Środki trwałe'!AB758","v":0},{"$f":"'Środki trwałe'!AC758","v":0},{"$f":"'Środki trwałe'!AD758","v":0},{"$f":"'Środki trwałe'!AE758","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B673),\"\",'Środki trwałe'!B673)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E673),\"\",'Środki trwałe'!E673)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I673),\"\",'Środki trwałe'!I673)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C673),\"\",'Środki trwałe'!C673)","v":""},{"$f":"'Środki trwałe'!K759","v":0},{"$f":"'Środki trwałe'!L759","v":0},{"$f":"'Środki trwałe'!M759","v":0},{"$f":"'Środki trwałe'!N759","v":0},{"$f":"'Środki trwałe'!O759","v":0},{"$f":"'Środki trwałe'!P759","v":0},{"$f":"'Środki trwałe'!Q759","v":0},{"$f":"'Środki trwałe'!R759","v":0},{"$f":"'Środki trwałe'!S759","v":0},{"$f":"'Środki trwałe'!T759","v":0},{"$f":"'Środki trwałe'!U759","v":0},{"$f":"'Środki trwałe'!V759","v":0},{"$f":"'Środki trwałe'!W759","v":0},{"$f":"'Środki trwałe'!X759","v":0},{"$f":"'Środki trwałe'!Y759","v":0},{"$f":"'Środki trwałe'!Z759","v":0},{"$f":"'Środki trwałe'!AA759","v":0},{"$f":"'Środki trwałe'!AB759","v":0},{"$f":"'Środki trwałe'!AC759","v":0},{"$f":"'Środki trwałe'!AD759","v":0},{"$f":"'Środki trwałe'!AE759","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B674),\"\",'Środki trwałe'!B674)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E674),\"\",'Środki trwałe'!E674)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I674),\"\",'Środki trwałe'!I674)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C674),\"\",'Środki trwałe'!C674)","v":""},{"$f":"'Środki trwałe'!K760","v":0},{"$f":"'Środki trwałe'!L760","v":0},{"$f":"'Środki trwałe'!M760","v":0},{"$f":"'Środki trwałe'!N760","v":0},{"$f":"'Środki trwałe'!O760","v":0},{"$f":"'Środki trwałe'!P760","v":0},{"$f":"'Środki trwałe'!Q760","v":0},{"$f":"'Środki trwałe'!R760","v":0},{"$f":"'Środki trwałe'!S760","v":0},{"$f":"'Środki trwałe'!T760","v":0},{"$f":"'Środki trwałe'!U760","v":0},{"$f":"'Środki trwałe'!V760","v":0},{"$f":"'Środki trwałe'!W760","v":0},{"$f":"'Środki trwałe'!X760","v":0},{"$f":"'Środki trwałe'!Y760","v":0},{"$f":"'Środki trwałe'!Z760","v":0},{"$f":"'Środki trwałe'!AA760","v":0},{"$f":"'Środki trwałe'!AB760","v":0},{"$f":"'Środki trwałe'!AC760","v":0},{"$f":"'Środki trwałe'!AD760","v":0},{"$f":"'Środki trwałe'!AE760","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B675),\"\",'Środki trwałe'!B675)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E675),\"\",'Środki trwałe'!E675)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I675),\"\",'Środki trwałe'!I675)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C675),\"\",'Środki trwałe'!C675)","v":""},{"$f":"'Środki trwałe'!K761","v":0},{"$f":"'Środki trwałe'!L761","v":0},{"$f":"'Środki trwałe'!M761","v":0},{"$f":"'Środki trwałe'!N761","v":0},{"$f":"'Środki trwałe'!O761","v":0},{"$f":"'Środki trwałe'!P761","v":0},{"$f":"'Środki trwałe'!Q761","v":0},{"$f":"'Środki trwałe'!R761","v":0},{"$f":"'Środki trwałe'!S761","v":0},{"$f":"'Środki trwałe'!T761","v":0},{"$f":"'Środki trwałe'!U761","v":0},{"$f":"'Środki trwałe'!V761","v":0},{"$f":"'Środki trwałe'!W761","v":0},{"$f":"'Środki trwałe'!X761","v":0},{"$f":"'Środki trwałe'!Y761","v":0},{"$f":"'Środki trwałe'!Z761","v":0},{"$f":"'Środki trwałe'!AA761","v":0},{"$f":"'Środki trwałe'!AB761","v":0},{"$f":"'Środki trwałe'!AC761","v":0},{"$f":"'Środki trwałe'!AD761","v":0},{"$f":"'Środki trwałe'!AE761","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B676),\"\",'Środki trwałe'!B676)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E676),\"\",'Środki trwałe'!E676)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I676),\"\",'Środki trwałe'!I676)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C676),\"\",'Środki trwałe'!C676)","v":""},{"$f":"'Środki trwałe'!K762","v":0},{"$f":"'Środki trwałe'!L762","v":0},{"$f":"'Środki trwałe'!M762","v":0},{"$f":"'Środki trwałe'!N762","v":0},{"$f":"'Środki trwałe'!O762","v":0},{"$f":"'Środki trwałe'!P762","v":0},{"$f":"'Środki trwałe'!Q762","v":0},{"$f":"'Środki trwałe'!R762","v":0},{"$f":"'Środki trwałe'!S762","v":0},{"$f":"'Środki trwałe'!T762","v":0},{"$f":"'Środki trwałe'!U762","v":0},{"$f":"'Środki trwałe'!V762","v":0},{"$f":"'Środki trwałe'!W762","v":0},{"$f":"'Środki trwałe'!X762","v":0},{"$f":"'Środki trwałe'!Y762","v":0},{"$f":"'Środki trwałe'!Z762","v":0},{"$f":"'Środki trwałe'!AA762","v":0},{"$f":"'Środki trwałe'!AB762","v":0},{"$f":"'Środki trwałe'!AC762","v":0},{"$f":"'Środki trwałe'!AD762","v":0},{"$f":"'Środki trwałe'!AE762","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B677),\"\",'Środki trwałe'!B677)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E677),\"\",'Środki trwałe'!E677)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I677),\"\",'Środki trwałe'!I677)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C677),\"\",'Środki trwałe'!C677)","v":""},{"$f":"'Środki trwałe'!K763","v":0},{"$f":"'Środki trwałe'!L763","v":0},{"$f":"'Środki trwałe'!M763","v":0},{"$f":"'Środki trwałe'!N763","v":0},{"$f":"'Środki trwałe'!O763","v":0},{"$f":"'Środki trwałe'!P763","v":0},{"$f":"'Środki trwałe'!Q763","v":0},{"$f":"'Środki trwałe'!R763","v":0},{"$f":"'Środki trwałe'!S763","v":0},{"$f":"'Środki trwałe'!T763","v":0},{"$f":"'Środki trwałe'!U763","v":0},{"$f":"'Środki trwałe'!V763","v":0},{"$f":"'Środki trwałe'!W763","v":0},{"$f":"'Środki trwałe'!X763","v":0},{"$f":"'Środki trwałe'!Y763","v":0},{"$f":"'Środki trwałe'!Z763","v":0},{"$f":"'Środki trwałe'!AA763","v":0},{"$f":"'Środki trwałe'!AB763","v":0},{"$f":"'Środki trwałe'!AC763","v":0},{"$f":"'Środki trwałe'!AD763","v":0},{"$f":"'Środki trwałe'!AE763","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B678),\"\",'Środki trwałe'!B678)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E678),\"\",'Środki trwałe'!E678)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I678),\"\",'Środki trwałe'!I678)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C678),\"\",'Środki trwałe'!C678)","v":""},{"$f":"'Środki trwałe'!K764","v":0},{"$f":"'Środki trwałe'!L764","v":0},{"$f":"'Środki trwałe'!M764","v":0},{"$f":"'Środki trwałe'!N764","v":0},{"$f":"'Środki trwałe'!O764","v":0},{"$f":"'Środki trwałe'!P764","v":0},{"$f":"'Środki trwałe'!Q764","v":0},{"$f":"'Środki trwałe'!R764","v":0},{"$f":"'Środki trwałe'!S764","v":0},{"$f":"'Środki trwałe'!T764","v":0},{"$f":"'Środki trwałe'!U764","v":0},{"$f":"'Środki trwałe'!V764","v":0},{"$f":"'Środki trwałe'!W764","v":0},{"$f":"'Środki trwałe'!X764","v":0},{"$f":"'Środki trwałe'!Y764","v":0},{"$f":"'Środki trwałe'!Z764","v":0},{"$f":"'Środki trwałe'!AA764","v":0},{"$f":"'Środki trwałe'!AB764","v":0},{"$f":"'Środki trwałe'!AC764","v":0},{"$f":"'Środki trwałe'!AD764","v":0},{"$f":"'Środki trwałe'!AE764","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B679),\"\",'Środki trwałe'!B679)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E679),\"\",'Środki trwałe'!E679)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I679),\"\",'Środki trwałe'!I679)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C679),\"\",'Środki trwałe'!C679)","v":""},{"$f":"'Środki trwałe'!K765","v":0},{"$f":"'Środki trwałe'!L765","v":0},{"$f":"'Środki trwałe'!M765","v":0},{"$f":"'Środki trwałe'!N765","v":0},{"$f":"'Środki trwałe'!O765","v":0},{"$f":"'Środki trwałe'!P765","v":0},{"$f":"'Środki trwałe'!Q765","v":0},{"$f":"'Środki trwałe'!R765","v":0},{"$f":"'Środki trwałe'!S765","v":0},{"$f":"'Środki trwałe'!T765","v":0},{"$f":"'Środki trwałe'!U765","v":0},{"$f":"'Środki trwałe'!V765","v":0},{"$f":"'Środki trwałe'!W765","v":0},{"$f":"'Środki trwałe'!X765","v":0},{"$f":"'Środki trwałe'!Y765","v":0},{"$f":"'Środki trwałe'!Z765","v":0},{"$f":"'Środki trwałe'!AA765","v":0},{"$f":"'Środki trwałe'!AB765","v":0},{"$f":"'Środki trwałe'!AC765","v":0},{"$f":"'Środki trwałe'!AD765","v":0},{"$f":"'Środki trwałe'!AE765","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B680),\"\",'Środki trwałe'!B680)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E680),\"\",'Środki trwałe'!E680)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I680),\"\",'Środki trwałe'!I680)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C680),\"\",'Środki trwałe'!C680)","v":""},{"$f":"'Środki trwałe'!K766","v":0},{"$f":"'Środki trwałe'!L766","v":0},{"$f":"'Środki trwałe'!M766","v":0},{"$f":"'Środki trwałe'!N766","v":0},{"$f":"'Środki trwałe'!O766","v":0},{"$f":"'Środki trwałe'!P766","v":0},{"$f":"'Środki trwałe'!Q766","v":0},{"$f":"'Środki trwałe'!R766","v":0},{"$f":"'Środki trwałe'!S766","v":0},{"$f":"'Środki trwałe'!T766","v":0},{"$f":"'Środki trwałe'!U766","v":0},{"$f":"'Środki trwałe'!V766","v":0},{"$f":"'Środki trwałe'!W766","v":0},{"$f":"'Środki trwałe'!X766","v":0},{"$f":"'Środki trwałe'!Y766","v":0},{"$f":"'Środki trwałe'!Z766","v":0},{"$f":"'Środki trwałe'!AA766","v":0},{"$f":"'Środki trwałe'!AB766","v":0},{"$f":"'Środki trwałe'!AC766","v":0},{"$f":"'Środki trwałe'!AD766","v":0},{"$f":"'Środki trwałe'!AE766","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B681),\"\",'Środki trwałe'!B681)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E681),\"\",'Środki trwałe'!E681)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I681),\"\",'Środki trwałe'!I681)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C681),\"\",'Środki trwałe'!C681)","v":""},{"$f":"'Środki trwałe'!K767","v":0},{"$f":"'Środki trwałe'!L767","v":0},{"$f":"'Środki trwałe'!M767","v":0},{"$f":"'Środki trwałe'!N767","v":0},{"$f":"'Środki trwałe'!O767","v":0},{"$f":"'Środki trwałe'!P767","v":0},{"$f":"'Środki trwałe'!Q767","v":0},{"$f":"'Środki trwałe'!R767","v":0},{"$f":"'Środki trwałe'!S767","v":0},{"$f":"'Środki trwałe'!T767","v":0},{"$f":"'Środki trwałe'!U767","v":0},{"$f":"'Środki trwałe'!V767","v":0},{"$f":"'Środki trwałe'!W767","v":0},{"$f":"'Środki trwałe'!X767","v":0},{"$f":"'Środki trwałe'!Y767","v":0},{"$f":"'Środki trwałe'!Z767","v":0},{"$f":"'Środki trwałe'!AA767","v":0},{"$f":"'Środki trwałe'!AB767","v":0},{"$f":"'Środki trwałe'!AC767","v":0},{"$f":"'Środki trwałe'!AD767","v":0},{"$f":"'Środki trwałe'!AE767","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B682),\"\",'Środki trwałe'!B682)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E682),\"\",'Środki trwałe'!E682)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I682),\"\",'Środki trwałe'!I682)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C682),\"\",'Środki trwałe'!C682)","v":""},{"$f":"'Środki trwałe'!K768","v":0},{"$f":"'Środki trwałe'!L768","v":0},{"$f":"'Środki trwałe'!M768","v":0},{"$f":"'Środki trwałe'!N768","v":0},{"$f":"'Środki trwałe'!O768","v":0},{"$f":"'Środki trwałe'!P768","v":0},{"$f":"'Środki trwałe'!Q768","v":0},{"$f":"'Środki trwałe'!R768","v":0},{"$f":"'Środki trwałe'!S768","v":0},{"$f":"'Środki trwałe'!T768","v":0},{"$f":"'Środki trwałe'!U768","v":0},{"$f":"'Środki trwałe'!V768","v":0},{"$f":"'Środki trwałe'!W768","v":0},{"$f":"'Środki trwałe'!X768","v":0},{"$f":"'Środki trwałe'!Y768","v":0},{"$f":"'Środki trwałe'!Z768","v":0},{"$f":"'Środki trwałe'!AA768","v":0},{"$f":"'Środki trwałe'!AB768","v":0},{"$f":"'Środki trwałe'!AC768","v":0},{"$f":"'Środki trwałe'!AD768","v":0},{"$f":"'Środki trwałe'!AE768","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B683),\"\",'Środki trwałe'!B683)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E683),\"\",'Środki trwałe'!E683)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I683),\"\",'Środki trwałe'!I683)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C683),\"\",'Środki trwałe'!C683)","v":""},{"$f":"'Środki trwałe'!K769","v":0},{"$f":"'Środki trwałe'!L769","v":0},{"$f":"'Środki trwałe'!M769","v":0},{"$f":"'Środki trwałe'!N769","v":0},{"$f":"'Środki trwałe'!O769","v":0},{"$f":"'Środki trwałe'!P769","v":0},{"$f":"'Środki trwałe'!Q769","v":0},{"$f":"'Środki trwałe'!R769","v":0},{"$f":"'Środki trwałe'!S769","v":0},{"$f":"'Środki trwałe'!T769","v":0},{"$f":"'Środki trwałe'!U769","v":0},{"$f":"'Środki trwałe'!V769","v":0},{"$f":"'Środki trwałe'!W769","v":0},{"$f":"'Środki trwałe'!X769","v":0},{"$f":"'Środki trwałe'!Y769","v":0},{"$f":"'Środki trwałe'!Z769","v":0},{"$f":"'Środki trwałe'!AA769","v":0},{"$f":"'Środki trwałe'!AB769","v":0},{"$f":"'Środki trwałe'!AC769","v":0},{"$f":"'Środki trwałe'!AD769","v":0},{"$f":"'Środki trwałe'!AE769","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B684),\"\",'Środki trwałe'!B684)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E684),\"\",'Środki trwałe'!E684)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I684),\"\",'Środki trwałe'!I684)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C684),\"\",'Środki trwałe'!C684)","v":""},{"$f":"'Środki trwałe'!K770","v":0},{"$f":"'Środki trwałe'!L770","v":0},{"$f":"'Środki trwałe'!M770","v":0},{"$f":"'Środki trwałe'!N770","v":0},{"$f":"'Środki trwałe'!O770","v":0},{"$f":"'Środki trwałe'!P770","v":0},{"$f":"'Środki trwałe'!Q770","v":0},{"$f":"'Środki trwałe'!R770","v":0},{"$f":"'Środki trwałe'!S770","v":0},{"$f":"'Środki trwałe'!T770","v":0},{"$f":"'Środki trwałe'!U770","v":0},{"$f":"'Środki trwałe'!V770","v":0},{"$f":"'Środki trwałe'!W770","v":0},{"$f":"'Środki trwałe'!X770","v":0},{"$f":"'Środki trwałe'!Y770","v":0},{"$f":"'Środki trwałe'!Z770","v":0},{"$f":"'Środki trwałe'!AA770","v":0},{"$f":"'Środki trwałe'!AB770","v":0},{"$f":"'Środki trwałe'!AC770","v":0},{"$f":"'Środki trwałe'!AD770","v":0},{"$f":"'Środki trwałe'!AE770","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B685),\"\",'Środki trwałe'!B685)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E685),\"\",'Środki trwałe'!E685)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I685),\"\",'Środki trwałe'!I685)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C685),\"\",'Środki trwałe'!C685)","v":""},{"$f":"'Środki trwałe'!K771","v":0},{"$f":"'Środki trwałe'!L771","v":0},{"$f":"'Środki trwałe'!M771","v":0},{"$f":"'Środki trwałe'!N771","v":0},{"$f":"'Środki trwałe'!O771","v":0},{"$f":"'Środki trwałe'!P771","v":0},{"$f":"'Środki trwałe'!Q771","v":0},{"$f":"'Środki trwałe'!R771","v":0},{"$f":"'Środki trwałe'!S771","v":0},{"$f":"'Środki trwałe'!T771","v":0},{"$f":"'Środki trwałe'!U771","v":0},{"$f":"'Środki trwałe'!V771","v":0},{"$f":"'Środki trwałe'!W771","v":0},{"$f":"'Środki trwałe'!X771","v":0},{"$f":"'Środki trwałe'!Y771","v":0},{"$f":"'Środki trwałe'!Z771","v":0},{"$f":"'Środki trwałe'!AA771","v":0},{"$f":"'Środki trwałe'!AB771","v":0},{"$f":"'Środki trwałe'!AC771","v":0},{"$f":"'Środki trwałe'!AD771","v":0},{"$f":"'Środki trwałe'!AE771","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B686),\"\",'Środki trwałe'!B686)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E686),\"\",'Środki trwałe'!E686)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I686),\"\",'Środki trwałe'!I686)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C686),\"\",'Środki trwałe'!C686)","v":""},{"$f":"'Środki trwałe'!K772","v":0},{"$f":"'Środki trwałe'!L772","v":0},{"$f":"'Środki trwałe'!M772","v":0},{"$f":"'Środki trwałe'!N772","v":0},{"$f":"'Środki trwałe'!O772","v":0},{"$f":"'Środki trwałe'!P772","v":0},{"$f":"'Środki trwałe'!Q772","v":0},{"$f":"'Środki trwałe'!R772","v":0},{"$f":"'Środki trwałe'!S772","v":0},{"$f":"'Środki trwałe'!T772","v":0},{"$f":"'Środki trwałe'!U772","v":0},{"$f":"'Środki trwałe'!V772","v":0},{"$f":"'Środki trwałe'!W772","v":0},{"$f":"'Środki trwałe'!X772","v":0},{"$f":"'Środki trwałe'!Y772","v":0},{"$f":"'Środki trwałe'!Z772","v":0},{"$f":"'Środki trwałe'!AA772","v":0},{"$f":"'Środki trwałe'!AB772","v":0},{"$f":"'Środki trwałe'!AC772","v":0},{"$f":"'Środki trwałe'!AD772","v":0},{"$f":"'Środki trwałe'!AE772","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B687),\"\",'Środki trwałe'!B687)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E687),\"\",'Środki trwałe'!E687)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I687),\"\",'Środki trwałe'!I687)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C687),\"\",'Środki trwałe'!C687)","v":""},{"$f":"'Środki trwałe'!K773","v":0},{"$f":"'Środki trwałe'!L773","v":0},{"$f":"'Środki trwałe'!M773","v":0},{"$f":"'Środki trwałe'!N773","v":0},{"$f":"'Środki trwałe'!O773","v":0},{"$f":"'Środki trwałe'!P773","v":0},{"$f":"'Środki trwałe'!Q773","v":0},{"$f":"'Środki trwałe'!R773","v":0},{"$f":"'Środki trwałe'!S773","v":0},{"$f":"'Środki trwałe'!T773","v":0},{"$f":"'Środki trwałe'!U773","v":0},{"$f":"'Środki trwałe'!V773","v":0},{"$f":"'Środki trwałe'!W773","v":0},{"$f":"'Środki trwałe'!X773","v":0},{"$f":"'Środki trwałe'!Y773","v":0},{"$f":"'Środki trwałe'!Z773","v":0},{"$f":"'Środki trwałe'!AA773","v":0},{"$f":"'Środki trwałe'!AB773","v":0},{"$f":"'Środki trwałe'!AC773","v":0},{"$f":"'Środki trwałe'!AD773","v":0},{"$f":"'Środki trwałe'!AE773","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B688),\"\",'Środki trwałe'!B688)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E688),\"\",'Środki trwałe'!E688)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I688),\"\",'Środki trwałe'!I688)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C688),\"\",'Środki trwałe'!C688)","v":""},{"$f":"'Środki trwałe'!K774","v":0},{"$f":"'Środki trwałe'!L774","v":0},{"$f":"'Środki trwałe'!M774","v":0},{"$f":"'Środki trwałe'!N774","v":0},{"$f":"'Środki trwałe'!O774","v":0},{"$f":"'Środki trwałe'!P774","v":0},{"$f":"'Środki trwałe'!Q774","v":0},{"$f":"'Środki trwałe'!R774","v":0},{"$f":"'Środki trwałe'!S774","v":0},{"$f":"'Środki trwałe'!T774","v":0},{"$f":"'Środki trwałe'!U774","v":0},{"$f":"'Środki trwałe'!V774","v":0},{"$f":"'Środki trwałe'!W774","v":0},{"$f":"'Środki trwałe'!X774","v":0},{"$f":"'Środki trwałe'!Y774","v":0},{"$f":"'Środki trwałe'!Z774","v":0},{"$f":"'Środki trwałe'!AA774","v":0},{"$f":"'Środki trwałe'!AB774","v":0},{"$f":"'Środki trwałe'!AC774","v":0},{"$f":"'Środki trwałe'!AD774","v":0},{"$f":"'Środki trwałe'!AE774","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B689),\"\",'Środki trwałe'!B689)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E689),\"\",'Środki trwałe'!E689)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I689),\"\",'Środki trwałe'!I689)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C689),\"\",'Środki trwałe'!C689)","v":""},{"$f":"'Środki trwałe'!K775","v":0},{"$f":"'Środki trwałe'!L775","v":0},{"$f":"'Środki trwałe'!M775","v":0},{"$f":"'Środki trwałe'!N775","v":0},{"$f":"'Środki trwałe'!O775","v":0},{"$f":"'Środki trwałe'!P775","v":0},{"$f":"'Środki trwałe'!Q775","v":0},{"$f":"'Środki trwałe'!R775","v":0},{"$f":"'Środki trwałe'!S775","v":0},{"$f":"'Środki trwałe'!T775","v":0},{"$f":"'Środki trwałe'!U775","v":0},{"$f":"'Środki trwałe'!V775","v":0},{"$f":"'Środki trwałe'!W775","v":0},{"$f":"'Środki trwałe'!X775","v":0},{"$f":"'Środki trwałe'!Y775","v":0},{"$f":"'Środki trwałe'!Z775","v":0},{"$f":"'Środki trwałe'!AA775","v":0},{"$f":"'Środki trwałe'!AB775","v":0},{"$f":"'Środki trwałe'!AC775","v":0},{"$f":"'Środki trwałe'!AD775","v":0},{"$f":"'Środki trwałe'!AE775","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B690),\"\",'Środki trwałe'!B690)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E690),\"\",'Środki trwałe'!E690)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I690),\"\",'Środki trwałe'!I690)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C690),\"\",'Środki trwałe'!C690)","v":""},{"$f":"'Środki trwałe'!K776","v":0},{"$f":"'Środki trwałe'!L776","v":0},{"$f":"'Środki trwałe'!M776","v":0},{"$f":"'Środki trwałe'!N776","v":0},{"$f":"'Środki trwałe'!O776","v":0},{"$f":"'Środki trwałe'!P776","v":0},{"$f":"'Środki trwałe'!Q776","v":0},{"$f":"'Środki trwałe'!R776","v":0},{"$f":"'Środki trwałe'!S776","v":0},{"$f":"'Środki trwałe'!T776","v":0},{"$f":"'Środki trwałe'!U776","v":0},{"$f":"'Środki trwałe'!V776","v":0},{"$f":"'Środki trwałe'!W776","v":0},{"$f":"'Środki trwałe'!X776","v":0},{"$f":"'Środki trwałe'!Y776","v":0},{"$f":"'Środki trwałe'!Z776","v":0},{"$f":"'Środki trwałe'!AA776","v":0},{"$f":"'Środki trwałe'!AB776","v":0},{"$f":"'Środki trwałe'!AC776","v":0},{"$f":"'Środki trwałe'!AD776","v":0},{"$f":"'Środki trwałe'!AE776","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B691),\"\",'Środki trwałe'!B691)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E691),\"\",'Środki trwałe'!E691)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I691),\"\",'Środki trwałe'!I691)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C691),\"\",'Środki trwałe'!C691)","v":""},{"$f":"'Środki trwałe'!K777","v":0},{"$f":"'Środki trwałe'!L777","v":0},{"$f":"'Środki trwałe'!M777","v":0},{"$f":"'Środki trwałe'!N777","v":0},{"$f":"'Środki trwałe'!O777","v":0},{"$f":"'Środki trwałe'!P777","v":0},{"$f":"'Środki trwałe'!Q777","v":0},{"$f":"'Środki trwałe'!R777","v":0},{"$f":"'Środki trwałe'!S777","v":0},{"$f":"'Środki trwałe'!T777","v":0},{"$f":"'Środki trwałe'!U777","v":0},{"$f":"'Środki trwałe'!V777","v":0},{"$f":"'Środki trwałe'!W777","v":0},{"$f":"'Środki trwałe'!X777","v":0},{"$f":"'Środki trwałe'!Y777","v":0},{"$f":"'Środki trwałe'!Z777","v":0},{"$f":"'Środki trwałe'!AA777","v":0},{"$f":"'Środki trwałe'!AB777","v":0},{"$f":"'Środki trwałe'!AC777","v":0},{"$f":"'Środki trwałe'!AD777","v":0},{"$f":"'Środki trwałe'!AE777","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B692),\"\",'Środki trwałe'!B692)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E692),\"\",'Środki trwałe'!E692)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I692),\"\",'Środki trwałe'!I692)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C692),\"\",'Środki trwałe'!C692)","v":""},{"$f":"'Środki trwałe'!K778","v":0},{"$f":"'Środki trwałe'!L778","v":0},{"$f":"'Środki trwałe'!M778","v":0},{"$f":"'Środki trwałe'!N778","v":0},{"$f":"'Środki trwałe'!O778","v":0},{"$f":"'Środki trwałe'!P778","v":0},{"$f":"'Środki trwałe'!Q778","v":0},{"$f":"'Środki trwałe'!R778","v":0},{"$f":"'Środki trwałe'!S778","v":0},{"$f":"'Środki trwałe'!T778","v":0},{"$f":"'Środki trwałe'!U778","v":0},{"$f":"'Środki trwałe'!V778","v":0},{"$f":"'Środki trwałe'!W778","v":0},{"$f":"'Środki trwałe'!X778","v":0},{"$f":"'Środki trwałe'!Y778","v":0},{"$f":"'Środki trwałe'!Z778","v":0},{"$f":"'Środki trwałe'!AA778","v":0},{"$f":"'Środki trwałe'!AB778","v":0},{"$f":"'Środki trwałe'!AC778","v":0},{"$f":"'Środki trwałe'!AD778","v":0},{"$f":"'Środki trwałe'!AE778","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B693),\"\",'Środki trwałe'!B693)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E693),\"\",'Środki trwałe'!E693)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I693),\"\",'Środki trwałe'!I693)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C693),\"\",'Środki trwałe'!C693)","v":""},{"$f":"'Środki trwałe'!K779","v":0},{"$f":"'Środki trwałe'!L779","v":0},{"$f":"'Środki trwałe'!M779","v":0},{"$f":"'Środki trwałe'!N779","v":0},{"$f":"'Środki trwałe'!O779","v":0},{"$f":"'Środki trwałe'!P779","v":0},{"$f":"'Środki trwałe'!Q779","v":0},{"$f":"'Środki trwałe'!R779","v":0},{"$f":"'Środki trwałe'!S779","v":0},{"$f":"'Środki trwałe'!T779","v":0},{"$f":"'Środki trwałe'!U779","v":0},{"$f":"'Środki trwałe'!V779","v":0},{"$f":"'Środki trwałe'!W779","v":0},{"$f":"'Środki trwałe'!X779","v":0},{"$f":"'Środki trwałe'!Y779","v":0},{"$f":"'Środki trwałe'!Z779","v":0},{"$f":"'Środki trwałe'!AA779","v":0},{"$f":"'Środki trwałe'!AB779","v":0},{"$f":"'Środki trwałe'!AC779","v":0},{"$f":"'Środki trwałe'!AD779","v":0},{"$f":"'Środki trwałe'!AE779","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B694),\"\",'Środki trwałe'!B694)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E694),\"\",'Środki trwałe'!E694)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I694),\"\",'Środki trwałe'!I694)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C694),\"\",'Środki trwałe'!C694)","v":""},{"$f":"'Środki trwałe'!K780","v":0},{"$f":"'Środki trwałe'!L780","v":0},{"$f":"'Środki trwałe'!M780","v":0},{"$f":"'Środki trwałe'!N780","v":0},{"$f":"'Środki trwałe'!O780","v":0},{"$f":"'Środki trwałe'!P780","v":0},{"$f":"'Środki trwałe'!Q780","v":0},{"$f":"'Środki trwałe'!R780","v":0},{"$f":"'Środki trwałe'!S780","v":0},{"$f":"'Środki trwałe'!T780","v":0},{"$f":"'Środki trwałe'!U780","v":0},{"$f":"'Środki trwałe'!V780","v":0},{"$f":"'Środki trwałe'!W780","v":0},{"$f":"'Środki trwałe'!X780","v":0},{"$f":"'Środki trwałe'!Y780","v":0},{"$f":"'Środki trwałe'!Z780","v":0},{"$f":"'Środki trwałe'!AA780","v":0},{"$f":"'Środki trwałe'!AB780","v":0},{"$f":"'Środki trwałe'!AC780","v":0},{"$f":"'Środki trwałe'!AD780","v":0},{"$f":"'Środki trwałe'!AE780","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B695),\"\",'Środki trwałe'!B695)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E695),\"\",'Środki trwałe'!E695)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I695),\"\",'Środki trwałe'!I695)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C695),\"\",'Środki trwałe'!C695)","v":""},{"$f":"'Środki trwałe'!K781","v":0},{"$f":"'Środki trwałe'!L781","v":0},{"$f":"'Środki trwałe'!M781","v":0},{"$f":"'Środki trwałe'!N781","v":0},{"$f":"'Środki trwałe'!O781","v":0},{"$f":"'Środki trwałe'!P781","v":0},{"$f":"'Środki trwałe'!Q781","v":0},{"$f":"'Środki trwałe'!R781","v":0},{"$f":"'Środki trwałe'!S781","v":0},{"$f":"'Środki trwałe'!T781","v":0},{"$f":"'Środki trwałe'!U781","v":0},{"$f":"'Środki trwałe'!V781","v":0},{"$f":"'Środki trwałe'!W781","v":0},{"$f":"'Środki trwałe'!X781","v":0},{"$f":"'Środki trwałe'!Y781","v":0},{"$f":"'Środki trwałe'!Z781","v":0},{"$f":"'Środki trwałe'!AA781","v":0},{"$f":"'Środki trwałe'!AB781","v":0},{"$f":"'Środki trwałe'!AC781","v":0},{"$f":"'Środki trwałe'!AD781","v":0},{"$f":"'Środki trwałe'!AE781","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B696),\"\",'Środki trwałe'!B696)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E696),\"\",'Środki trwałe'!E696)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I696),\"\",'Środki trwałe'!I696)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C696),\"\",'Środki trwałe'!C696)","v":""},{"$f":"'Środki trwałe'!K782","v":0},{"$f":"'Środki trwałe'!L782","v":0},{"$f":"'Środki trwałe'!M782","v":0},{"$f":"'Środki trwałe'!N782","v":0},{"$f":"'Środki trwałe'!O782","v":0},{"$f":"'Środki trwałe'!P782","v":0},{"$f":"'Środki trwałe'!Q782","v":0},{"$f":"'Środki trwałe'!R782","v":0},{"$f":"'Środki trwałe'!S782","v":0},{"$f":"'Środki trwałe'!T782","v":0},{"$f":"'Środki trwałe'!U782","v":0},{"$f":"'Środki trwałe'!V782","v":0},{"$f":"'Środki trwałe'!W782","v":0},{"$f":"'Środki trwałe'!X782","v":0},{"$f":"'Środki trwałe'!Y782","v":0},{"$f":"'Środki trwałe'!Z782","v":0},{"$f":"'Środki trwałe'!AA782","v":0},{"$f":"'Środki trwałe'!AB782","v":0},{"$f":"'Środki trwałe'!AC782","v":0},{"$f":"'Środki trwałe'!AD782","v":0},{"$f":"'Środki trwałe'!AE782","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B697),\"\",'Środki trwałe'!B697)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E697),\"\",'Środki trwałe'!E697)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I697),\"\",'Środki trwałe'!I697)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C697),\"\",'Środki trwałe'!C697)","v":""},{"$f":"'Środki trwałe'!K783","v":0},{"$f":"'Środki trwałe'!L783","v":0},{"$f":"'Środki trwałe'!M783","v":0},{"$f":"'Środki trwałe'!N783","v":0},{"$f":"'Środki trwałe'!O783","v":0},{"$f":"'Środki trwałe'!P783","v":0},{"$f":"'Środki trwałe'!Q783","v":0},{"$f":"'Środki trwałe'!R783","v":0},{"$f":"'Środki trwałe'!S783","v":0},{"$f":"'Środki trwałe'!T783","v":0},{"$f":"'Środki trwałe'!U783","v":0},{"$f":"'Środki trwałe'!V783","v":0},{"$f":"'Środki trwałe'!W783","v":0},{"$f":"'Środki trwałe'!X783","v":0},{"$f":"'Środki trwałe'!Y783","v":0},{"$f":"'Środki trwałe'!Z783","v":0},{"$f":"'Środki trwałe'!AA783","v":0},{"$f":"'Środki trwałe'!AB783","v":0},{"$f":"'Środki trwałe'!AC783","v":0},{"$f":"'Środki trwałe'!AD783","v":0},{"$f":"'Środki trwałe'!AE783","v":0}]
[null,"Razem wartość dofinansowania do amortyzacji",null,null,null,null,{"$f":"SUM(G240:G279)","v":0},null,null,null,{"$f":"ROUND(SUM(K240:K279),0)","v":0},{"$f":"ROUND(SUM(L240:L279),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X240:X279),0)","v":0},{"$f":"ROUND(SUM(Y240:Y279),0)","v":0},0,0,{"$f":"ROUND(SUM(AB240:AB279),0)","v":0},0,0,0]
[]
[]
[null,"środki trwałe / składniki majątku podlegające zniszczeniu w trakcie realizacji projektu","wartość netto","rok zakupu","rok i miesiąc zniszczenia","dofinansowanie PLN",null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B787),\"\",'Środki trwałe'!B787)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C787),\"\",'Środki trwałe'!C787)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D787),\"\",'Środki trwałe'!D787)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E787),\"\",'Środki trwałe'!E787)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I787),\"\",'Środki trwałe'!I787)","v":0},{"$f":"IF(AND('Środki trwałe'!F678=\"tak\",'Środki trwałe'!G678=\"tak\"),'Środki trwałe'!I678,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C678),\"\",'Środki trwałe'!C678)","v":""},{"$f":"ROUND('Środki trwałe'!K810,0)","v":0},{"$f":"ROUND('Środki trwałe'!L810,0)","v":0},{"$f":"ROUND('Środki trwałe'!M810,0)","v":0},{"$f":"ROUND('Środki trwałe'!N810,0)","v":0},{"$f":"ROUND('Środki trwałe'!O810,0)","v":0},{"$f":"ROUND('Środki trwałe'!P810,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q810,0)","v":0},{"$f":"ROUND('Środki trwałe'!R810,0)","v":0},{"$f":"ROUND('Środki trwałe'!S810,0)","v":0},{"$f":"ROUND('Środki trwałe'!T810,0)","v":0},{"$f":"ROUND('Środki trwałe'!U810,0)","v":0},{"$f":"ROUND('Środki trwałe'!V810,0)","v":0},{"$f":"ROUND('Środki trwałe'!W810,0)","v":0},{"$f":"ROUND('Środki trwałe'!X810,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y810,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z810,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA810,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB810,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC810,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD810,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE810,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B788),\"\",'Środki trwałe'!B788)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C788),\"\",'Środki trwałe'!C788)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D788),\"\",'Środki trwałe'!D788)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E788),\"\",'Środki trwałe'!E788)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I788),\"\",'Środki trwałe'!I788)","v":0},null,null,null,null,{"$f":"ROUND('Środki trwałe'!K811,0)","v":0},{"$f":"ROUND('Środki trwałe'!L811,0)","v":0},{"$f":"ROUND('Środki trwałe'!M811,0)","v":0},{"$f":"ROUND('Środki trwałe'!N811,0)","v":0},{"$f":"ROUND('Środki trwałe'!O811,0)","v":0},{"$f":"ROUND('Środki trwałe'!P811,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q811,0)","v":0},{"$f":"ROUND('Środki trwałe'!R811,0)","v":0},{"$f":"ROUND('Środki trwałe'!S811,0)","v":0},{"$f":"ROUND('Środki trwałe'!T811,0)","v":0},{"$f":"ROUND('Środki trwałe'!U811,0)","v":0},{"$f":"ROUND('Środki trwałe'!V811,0)","v":0},{"$f":"ROUND('Środki trwałe'!W811,0)","v":0},{"$f":"ROUND('Środki trwałe'!X811,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y811,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z811,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA811,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB811,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC811,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD811,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE811,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B789),\"\",'Środki trwałe'!B789)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C789),\"\",'Środki trwałe'!C789)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D789),\"\",'Środki trwałe'!D789)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E789),\"\",'Środki trwałe'!E789)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I789),\"\",'Środki trwałe'!I789)","v":0},null,null,null,null,{"$f":"ROUND('Środki trwałe'!K812,0)","v":0},{"$f":"ROUND('Środki trwałe'!L812,0)","v":0},{"$f":"ROUND('Środki trwałe'!M812,0)","v":0},{"$f":"ROUND('Środki trwałe'!N812,0)","v":0},{"$f":"ROUND('Środki trwałe'!O812,0)","v":0},{"$f":"ROUND('Środki trwałe'!P812,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q812,0)","v":0},{"$f":"ROUND('Środki trwałe'!R812,0)","v":0},{"$f":"ROUND('Środki trwałe'!S812,0)","v":0},{"$f":"ROUND('Środki trwałe'!T812,0)","v":0},{"$f":"ROUND('Środki trwałe'!U812,0)","v":0},{"$f":"ROUND('Środki trwałe'!V812,0)","v":0},{"$f":"ROUND('Środki trwałe'!W812,0)","v":0},{"$f":"ROUND('Środki trwałe'!X812,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y812,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z812,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA812,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB812,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC812,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD812,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE812,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B790),\"\",'Środki trwałe'!B790)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C790),\"\",'Środki trwałe'!C790)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D790),\"\",'Środki trwałe'!D790)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E790),\"\",'Środki trwałe'!E790)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I790),\"\",'Środki trwałe'!I790)","v":0},null,null,null,null,{"$f":"ROUND('Środki trwałe'!K813,0)","v":0},{"$f":"ROUND('Środki trwałe'!L813,0)","v":0},{"$f":"ROUND('Środki trwałe'!M813,0)","v":0},{"$f":"ROUND('Środki trwałe'!N813,0)","v":0},{"$f":"ROUND('Środki trwałe'!O813,0)","v":0},{"$f":"ROUND('Środki trwałe'!P813,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q813,0)","v":0},{"$f":"ROUND('Środki trwałe'!R813,0)","v":0},{"$f":"ROUND('Środki trwałe'!S813,0)","v":0},{"$f":"ROUND('Środki trwałe'!T813,0)","v":0},{"$f":"ROUND('Środki trwałe'!U813,0)","v":0},{"$f":"ROUND('Środki trwałe'!V813,0)","v":0},{"$f":"ROUND('Środki trwałe'!W813,0)","v":0},{"$f":"ROUND('Środki trwałe'!X813,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y813,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z813,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA813,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB813,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC813,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD813,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE813,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B791),\"\",'Środki trwałe'!B791)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C791),\"\",'Środki trwałe'!C791)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D791),\"\",'Środki trwałe'!D791)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E791),\"\",'Środki trwałe'!E791)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I791),\"\",'Środki trwałe'!I791)","v":0},null,null,null,null,{"$f":"ROUND('Środki trwałe'!K814,0)","v":0},{"$f":"ROUND('Środki trwałe'!L814,0)","v":0},{"$f":"ROUND('Środki trwałe'!M814,0)","v":0},{"$f":"ROUND('Środki trwałe'!N814,0)","v":0},{"$f":"ROUND('Środki trwałe'!O814,0)","v":0},{"$f":"ROUND('Środki trwałe'!P814,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q814,0)","v":0},{"$f":"ROUND('Środki trwałe'!R814,0)","v":0},{"$f":"ROUND('Środki trwałe'!S814,0)","v":0},{"$f":"ROUND('Środki trwałe'!T814,0)","v":0},{"$f":"ROUND('Środki trwałe'!U814,0)","v":0},{"$f":"ROUND('Środki trwałe'!V814,0)","v":0},{"$f":"ROUND('Środki trwałe'!W814,0)","v":0},{"$f":"ROUND('Środki trwałe'!X814,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y814,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z814,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA814,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB814,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC814,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD814,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE814,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B792),\"\",'Środki trwałe'!B792)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C792),\"\",'Środki trwałe'!C792)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D792),\"\",'Środki trwałe'!D792)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E792),\"\",'Środki trwałe'!E792)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I792),\"\",'Środki trwałe'!I792)","v":0},null,null,null,null,{"$f":"ROUND('Środki trwałe'!K815,0)","v":0},{"$f":"ROUND('Środki trwałe'!L815,0)","v":0},{"$f":"ROUND('Środki trwałe'!M815,0)","v":0},{"$f":"ROUND('Środki trwałe'!N815,0)","v":0},{"$f":"ROUND('Środki trwałe'!O815,0)","v":0},{"$f":"ROUND('Środki trwałe'!P815,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q815,0)","v":0},{"$f":"ROUND('Środki trwałe'!R815,0)","v":0},{"$f":"ROUND('Środki trwałe'!S815,0)","v":0},{"$f":"ROUND('Środki trwałe'!T815,0)","v":0},{"$f":"ROUND('Środki trwałe'!U815,0)","v":0},{"$f":"ROUND('Środki trwałe'!V815,0)","v":0},{"$f":"ROUND('Środki trwałe'!W815,0)","v":0},{"$f":"ROUND('Środki trwałe'!X815,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y815,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z815,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA815,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB815,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC815,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD815,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE815,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B793),\"\",'Środki trwałe'!B793)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C793),\"\",'Środki trwałe'!C793)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D793),\"\",'Środki trwałe'!D793)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E793),\"\",'Środki trwałe'!E793)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I793),\"\",'Środki trwałe'!I793)","v":0},null,null,null,null,{"$f":"ROUND('Środki trwałe'!K816,0)","v":0},{"$f":"ROUND('Środki trwałe'!L816,0)","v":0},{"$f":"ROUND('Środki trwałe'!M816,0)","v":0},{"$f":"ROUND('Środki trwałe'!N816,0)","v":0},{"$f":"ROUND('Środki trwałe'!O816,0)","v":0},{"$f":"ROUND('Środki trwałe'!P816,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q816,0)","v":0},{"$f":"ROUND('Środki trwałe'!R816,0)","v":0},{"$f":"ROUND('Środki trwałe'!S816,0)","v":0},{"$f":"ROUND('Środki trwałe'!T816,0)","v":0},{"$f":"ROUND('Środki trwałe'!U816,0)","v":0},{"$f":"ROUND('Środki trwałe'!V816,0)","v":0},{"$f":"ROUND('Środki trwałe'!W816,0)","v":0},{"$f":"ROUND('Środki trwałe'!X816,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y816,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z816,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA816,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB816,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC816,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD816,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE816,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B794),\"\",'Środki trwałe'!B794)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C794),\"\",'Środki trwałe'!C794)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D794),\"\",'Środki trwałe'!D794)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E794),\"\",'Środki trwałe'!E794)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I794),\"\",'Środki trwałe'!I794)","v":0},null,null,null,null,{"$f":"ROUND('Środki trwałe'!K817,0)","v":0},{"$f":"ROUND('Środki trwałe'!L817,0)","v":0},{"$f":"ROUND('Środki trwałe'!M817,0)","v":0},{"$f":"ROUND('Środki trwałe'!N817,0)","v":0},{"$f":"ROUND('Środki trwałe'!O817,0)","v":0},{"$f":"ROUND('Środki trwałe'!P817,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q817,0)","v":0},{"$f":"ROUND('Środki trwałe'!R817,0)","v":0},{"$f":"ROUND('Środki trwałe'!S817,0)","v":0},{"$f":"ROUND('Środki trwałe'!T817,0)","v":0},{"$f":"ROUND('Środki trwałe'!U817,0)","v":0},{"$f":"ROUND('Środki trwałe'!V817,0)","v":0},{"$f":"ROUND('Środki trwałe'!W817,0)","v":0},{"$f":"ROUND('Środki trwałe'!X817,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y817,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z817,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA817,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB817,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC817,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD817,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE817,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B795),\"\",'Środki trwałe'!B795)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C795),\"\",'Środki trwałe'!C795)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D795),\"\",'Środki trwałe'!D795)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E795),\"\",'Środki trwałe'!E795)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I795),\"\",'Środki trwałe'!I795)","v":0},null,null,null,null,{"$f":"ROUND('Środki trwałe'!K818,0)","v":0},{"$f":"ROUND('Środki trwałe'!L818,0)","v":0},{"$f":"ROUND('Środki trwałe'!M818,0)","v":0},{"$f":"ROUND('Środki trwałe'!N818,0)","v":0},{"$f":"ROUND('Środki trwałe'!O818,0)","v":0},{"$f":"ROUND('Środki trwałe'!P818,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q818,0)","v":0},{"$f":"ROUND('Środki trwałe'!R818,0)","v":0},{"$f":"ROUND('Środki trwałe'!S818,0)","v":0},{"$f":"ROUND('Środki trwałe'!T818,0)","v":0},{"$f":"ROUND('Środki trwałe'!U818,0)","v":0},{"$f":"ROUND('Środki trwałe'!V818,0)","v":0},{"$f":"ROUND('Środki trwałe'!W818,0)","v":0},{"$f":"ROUND('Środki trwałe'!X818,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y818,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z818,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA818,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB818,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC818,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD818,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE818,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B796),\"\",'Środki trwałe'!B796)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C796),\"\",'Środki trwałe'!C796)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D796),\"\",'Środki trwałe'!D796)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E796),\"\",'Środki trwałe'!E796)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I796),\"\",'Środki trwałe'!I796)","v":0},null,null,null,null,{"$f":"ROUND('Środki trwałe'!K819,0)","v":0},{"$f":"ROUND('Środki trwałe'!L819,0)","v":0},{"$f":"ROUND('Środki trwałe'!M819,0)","v":0},{"$f":"ROUND('Środki trwałe'!N819,0)","v":0},{"$f":"ROUND('Środki trwałe'!O819,0)","v":0},{"$f":"ROUND('Środki trwałe'!P819,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q819,0)","v":0},{"$f":"ROUND('Środki trwałe'!R819,0)","v":0},{"$f":"ROUND('Środki trwałe'!S819,0)","v":0},{"$f":"ROUND('Środki trwałe'!T819,0)","v":0},{"$f":"ROUND('Środki trwałe'!U819,0)","v":0},{"$f":"ROUND('Środki trwałe'!V819,0)","v":0},{"$f":"ROUND('Środki trwałe'!W819,0)","v":0},{"$f":"ROUND('Środki trwałe'!X819,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y819,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z819,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA819,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB819,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC819,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD819,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE819,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B797),\"\",'Środki trwałe'!B797)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C797),\"\",'Środki trwałe'!C797)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D797),\"\",'Środki trwałe'!D797)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E797),\"\",'Środki trwałe'!E797)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I797),\"\",'Środki trwałe'!I797)","v":0},null,null,null,null,{"$f":"ROUND('Środki trwałe'!K820,0)","v":0},{"$f":"ROUND('Środki trwałe'!L820,0)","v":0},{"$f":"ROUND('Środki trwałe'!M820,0)","v":0},{"$f":"ROUND('Środki trwałe'!N820,0)","v":0},{"$f":"ROUND('Środki trwałe'!O820,0)","v":0},{"$f":"ROUND('Środki trwałe'!P820,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q820,0)","v":0},{"$f":"ROUND('Środki trwałe'!R820,0)","v":0},{"$f":"ROUND('Środki trwałe'!S820,0)","v":0},{"$f":"ROUND('Środki trwałe'!T820,0)","v":0},{"$f":"ROUND('Środki trwałe'!U820,0)","v":0},{"$f":"ROUND('Środki trwałe'!V820,0)","v":0},{"$f":"ROUND('Środki trwałe'!W820,0)","v":0},{"$f":"ROUND('Środki trwałe'!X820,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y820,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z820,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA820,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB820,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC820,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD820,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE820,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B798),\"\",'Środki trwałe'!B798)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C798),\"\",'Środki trwałe'!C798)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D798),\"\",'Środki trwałe'!D798)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E798),\"\",'Środki trwałe'!E798)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I798),\"\",'Środki trwałe'!I798)","v":0},{"$f":"IF(AND('Środki trwałe'!F679=\"tak\",'Środki trwałe'!G679=\"tak\"),'Środki trwałe'!I679,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C679),\"\",'Środki trwałe'!C679)","v":""},{"$f":"ROUND('Środki trwałe'!K821,0)","v":0},{"$f":"ROUND('Środki trwałe'!L821,0)","v":0},{"$f":"ROUND('Środki trwałe'!M821,0)","v":0},{"$f":"ROUND('Środki trwałe'!N821,0)","v":0},{"$f":"ROUND('Środki trwałe'!O821,0)","v":0},{"$f":"ROUND('Środki trwałe'!P821,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q821,0)","v":0},{"$f":"ROUND('Środki trwałe'!R821,0)","v":0},{"$f":"ROUND('Środki trwałe'!S821,0)","v":0},{"$f":"ROUND('Środki trwałe'!T821,0)","v":0},{"$f":"ROUND('Środki trwałe'!U821,0)","v":0},{"$f":"ROUND('Środki trwałe'!V821,0)","v":0},{"$f":"ROUND('Środki trwałe'!W821,0)","v":0},{"$f":"ROUND('Środki trwałe'!X821,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y821,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z821,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA821,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB821,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC821,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD821,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE821,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B799),\"\",'Środki trwałe'!B799)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C799),\"\",'Środki trwałe'!C799)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D799),\"\",'Środki trwałe'!D799)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E799),\"\",'Środki trwałe'!E799)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I799),\"\",'Środki trwałe'!I799)","v":0},{"$f":"IF(AND('Środki trwałe'!F680=\"tak\",'Środki trwałe'!G680=\"tak\"),'Środki trwałe'!I680,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C680),\"\",'Środki trwałe'!C680)","v":""},{"$f":"ROUND('Środki trwałe'!K822,0)","v":0},{"$f":"ROUND('Środki trwałe'!L822,0)","v":0},{"$f":"ROUND('Środki trwałe'!M822,0)","v":0},{"$f":"ROUND('Środki trwałe'!N822,0)","v":0},{"$f":"ROUND('Środki trwałe'!O822,0)","v":0},{"$f":"ROUND('Środki trwałe'!P822,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q822,0)","v":0},{"$f":"ROUND('Środki trwałe'!R822,0)","v":0},{"$f":"ROUND('Środki trwałe'!S822,0)","v":0},{"$f":"ROUND('Środki trwałe'!T822,0)","v":0},{"$f":"ROUND('Środki trwałe'!U822,0)","v":0},{"$f":"ROUND('Środki trwałe'!V822,0)","v":0},{"$f":"ROUND('Środki trwałe'!W822,0)","v":0},{"$f":"ROUND('Środki trwałe'!X822,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y822,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z822,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA822,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB822,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC822,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD822,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE822,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B800),\"\",'Środki trwałe'!B800)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C800),\"\",'Środki trwałe'!C800)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D800),\"\",'Środki trwałe'!D800)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E800),\"\",'Środki trwałe'!E800)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I800),\"\",'Środki trwałe'!I800)","v":0},{"$f":"IF(AND('Środki trwałe'!F681=\"tak\",'Środki trwałe'!G681=\"tak\"),'Środki trwałe'!I681,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C681),\"\",'Środki trwałe'!C681)","v":""},{"$f":"ROUND('Środki trwałe'!K823,0)","v":0},{"$f":"ROUND('Środki trwałe'!L823,0)","v":0},{"$f":"ROUND('Środki trwałe'!M823,0)","v":0},{"$f":"ROUND('Środki trwałe'!N823,0)","v":0},{"$f":"ROUND('Środki trwałe'!O823,0)","v":0},{"$f":"ROUND('Środki trwałe'!P823,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q823,0)","v":0},{"$f":"ROUND('Środki trwałe'!R823,0)","v":0},{"$f":"ROUND('Środki trwałe'!S823,0)","v":0},{"$f":"ROUND('Środki trwałe'!T823,0)","v":0},{"$f":"ROUND('Środki trwałe'!U823,0)","v":0},{"$f":"ROUND('Środki trwałe'!V823,0)","v":0},{"$f":"ROUND('Środki trwałe'!W823,0)","v":0},{"$f":"ROUND('Środki trwałe'!X823,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y823,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z823,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA823,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB823,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC823,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD823,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE823,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B801),\"\",'Środki trwałe'!B801)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C801),\"\",'Środki trwałe'!C801)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D801),\"\",'Środki trwałe'!D801)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E801),\"\",'Środki trwałe'!E801)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I801),\"\",'Środki trwałe'!I801)","v":0},{"$f":"IF(AND('Środki trwałe'!F682=\"tak\",'Środki trwałe'!G682=\"tak\"),'Środki trwałe'!I682,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C682),\"\",'Środki trwałe'!C682)","v":""},{"$f":"ROUND('Środki trwałe'!K824,0)","v":0},{"$f":"ROUND('Środki trwałe'!L824,0)","v":0},{"$f":"ROUND('Środki trwałe'!M824,0)","v":0},{"$f":"ROUND('Środki trwałe'!N824,0)","v":0},{"$f":"ROUND('Środki trwałe'!O824,0)","v":0},{"$f":"ROUND('Środki trwałe'!P824,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q824,0)","v":0},{"$f":"ROUND('Środki trwałe'!R824,0)","v":0},{"$f":"ROUND('Środki trwałe'!S824,0)","v":0},{"$f":"ROUND('Środki trwałe'!T824,0)","v":0},{"$f":"ROUND('Środki trwałe'!U824,0)","v":0},{"$f":"ROUND('Środki trwałe'!V824,0)","v":0},{"$f":"ROUND('Środki trwałe'!W824,0)","v":0},{"$f":"ROUND('Środki trwałe'!X824,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y824,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z824,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA824,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB824,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC824,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD824,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE824,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B802),\"\",'Środki trwałe'!B802)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C802),\"\",'Środki trwałe'!C802)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D802),\"\",'Środki trwałe'!D802)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E802),\"\",'Środki trwałe'!E802)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I802),\"\",'Środki trwałe'!I802)","v":0},{"$f":"IF(AND('Środki trwałe'!F683=\"tak\",'Środki trwałe'!G683=\"tak\"),'Środki trwałe'!I683,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C683),\"\",'Środki trwałe'!C683)","v":""},{"$f":"ROUND('Środki trwałe'!K825,0)","v":0},{"$f":"ROUND('Środki trwałe'!L825,0)","v":0},{"$f":"ROUND('Środki trwałe'!M825,0)","v":0},{"$f":"ROUND('Środki trwałe'!N825,0)","v":0},{"$f":"ROUND('Środki trwałe'!O825,0)","v":0},{"$f":"ROUND('Środki trwałe'!P825,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q825,0)","v":0},{"$f":"ROUND('Środki trwałe'!R825,0)","v":0},{"$f":"ROUND('Środki trwałe'!S825,0)","v":0},{"$f":"ROUND('Środki trwałe'!T825,0)","v":0},{"$f":"ROUND('Środki trwałe'!U825,0)","v":0},{"$f":"ROUND('Środki trwałe'!V825,0)","v":0},{"$f":"ROUND('Środki trwałe'!W825,0)","v":0},{"$f":"ROUND('Środki trwałe'!X825,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y825,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z825,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA825,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB825,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC825,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD825,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE825,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B803),\"\",'Środki trwałe'!B803)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C803),\"\",'Środki trwałe'!C803)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D803),\"\",'Środki trwałe'!D803)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E803),\"\",'Środki trwałe'!E803)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I803),\"\",'Środki trwałe'!I803)","v":0},{"$f":"IF(AND('Środki trwałe'!F684=\"tak\",'Środki trwałe'!G684=\"tak\"),'Środki trwałe'!I684,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C684),\"\",'Środki trwałe'!C684)","v":""},{"$f":"ROUND('Środki trwałe'!K826,0)","v":0},{"$f":"ROUND('Środki trwałe'!L826,0)","v":0},{"$f":"ROUND('Środki trwałe'!M826,0)","v":0},{"$f":"ROUND('Środki trwałe'!N826,0)","v":0},{"$f":"ROUND('Środki trwałe'!O826,0)","v":0},{"$f":"ROUND('Środki trwałe'!P826,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q826,0)","v":0},{"$f":"ROUND('Środki trwałe'!R826,0)","v":0},{"$f":"ROUND('Środki trwałe'!S826,0)","v":0},{"$f":"ROUND('Środki trwałe'!T826,0)","v":0},{"$f":"ROUND('Środki trwałe'!U826,0)","v":0},{"$f":"ROUND('Środki trwałe'!V826,0)","v":0},{"$f":"ROUND('Środki trwałe'!W826,0)","v":0},{"$f":"ROUND('Środki trwałe'!X826,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y826,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z826,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA826,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB826,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC826,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD826,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE826,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B804),\"\",'Środki trwałe'!B804)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C804),\"\",'Środki trwałe'!C804)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D804),\"\",'Środki trwałe'!D804)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E804),\"\",'Środki trwałe'!E804)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I804),\"\",'Środki trwałe'!I804)","v":0},{"$f":"IF(AND('Środki trwałe'!F685=\"tak\",'Środki trwałe'!G685=\"tak\"),'Środki trwałe'!I685,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C685),\"\",'Środki trwałe'!C685)","v":""},{"$f":"ROUND('Środki trwałe'!K827,0)","v":0},{"$f":"ROUND('Środki trwałe'!L827,0)","v":0},{"$f":"ROUND('Środki trwałe'!M827,0)","v":0},{"$f":"ROUND('Środki trwałe'!N827,0)","v":0},{"$f":"ROUND('Środki trwałe'!O827,0)","v":0},{"$f":"ROUND('Środki trwałe'!P827,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q827,0)","v":0},{"$f":"ROUND('Środki trwałe'!R827,0)","v":0},{"$f":"ROUND('Środki trwałe'!S827,0)","v":0},{"$f":"ROUND('Środki trwałe'!T827,0)","v":0},{"$f":"ROUND('Środki trwałe'!U827,0)","v":0},{"$f":"ROUND('Środki trwałe'!V827,0)","v":0},{"$f":"ROUND('Środki trwałe'!W827,0)","v":0},{"$f":"ROUND('Środki trwałe'!X827,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y827,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z827,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA827,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB827,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC827,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD827,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE827,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B805),\"\",'Środki trwałe'!B805)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C805),\"\",'Środki trwałe'!C805)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D805),\"\",'Środki trwałe'!D805)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E805),\"\",'Środki trwałe'!E805)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I805),\"\",'Środki trwałe'!I805)","v":0},{"$f":"IF(AND('Środki trwałe'!F686=\"tak\",'Środki trwałe'!G686=\"tak\"),'Środki trwałe'!I686,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C686),\"\",'Środki trwałe'!C686)","v":""},{"$f":"ROUND('Środki trwałe'!K828,0)","v":0},{"$f":"ROUND('Środki trwałe'!L828,0)","v":0},{"$f":"ROUND('Środki trwałe'!M828,0)","v":0},{"$f":"ROUND('Środki trwałe'!N828,0)","v":0},{"$f":"ROUND('Środki trwałe'!O828,0)","v":0},{"$f":"ROUND('Środki trwałe'!P828,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q828,0)","v":0},{"$f":"ROUND('Środki trwałe'!R828,0)","v":0},{"$f":"ROUND('Środki trwałe'!S828,0)","v":0},{"$f":"ROUND('Środki trwałe'!T828,0)","v":0},{"$f":"ROUND('Środki trwałe'!U828,0)","v":0},{"$f":"ROUND('Środki trwałe'!V828,0)","v":0},{"$f":"ROUND('Środki trwałe'!W828,0)","v":0},{"$f":"ROUND('Środki trwałe'!X828,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y828,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z828,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA828,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB828,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC828,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD828,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE828,0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B806),\"\",'Środki trwałe'!B806)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!C806),\"\",'Środki trwałe'!C806)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D806),\"\",'Środki trwałe'!D806)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E806),\"\",'Środki trwałe'!E806)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!I806),\"\",'Środki trwałe'!I806)","v":0},{"$f":"IF(AND('Środki trwałe'!F687=\"tak\",'Środki trwałe'!G687=\"tak\"),'Środki trwałe'!I687,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C687),\"\",'Środki trwałe'!C687)","v":""},{"$f":"ROUND('Środki trwałe'!K829,0)","v":0},{"$f":"ROUND('Środki trwałe'!L829,0)","v":0},{"$f":"ROUND('Środki trwałe'!M829,0)","v":0},{"$f":"ROUND('Środki trwałe'!N829,0)","v":0},{"$f":"ROUND('Środki trwałe'!O829,0)","v":0},{"$f":"ROUND('Środki trwałe'!P829,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q829,0)","v":0},{"$f":"ROUND('Środki trwałe'!R829,0)","v":0},{"$f":"ROUND('Środki trwałe'!S829,0)","v":0},{"$f":"ROUND('Środki trwałe'!T829,0)","v":0},{"$f":"ROUND('Środki trwałe'!U829,0)","v":0},{"$f":"ROUND('Środki trwałe'!V829,0)","v":0},{"$f":"ROUND('Środki trwałe'!W829,0)","v":0},{"$f":"ROUND('Środki trwałe'!X829,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y829,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z829,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA829,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB829,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC829,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD829,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE829,0)","v":0}]
[null,"Razem",{"$f":"SUM(C284:C303)","v":0},null,null,{"$f":"SUM(F284:F303)","v":0},null,null,null,null,{"$f":"ROUND(SUM(K284:K303),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X284:X303),0)","v":0},{"$f":"ROUND(SUM(Y284:Y303),0)","v":0},0,0,0,0,0,0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K305,0)","v":0},{"$f":"ROUND(K306+L305,0)","v":0},{"$f":"ROUND(L306+M305,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"ROUND(K304,0)","v":0},{"$f":"ROUND(L304,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND('Środki trwałe'!K3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!L3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!M3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!N3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!O3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!P3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!R3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!S3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!T3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!U3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!V3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!W3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!X3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!AB3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!AC3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!AD3494,0)","v":0},{"$f":"ROUND('Środki trwałe'!AE3494,0)","v":0}]
[]
[]
[null,"Dotacja w okresie środki trwałe (pozostałe przychody operacyjne)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND(K233+K215+K197+K144+K121+K108+K85+K305,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dotacja w okresie koszty operacyjne nie będące B+R oraz raty kapitałowe leasingu (pozostałe przychody operacyjne)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!K1657+Finansowanie!K172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!L1657+Finansowanie!L172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!M1657+Finansowanie!M172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!N1657+Finansowanie!N172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!O1657+Finansowanie!O172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!P1657+Finansowanie!P172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!Q1657+Finansowanie!Q172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!R1657+Finansowanie!R172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!S1657+Finansowanie!S172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!T1657+Finansowanie!T172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!U1657+Finansowanie!U172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!V1657+Finansowanie!V172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!W1657+Finansowanie!W172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!X1657+Finansowanie!X172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!Y1657+Finansowanie!Y172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!Z1657+Finansowanie!Z172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!AA1657+Finansowanie!AA172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!AB1657+Finansowanie!AB172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!AC1657+Finansowanie!AC172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!AD1657+Finansowanie!AD172,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!AE1657+Finansowanie!AE172,0),0)","v":0}]
[null,"Dotacja do amortyzacji (pozostałe przychody operacyjne)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),(K235+K217+K199+K146+K123+K110+K87+K280+K307),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dotacja w okresie (RZiS, pozostałe przychody operacyjne)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(K311:K313),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(X311:X313),0)","v":0},0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(AB311:AB313),0)","v":0},0,0,0]
[]
[]
[null,"Dotacja do rozliczenia środki trwałe (rozliczenia międzyokresowe)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K236+K218+K200+K147+K124+K111+K88+K308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dotacja do rozliczenia środki trwałe w budowie (rozliczenia międzyokresowe)",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!K2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!L2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!M2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!N2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!O2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!P2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!Q2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!R2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!S2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!T2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!U2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!V2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!W2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!X2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!Y2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!Z2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!AA2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!AB2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!AC2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!AD2139,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!AE2139,0),0)","v":0}]
[null,"Dotacja do rozliczenia prace B+R (rozliczenia międzyokresowe)",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!K1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!L1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!M1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!N1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!O1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!P1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!Q1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!R1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!S1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!T1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!U1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!V1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!W1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!X1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!Y1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!Z1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!AA1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!AB1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!AC1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!AD1418,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!AE1418,0),0)","v":0}]
[null,"Dotacje do rozliczenia (rozliczenia międzyokresowe, PASYWA)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K317:K319),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X317:X319),0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AB317:AB319),0),0)","v":0},0,0,0]
[]
[]
[null,"Komentarz"]
[]
[null,{"$f":"IF(Okres_Prognozy>10,\"Uwaga! Okres prognozy przekracza 10 lat. Należy uzasadnić przyjęty okres prognozy\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Koszty zakończonych prac rozwojowych",0,null,0]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C379,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C379,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(F62<0,0,F62)","v":0},{"$f":"OFFSET($C$62,C379,0)","v":0},{"$f":"IF($C62>10,ROUND(($C382/12)*$E380,0),$C381)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C379,0)),0,IF(OFFSET($C$62,C379,0)>10,ROUND(C381*D382,0),IF(C381<0,0,C381)))","v":0},{"$f":"'Środki trwałe'!C1177","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C380+1)=K$59,$C382,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:K382)+$C382)<$C381,$C382,$C381-SUM($K382:K382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:L382)+$C382)<$C381,$C382,$C381-SUM($K382:L382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:M382)+$C382)<$C381,$C382,$C381-SUM($K382:M382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:N382)+$C382)<$C381,$C382,$C381-SUM($K382:N382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:O382)+$C382)<$C381,$C382,$C381-SUM($K382:O382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:P382)+$C382)<$C381,$C382,$C381-SUM($K382:P382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:Q382)+$C382)<$C381,$C382,$C381-SUM($K382:Q382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:R382)+$C382)<$C381,$C382,$C381-SUM($K382:R382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:S382)+$C382)<$C381,$C382,$C381-SUM($K382:S382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:T382)+$C382)<$C381,$C382,$C381-SUM($K382:T382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:U382)+$C382)<$C381,$C382,$C381-SUM($K382:U382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:V382)+$C382)<$C381,$C382,$C381-SUM($K382:V382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:W382)+$C382)<$C381,$C382,$C381-SUM($K382:W382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:X382)+$C382)<$C381,$C382,$C381-SUM($K382:X382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:Y382)+$C382)<$C381,$C382,$C381-SUM($K382:Y382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:Z382)+$C382)<$C381,$C382,$C381-SUM($K382:Z382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:AA382)+$C382)<$C381,$C382,$C381-SUM($K382:AA382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:AB382)+$C382)<$C381,$C382,$C381-SUM($K382:AB382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:AC382)+$C382)<$C381,$C382,$C381-SUM($K382:AC382)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C380=LataProjekcji,$E380>0),AND($C380=LataProjekcji,$E380=0,$D381<=10)),$E381,IF($C380<LataProjekcji,IF((SUM($K382:AD382)+$C382)<$C381,$C382,$C381-SUM($K382:AD382)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K382,0)","v":0},{"$f":"ROUND(K383+L382,0)","v":0},{"$f":"ROUND(L383+M382,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W383+X382,0)","v":0},{"$f":"ROUND(X383+Y382,0)","v":0},0,0,{"$f":"ROUND(AA383+AB382,0)","v":0},{"$f":"ROUND(AB383+AC382,0)","v":0},{"$f":"ROUND(AC383+AD382,0)","v":0},{"$f":"ROUND(AD383+AE382,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C380=LataProjekcji,ROUND($C381-K383,0),ROUND(IF(K382=0,0,$C381-K383),0))","v":0},{"$f":"IF($C380=LataProjekcji,ROUND($C381-L383,0),ROUND(IF(L382=0,0,$C381-L383),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C380=LataProjekcji,ROUND($C381-X383,0),ROUND(IF(X382=0,0,$C381-X383),0))","v":0},0,0,0,{"$f":"IF($C380=LataProjekcji,ROUND($C381-AB383,0),ROUND(IF(AB382=0,0,$C381-AB383),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C379+1","v":1},null,{"$f":"E379+1","v":1}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C386,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C386,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"F63","v":0},{"$f":"OFFSET($C$62,C386,0)","v":0},{"$f":"IF($C63>10,ROUND(($C389/12)*$E387,0),$C388)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C386,0)),0,IF(OFFSET($C$62,C386,0)>10,ROUND(C388*D389,0),IF(C388<0,0,C388)))","v":0},{"$f":"'Środki trwałe'!C1184","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C387+1)=K$59,$C389,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:K389)+$C389)<$C388,$C389,$C388-SUM($K389:K389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:L389)+$C389)<$C388,$C389,$C388-SUM($K389:L389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:M389)+$C389)<$C388,$C389,$C388-SUM($K389:M389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:N389)+$C389)<$C388,$C389,$C388-SUM($K389:N389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:O389)+$C389)<$C388,$C389,$C388-SUM($K389:O389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:P389)+$C389)<$C388,$C389,$C388-SUM($K389:P389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:Q389)+$C389)<$C388,$C389,$C388-SUM($K389:Q389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:R389)+$C389)<$C388,$C389,$C388-SUM($K389:R389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:S389)+$C389)<$C388,$C389,$C388-SUM($K389:S389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:T389)+$C389)<$C388,$C389,$C388-SUM($K389:T389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:U389)+$C389)<$C388,$C389,$C388-SUM($K389:U389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:V389)+$C389)<$C388,$C389,$C388-SUM($K389:V389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:W389)+$C389)<$C388,$C389,$C388-SUM($K389:W389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:X389)+$C389)<$C388,$C389,$C388-SUM($K389:X389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:Y389)+$C389)<$C388,$C389,$C388-SUM($K389:Y389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:Z389)+$C389)<$C388,$C389,$C388-SUM($K389:Z389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:AA389)+$C389)<$C388,$C389,$C388-SUM($K389:AA389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:AB389)+$C389)<$C388,$C389,$C388-SUM($K389:AB389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:AC389)+$C389)<$C388,$C389,$C388-SUM($K389:AC389)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C387=LataProjekcji,$E387>0),AND($C387=LataProjekcji,$E387=0,$D388<=10)),$E388,IF($C387<LataProjekcji,IF((SUM($K389:AD389)+$C389)<$C388,$C389,$C388-SUM($K389:AD389)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K389,0)","v":0},{"$f":"ROUND(K390+L389,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W390+X389,0)","v":0},{"$f":"ROUND(X390+Y389,0)","v":0},0,0,{"$f":"ROUND(AA390+AB389,0)","v":0},{"$f":"ROUND(AB390+AC389,0)","v":0},{"$f":"ROUND(AC390+AD389,0)","v":0},{"$f":"ROUND(AD390+AE389,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C387=LataProjekcji,ROUND($C388-K390,0),ROUND(IF(K389=0,0,$C388-K390),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C387=LataProjekcji,ROUND($C388-X390,0),ROUND(IF(X389=0,0,$C388-X390),0))","v":0},0,0,0,{"$f":"IF($C387=LataProjekcji,ROUND($C388-AB390,0),ROUND(IF(AB389=0,0,$C388-AB390),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C386+1","v":2},{"$f":"OFFSET($B$62,C393,0)","v":""},{"$f":"E386+1","v":2}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C393,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C393,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C393,0)","v":0},{"$f":"OFFSET($C$62,C393,0)","v":""},{"$f":"IF(D395>10,ROUND(($C396/12)*$E394,0),$C395)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C393,0)),0,IF(OFFSET($C$62,C393,0)>10,ROUND(C395*D396,0),IF(C395<0,0,C395)))","v":0},{"$f":"'Środki trwałe'!C1191","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C394+1)=K$59,$C396,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:K396)+$C396)<$C395,$C396,$C395-SUM($K396:K396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:L396)+$C396)<$C395,$C396,$C395-SUM($K396:L396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:M396)+$C396)<$C395,$C396,$C395-SUM($K396:M396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:N396)+$C396)<$C395,$C396,$C395-SUM($K396:N396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:O396)+$C396)<$C395,$C396,$C395-SUM($K396:O396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:P396)+$C396)<$C395,$C396,$C395-SUM($K396:P396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:Q396)+$C396)<$C395,$C396,$C395-SUM($K396:Q396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:R396)+$C396)<$C395,$C396,$C395-SUM($K396:R396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:S396)+$C396)<$C395,$C396,$C395-SUM($K396:S396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:T396)+$C396)<$C395,$C396,$C395-SUM($K396:T396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:U396)+$C396)<$C395,$C396,$C395-SUM($K396:U396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:V396)+$C396)<$C395,$C396,$C395-SUM($K396:V396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:W396)+$C396)<$C395,$C396,$C395-SUM($K396:W396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:X396)+$C396)<$C395,$C396,$C395-SUM($K396:X396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:Y396)+$C396)<$C395,$C396,$C395-SUM($K396:Y396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:Z396)+$C396)<$C395,$C396,$C395-SUM($K396:Z396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:AA396)+$C396)<$C395,$C396,$C395-SUM($K396:AA396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:AB396)+$C396)<$C395,$C396,$C395-SUM($K396:AB396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:AC396)+$C396)<$C395,$C396,$C395-SUM($K396:AC396)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C394=LataProjekcji,$E394>0),AND($C394=LataProjekcji,$E394=0,$D395<=10)),$E395,IF($C394<LataProjekcji,IF((SUM($K396:AD396)+$C396)<$C395,$C396,$C395-SUM($K396:AD396)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K396,0)","v":0},{"$f":"ROUND(K397+L396,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W397+X396,0)","v":0},{"$f":"ROUND(X397+Y396,0)","v":0},0,0,{"$f":"ROUND(AA397+AB396,0)","v":0},{"$f":"ROUND(AB397+AC396,0)","v":0},{"$f":"ROUND(AC397+AD396,0)","v":0},{"$f":"ROUND(AD397+AE396,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C394=LataProjekcji,ROUND($C395-K397,0),ROUND(IF(K396=0,0,$C395-K397),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C394=LataProjekcji,ROUND($C395-X397,0),ROUND(IF(X396=0,0,$C395-X397),0))","v":0},0,0,0,{"$f":"IF($C394=LataProjekcji,ROUND($C395-AB397,0),ROUND(IF(AB396=0,0,$C395-AB397),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C393+1","v":3},{"$f":"OFFSET($B$62,C400,0)","v":""},{"$f":"E393+1","v":3}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C400,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C400,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C400,0)","v":0},{"$f":"OFFSET($C$62,C400,0)","v":""},{"$f":"IF(D402>10,ROUND(($C403/12)*$E401,0),$C402)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C400,0)),0,IF(OFFSET($C$62,C400,0)>10,ROUND(C402*D403,0),IF(C402<0,0,C402)))","v":0},{"$f":"'Środki trwałe'!C1198","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C401+1)=K$59,$C403,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:K403)+$C403)<$C402,$C403,$C402-SUM($K403:K403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:L403)+$C403)<$C402,$C403,$C402-SUM($K403:L403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:M403)+$C403)<$C402,$C403,$C402-SUM($K403:M403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:N403)+$C403)<$C402,$C403,$C402-SUM($K403:N403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:O403)+$C403)<$C402,$C403,$C402-SUM($K403:O403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:P403)+$C403)<$C402,$C403,$C402-SUM($K403:P403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:Q403)+$C403)<$C402,$C403,$C402-SUM($K403:Q403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:R403)+$C403)<$C402,$C403,$C402-SUM($K403:R403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:S403)+$C403)<$C402,$C403,$C402-SUM($K403:S403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:T403)+$C403)<$C402,$C403,$C402-SUM($K403:T403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:U403)+$C403)<$C402,$C403,$C402-SUM($K403:U403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:V403)+$C403)<$C402,$C403,$C402-SUM($K403:V403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:W403)+$C403)<$C402,$C403,$C402-SUM($K403:W403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:X403)+$C403)<$C402,$C403,$C402-SUM($K403:X403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:Y403)+$C403)<$C402,$C403,$C402-SUM($K403:Y403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:Z403)+$C403)<$C402,$C403,$C402-SUM($K403:Z403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:AA403)+$C403)<$C402,$C403,$C402-SUM($K403:AA403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:AB403)+$C403)<$C402,$C403,$C402-SUM($K403:AB403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:AC403)+$C403)<$C402,$C403,$C402-SUM($K403:AC403)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C401=LataProjekcji,$E401>0),AND($C401=LataProjekcji,$E401=0,$D402<=10)),$E402,IF($C401<LataProjekcji,IF((SUM($K403:AD403)+$C403)<$C402,$C403,$C402-SUM($K403:AD403)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K403,0)","v":0},{"$f":"ROUND(K404+L403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W404+X403,0)","v":0},{"$f":"ROUND(X404+Y403,0)","v":0},0,0,{"$f":"ROUND(AA404+AB403,0)","v":0},{"$f":"ROUND(AB404+AC403,0)","v":0},{"$f":"ROUND(AC404+AD403,0)","v":0},{"$f":"ROUND(AD404+AE403,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C401=LataProjekcji,ROUND($C402-K404,0),ROUND(IF(K403=0,0,$C402-K404),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C401=LataProjekcji,ROUND($C402-X404,0),ROUND(IF(X403=0,0,$C402-X404),0))","v":0},0,0,0,{"$f":"IF($C401=LataProjekcji,ROUND($C402-AB404,0),ROUND(IF(AB403=0,0,$C402-AB404),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C400+1","v":4},{"$f":"OFFSET($B$62,C407,0)","v":""},{"$f":"E400+1","v":4}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C407,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C407,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C407,0)","v":0},{"$f":"OFFSET($C$62,C407,0)","v":""},{"$f":"IF(D409>10,ROUND(($C410/12)*$E408,0),$C409)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C407,0)),0,IF(OFFSET($C$62,C407,0)>10,ROUND(C409*D410,0),IF(C409<0,0,C409)))","v":0},{"$f":"'Środki trwałe'!C1205","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C408+1)=K$59,$C410,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:K410)+$C410)<$C409,$C410,$C409-SUM($K410:K410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:L410)+$C410)<$C409,$C410,$C409-SUM($K410:L410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:M410)+$C410)<$C409,$C410,$C409-SUM($K410:M410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:N410)+$C410)<$C409,$C410,$C409-SUM($K410:N410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:O410)+$C410)<$C409,$C410,$C409-SUM($K410:O410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:P410)+$C410)<$C409,$C410,$C409-SUM($K410:P410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:Q410)+$C410)<$C409,$C410,$C409-SUM($K410:Q410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:R410)+$C410)<$C409,$C410,$C409-SUM($K410:R410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:S410)+$C410)<$C409,$C410,$C409-SUM($K410:S410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:T410)+$C410)<$C409,$C410,$C409-SUM($K410:T410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:U410)+$C410)<$C409,$C410,$C409-SUM($K410:U410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:V410)+$C410)<$C409,$C410,$C409-SUM($K410:V410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:W410)+$C410)<$C409,$C410,$C409-SUM($K410:W410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:X410)+$C410)<$C409,$C410,$C409-SUM($K410:X410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:Y410)+$C410)<$C409,$C410,$C409-SUM($K410:Y410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:Z410)+$C410)<$C409,$C410,$C409-SUM($K410:Z410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:AA410)+$C410)<$C409,$C410,$C409-SUM($K410:AA410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:AB410)+$C410)<$C409,$C410,$C409-SUM($K410:AB410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:AC410)+$C410)<$C409,$C410,$C409-SUM($K410:AC410)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C408=LataProjekcji,$E408>0),AND($C408=LataProjekcji,$E408=0,$D409<=10)),$E409,IF($C408<LataProjekcji,IF((SUM($K410:AD410)+$C410)<$C409,$C410,$C409-SUM($K410:AD410)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K410,0)","v":0},{"$f":"ROUND(K411+L410,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X411+Y410,0)","v":0},{"$f":"ROUND(Y411+Z410,0)","v":0},{"$f":"ROUND(Z411+AA410,0)","v":0},{"$f":"ROUND(AA411+AB410,0)","v":0},{"$f":"ROUND(AB411+AC410,0)","v":0},{"$f":"ROUND(AC411+AD410,0)","v":0},{"$f":"ROUND(AD411+AE410,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C408=LataProjekcji,ROUND($C409-K411,0),ROUND(IF(K410=0,0,$C409-K411),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C408=LataProjekcji,ROUND($C409-X411,0),ROUND(IF(X410=0,0,$C409-X411),0))","v":0},0,0,0,{"$f":"IF($C408=LataProjekcji,ROUND($C409-AB411,0),ROUND(IF(AB410=0,0,$C409-AB411),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C407+1","v":5},{"$f":"OFFSET($B$62,C414,0)","v":""},{"$f":"E407+1","v":5}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C414,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C414,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C414,0)","v":0},{"$f":"OFFSET($C$62,C414,0)","v":""},{"$f":"IF(D416>10,ROUND(($C417/12)*$E415,0),$C416)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C414,0)),0,IF(OFFSET($C$62,C414,0)>10,ROUND(C416*D417,0),IF(C416<0,0,C416)))","v":0},{"$f":"'Środki trwałe'!C1212","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C415+1)=K$59,$C417,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:K417)+$C417)<$C416,$C417,$C416-SUM($K417:K417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:L417)+$C417)<$C416,$C417,$C416-SUM($K417:L417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:M417)+$C417)<$C416,$C417,$C416-SUM($K417:M417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:N417)+$C417)<$C416,$C417,$C416-SUM($K417:N417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:O417)+$C417)<$C416,$C417,$C416-SUM($K417:O417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:P417)+$C417)<$C416,$C417,$C416-SUM($K417:P417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:Q417)+$C417)<$C416,$C417,$C416-SUM($K417:Q417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:R417)+$C417)<$C416,$C417,$C416-SUM($K417:R417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:S417)+$C417)<$C416,$C417,$C416-SUM($K417:S417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:T417)+$C417)<$C416,$C417,$C416-SUM($K417:T417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:U417)+$C417)<$C416,$C417,$C416-SUM($K417:U417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:V417)+$C417)<$C416,$C417,$C416-SUM($K417:V417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:W417)+$C417)<$C416,$C417,$C416-SUM($K417:W417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:X417)+$C417)<$C416,$C417,$C416-SUM($K417:X417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:Y417)+$C417)<$C416,$C417,$C416-SUM($K417:Y417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:Z417)+$C417)<$C416,$C417,$C416-SUM($K417:Z417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:AA417)+$C417)<$C416,$C417,$C416-SUM($K417:AA417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:AB417)+$C417)<$C416,$C417,$C416-SUM($K417:AB417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:AC417)+$C417)<$C416,$C417,$C416-SUM($K417:AC417)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C415=LataProjekcji,$E415>0),AND($C415=LataProjekcji,$E415=0,$D416<=10)),$E416,IF($C415<LataProjekcji,IF((SUM($K417:AD417)+$C417)<$C416,$C417,$C416-SUM($K417:AD417)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K417,0)","v":0},{"$f":"ROUND(K418+L417,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X418+Y417,0)","v":0},{"$f":"ROUND(Y418+Z417,0)","v":0},{"$f":"ROUND(Z418+AA417,0)","v":0},{"$f":"ROUND(AA418+AB417,0)","v":0},{"$f":"ROUND(AB418+AC417,0)","v":0},{"$f":"ROUND(AC418+AD417,0)","v":0},{"$f":"ROUND(AD418+AE417,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C415=LataProjekcji,ROUND($C416-K418,0),ROUND(IF(K417=0,0,$C416-K418),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C415=LataProjekcji,ROUND($C416-X418,0),ROUND(IF(X417=0,0,$C416-X418),0))","v":0},0,0,0,{"$f":"IF($C415=LataProjekcji,ROUND($C416-AB418,0),ROUND(IF(AB417=0,0,$C416-AB418),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C414+1","v":6},{"$f":"OFFSET($B$62,C421,0)","v":""},{"$f":"E414+1","v":6}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C421,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C421,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C421,0)","v":0},{"$f":"OFFSET($C$62,C421,0)","v":""},{"$f":"IF(D423>10,ROUND(($C424/12)*$E422,0),$C423)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C421,0)),0,IF(OFFSET($C$62,C421,0)>10,ROUND(C423*D424,0),IF(C423<0,0,C423)))","v":0},{"$f":"'Środki trwałe'!C1219","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C422+1)=K$59,$C424,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:K424)+$C424)<$C423,$C424,$C423-SUM($K424:K424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:L424)+$C424)<$C423,$C424,$C423-SUM($K424:L424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:M424)+$C424)<$C423,$C424,$C423-SUM($K424:M424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:N424)+$C424)<$C423,$C424,$C423-SUM($K424:N424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:O424)+$C424)<$C423,$C424,$C423-SUM($K424:O424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:P424)+$C424)<$C423,$C424,$C423-SUM($K424:P424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:Q424)+$C424)<$C423,$C424,$C423-SUM($K424:Q424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:R424)+$C424)<$C423,$C424,$C423-SUM($K424:R424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:S424)+$C424)<$C423,$C424,$C423-SUM($K424:S424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:T424)+$C424)<$C423,$C424,$C423-SUM($K424:T424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:U424)+$C424)<$C423,$C424,$C423-SUM($K424:U424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:V424)+$C424)<$C423,$C424,$C423-SUM($K424:V424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:W424)+$C424)<$C423,$C424,$C423-SUM($K424:W424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:X424)+$C424)<$C423,$C424,$C423-SUM($K424:X424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:Y424)+$C424)<$C423,$C424,$C423-SUM($K424:Y424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:Z424)+$C424)<$C423,$C424,$C423-SUM($K424:Z424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:AA424)+$C424)<$C423,$C424,$C423-SUM($K424:AA424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:AB424)+$C424)<$C423,$C424,$C423-SUM($K424:AB424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:AC424)+$C424)<$C423,$C424,$C423-SUM($K424:AC424)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C422=LataProjekcji,$E422>0),AND($C422=LataProjekcji,$E422=0,$D423<=10)),$E423,IF($C422<LataProjekcji,IF((SUM($K424:AD424)+$C424)<$C423,$C424,$C423-SUM($K424:AD424)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K424,0)","v":0},{"$f":"ROUND(K425+L424,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X425+Y424,0)","v":0},{"$f":"ROUND(Y425+Z424,0)","v":0},{"$f":"ROUND(Z425+AA424,0)","v":0},{"$f":"ROUND(AA425+AB424,0)","v":0},{"$f":"ROUND(AB425+AC424,0)","v":0},{"$f":"ROUND(AC425+AD424,0)","v":0},{"$f":"ROUND(AD425+AE424,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C422=LataProjekcji,ROUND($C423-K425,0),ROUND(IF(K424=0,0,$C423-K425),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C422=LataProjekcji,ROUND($C423-X425,0),ROUND(IF(X424=0,0,$C423-X425),0))","v":0},0,0,0,{"$f":"IF($C422=LataProjekcji,ROUND($C423-AB425,0),ROUND(IF(AB424=0,0,$C423-AB425),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C421+1","v":7},{"$f":"OFFSET($B$62,C428,0)","v":""},{"$f":"E421+1","v":7}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C428,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C428,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C428,0)","v":0},{"$f":"OFFSET($C$62,C428,0)","v":""},{"$f":"IF(D430>10,ROUND(($C431/12)*$E429,0),$C430)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C428,0)),0,IF(OFFSET($C$62,C428,0)>10,ROUND(C430*D431,0),IF(C430<0,0,C430)))","v":0},{"$f":"'Środki trwałe'!C1226","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C429+1)=K$59,$C431,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:K431)+$C431)<$C430,$C431,$C430-SUM($K431:K431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:L431)+$C431)<$C430,$C431,$C430-SUM($K431:L431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:M431)+$C431)<$C430,$C431,$C430-SUM($K431:M431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:N431)+$C431)<$C430,$C431,$C430-SUM($K431:N431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:O431)+$C431)<$C430,$C431,$C430-SUM($K431:O431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:P431)+$C431)<$C430,$C431,$C430-SUM($K431:P431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:Q431)+$C431)<$C430,$C431,$C430-SUM($K431:Q431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:R431)+$C431)<$C430,$C431,$C430-SUM($K431:R431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:S431)+$C431)<$C430,$C431,$C430-SUM($K431:S431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:T431)+$C431)<$C430,$C431,$C430-SUM($K431:T431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:U431)+$C431)<$C430,$C431,$C430-SUM($K431:U431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:V431)+$C431)<$C430,$C431,$C430-SUM($K431:V431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:W431)+$C431)<$C430,$C431,$C430-SUM($K431:W431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:X431)+$C431)<$C430,$C431,$C430-SUM($K431:X431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:Y431)+$C431)<$C430,$C431,$C430-SUM($K431:Y431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:Z431)+$C431)<$C430,$C431,$C430-SUM($K431:Z431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:AA431)+$C431)<$C430,$C431,$C430-SUM($K431:AA431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:AB431)+$C431)<$C430,$C431,$C430-SUM($K431:AB431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:AC431)+$C431)<$C430,$C431,$C430-SUM($K431:AC431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C429=LataProjekcji,$E429>0),AND($C429=LataProjekcji,$E429=0,$D430<=10)),$E430,IF($C429<LataProjekcji,IF((SUM($K431:AD431)+$C431)<$C430,$C431,$C430-SUM($K431:AD431)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K431,0)","v":0},{"$f":"ROUND(K432+L431,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X432+Y431,0)","v":0},{"$f":"ROUND(Y432+Z431,0)","v":0},{"$f":"ROUND(Z432+AA431,0)","v":0},{"$f":"ROUND(AA432+AB431,0)","v":0},{"$f":"ROUND(AB432+AC431,0)","v":0},{"$f":"ROUND(AC432+AD431,0)","v":0},{"$f":"ROUND(AD432+AE431,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C429=LataProjekcji,ROUND($C430-K432,0),ROUND(IF(K431=0,0,$C430-K432),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C429=LataProjekcji,ROUND($C430-X432,0),ROUND(IF(X431=0,0,$C430-X432),0))","v":0},0,0,0,{"$f":"IF($C429=LataProjekcji,ROUND($C430-AB432,0),ROUND(IF(AB431=0,0,$C430-AB432),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C428+1","v":8},{"$f":"OFFSET($B$62,C435,0)","v":""},{"$f":"E428+1","v":8}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C435,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C435,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C435,0)","v":0},{"$f":"OFFSET($C$62,C435,0)","v":""},{"$f":"IF(D437>10,ROUND(($C438/12)*$E436,0),$C437)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C435,0)),0,IF(OFFSET($C$62,C435,0)>10,ROUND(C437*D438,0),IF(C437<0,0,C437)))","v":0},{"$f":"'Środki trwałe'!C1233","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C436+1)=K$59,$C438,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:K438)+$C438)<$C437,$C438,$C437-SUM($K438:K438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:L438)+$C438)<$C437,$C438,$C437-SUM($K438:L438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:M438)+$C438)<$C437,$C438,$C437-SUM($K438:M438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:N438)+$C438)<$C437,$C438,$C437-SUM($K438:N438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:O438)+$C438)<$C437,$C438,$C437-SUM($K438:O438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:P438)+$C438)<$C437,$C438,$C437-SUM($K438:P438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:Q438)+$C438)<$C437,$C438,$C437-SUM($K438:Q438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:R438)+$C438)<$C437,$C438,$C437-SUM($K438:R438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:S438)+$C438)<$C437,$C438,$C437-SUM($K438:S438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:T438)+$C438)<$C437,$C438,$C437-SUM($K438:T438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:U438)+$C438)<$C437,$C438,$C437-SUM($K438:U438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:V438)+$C438)<$C437,$C438,$C437-SUM($K438:V438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:W438)+$C438)<$C437,$C438,$C437-SUM($K438:W438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:X438)+$C438)<$C437,$C438,$C437-SUM($K438:X438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:Y438)+$C438)<$C437,$C438,$C437-SUM($K438:Y438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:Z438)+$C438)<$C437,$C438,$C437-SUM($K438:Z438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:AA438)+$C438)<$C437,$C438,$C437-SUM($K438:AA438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:AB438)+$C438)<$C437,$C438,$C437-SUM($K438:AB438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:AC438)+$C438)<$C437,$C438,$C437-SUM($K438:AC438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C436=LataProjekcji,$E436>0),AND($C436=LataProjekcji,$E436=0,$D437<=10)),$E437,IF($C436<LataProjekcji,IF((SUM($K438:AD438)+$C438)<$C437,$C438,$C437-SUM($K438:AD438)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K438,0)","v":0},{"$f":"ROUND(K439+L438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X439+Y438,0)","v":0},{"$f":"ROUND(Y439+Z438,0)","v":0},{"$f":"ROUND(Z439+AA438,0)","v":0},{"$f":"ROUND(AA439+AB438,0)","v":0},{"$f":"ROUND(AB439+AC438,0)","v":0},{"$f":"ROUND(AC439+AD438,0)","v":0},{"$f":"ROUND(AD439+AE438,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C436=LataProjekcji,ROUND($C437-K439,0),ROUND(IF(K438=0,0,$C437-K439),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C436=LataProjekcji,ROUND($C437-X439,0),ROUND(IF(X438=0,0,$C437-X439),0))","v":0},0,0,0,{"$f":"IF($C436=LataProjekcji,ROUND($C437-AB439,0),ROUND(IF(AB438=0,0,$C437-AB439),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C435+1","v":9},{"$f":"OFFSET($B$62,C442,0)","v":""},{"$f":"E435+1","v":9}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C442,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C442,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C442,0)","v":0},{"$f":"OFFSET($C$62,C442,0)","v":""},{"$f":"IF(D444>10,ROUND(($C445/12)*$E443,0),$C444)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C442,0)),0,IF(OFFSET($C$62,C442,0)>10,ROUND(C444*D445,0),IF(C444<0,0,C444)))","v":0},{"$f":"'Środki trwałe'!C1240","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C443+1)=K$59,$C445,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:K445)+$C445)<$C444,$C445,$C444-SUM($K445:K445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:L445)+$C445)<$C444,$C445,$C444-SUM($K445:L445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:M445)+$C445)<$C444,$C445,$C444-SUM($K445:M445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:N445)+$C445)<$C444,$C445,$C444-SUM($K445:N445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:O445)+$C445)<$C444,$C445,$C444-SUM($K445:O445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:P445)+$C445)<$C444,$C445,$C444-SUM($K445:P445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:Q445)+$C445)<$C444,$C445,$C444-SUM($K445:Q445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:R445)+$C445)<$C444,$C445,$C444-SUM($K445:R445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:S445)+$C445)<$C444,$C445,$C444-SUM($K445:S445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:T445)+$C445)<$C444,$C445,$C444-SUM($K445:T445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:U445)+$C445)<$C444,$C445,$C444-SUM($K445:U445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:V445)+$C445)<$C444,$C445,$C444-SUM($K445:V445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:W445)+$C445)<$C444,$C445,$C444-SUM($K445:W445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:X445)+$C445)<$C444,$C445,$C444-SUM($K445:X445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:Y445)+$C445)<$C444,$C445,$C444-SUM($K445:Y445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:Z445)+$C445)<$C444,$C445,$C444-SUM($K445:Z445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:AA445)+$C445)<$C444,$C445,$C444-SUM($K445:AA445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:AB445)+$C445)<$C444,$C445,$C444-SUM($K445:AB445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:AC445)+$C445)<$C444,$C445,$C444-SUM($K445:AC445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C443=LataProjekcji,$E443>0),AND($C443=LataProjekcji,$E443=0,$D444<=10)),$E444,IF($C443<LataProjekcji,IF((SUM($K445:AD445)+$C445)<$C444,$C445,$C444-SUM($K445:AD445)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K445,0)","v":0},{"$f":"ROUND(K446+L445,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X446+Y445,0)","v":0},{"$f":"ROUND(Y446+Z445,0)","v":0},{"$f":"ROUND(Z446+AA445,0)","v":0},{"$f":"ROUND(AA446+AB445,0)","v":0},{"$f":"ROUND(AB446+AC445,0)","v":0},{"$f":"ROUND(AC446+AD445,0)","v":0},{"$f":"ROUND(AD446+AE445,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C443=LataProjekcji,ROUND($C444-K446,0),ROUND(IF(K445=0,0,$C444-K446),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C443=LataProjekcji,ROUND($C444-X446,0),ROUND(IF(X445=0,0,$C444-X446),0))","v":0},0,0,0,{"$f":"IF($C443=LataProjekcji,ROUND($C444-AB446,0),ROUND(IF(AB445=0,0,$C444-AB446),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C442+1","v":10},{"$f":"OFFSET($B$62,C449,0)","v":""},{"$f":"E442+1","v":10}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C449,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C449,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C449,0)","v":0},{"$f":"OFFSET($C$62,C449,0)","v":""},{"$f":"IF(D451>10,ROUND(($C452/12)*$E450,0),$C451)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C449,0)),0,IF(OFFSET($C$62,C449,0)>10,ROUND(C451*D452,0),IF(C451<0,0,C451)))","v":0},{"$f":"'Środki trwałe'!C1247","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C450+1)=K$59,$C452,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:K452)+$C452)<$C451,$C452,$C451-SUM($K452:K452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:L452)+$C452)<$C451,$C452,$C451-SUM($K452:L452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:M452)+$C452)<$C451,$C452,$C451-SUM($K452:M452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:N452)+$C452)<$C451,$C452,$C451-SUM($K452:N452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:O452)+$C452)<$C451,$C452,$C451-SUM($K452:O452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:P452)+$C452)<$C451,$C452,$C451-SUM($K452:P452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:Q452)+$C452)<$C451,$C452,$C451-SUM($K452:Q452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:R452)+$C452)<$C451,$C452,$C451-SUM($K452:R452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:S452)+$C452)<$C451,$C452,$C451-SUM($K452:S452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:T452)+$C452)<$C451,$C452,$C451-SUM($K452:T452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:U452)+$C452)<$C451,$C452,$C451-SUM($K452:U452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:V452)+$C452)<$C451,$C452,$C451-SUM($K452:V452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:W452)+$C452)<$C451,$C452,$C451-SUM($K452:W452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:X452)+$C452)<$C451,$C452,$C451-SUM($K452:X452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:Y452)+$C452)<$C451,$C452,$C451-SUM($K452:Y452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:Z452)+$C452)<$C451,$C452,$C451-SUM($K452:Z452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:AA452)+$C452)<$C451,$C452,$C451-SUM($K452:AA452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:AB452)+$C452)<$C451,$C452,$C451-SUM($K452:AB452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:AC452)+$C452)<$C451,$C452,$C451-SUM($K452:AC452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C450=LataProjekcji,$E450>0),AND($C450=LataProjekcji,$E450=0,$D451<=10)),$E451,IF($C450<LataProjekcji,IF((SUM($K452:AD452)+$C452)<$C451,$C452,$C451-SUM($K452:AD452)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K452,0)","v":0},{"$f":"ROUND(K453+L452,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X453+Y452,0)","v":0},{"$f":"ROUND(Y453+Z452,0)","v":0},{"$f":"ROUND(Z453+AA452,0)","v":0},{"$f":"ROUND(AA453+AB452,0)","v":0},{"$f":"ROUND(AB453+AC452,0)","v":0},{"$f":"ROUND(AC453+AD452,0)","v":0},{"$f":"ROUND(AD453+AE452,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C450=LataProjekcji,ROUND($C451-K453,0),ROUND(IF(K452=0,0,$C451-K453),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C450=LataProjekcji,ROUND($C451-X453,0),ROUND(IF(X452=0,0,$C451-X453),0))","v":0},0,0,0,{"$f":"IF($C450=LataProjekcji,ROUND($C451-AB453,0),ROUND(IF(AB452=0,0,$C451-AB453),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C449+1","v":11},{"$f":"OFFSET($B$62,C456,0)","v":""},{"$f":"E449+1","v":11}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C456,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C456,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C456,0)","v":0},{"$f":"OFFSET($C$62,C456,0)","v":""},{"$f":"IF(D458>10,ROUND(($C459/12)*$E457,0),$C458)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C456,0)),0,IF(OFFSET($C$62,C456,0)>10,ROUND(C458*D459,0),IF(C458<0,0,C458)))","v":0},{"$f":"'Środki trwałe'!C1254","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C457+1)=K$59,$C459,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:K459)+$C459)<$C458,$C459,$C458-SUM($K459:K459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:L459)+$C459)<$C458,$C459,$C458-SUM($K459:L459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:M459)+$C459)<$C458,$C459,$C458-SUM($K459:M459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:N459)+$C459)<$C458,$C459,$C458-SUM($K459:N459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:O459)+$C459)<$C458,$C459,$C458-SUM($K459:O459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:P459)+$C459)<$C458,$C459,$C458-SUM($K459:P459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:Q459)+$C459)<$C458,$C459,$C458-SUM($K459:Q459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:R459)+$C459)<$C458,$C459,$C458-SUM($K459:R459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:S459)+$C459)<$C458,$C459,$C458-SUM($K459:S459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:T459)+$C459)<$C458,$C459,$C458-SUM($K459:T459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:U459)+$C459)<$C458,$C459,$C458-SUM($K459:U459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:V459)+$C459)<$C458,$C459,$C458-SUM($K459:V459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:W459)+$C459)<$C458,$C459,$C458-SUM($K459:W459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:X459)+$C459)<$C458,$C459,$C458-SUM($K459:X459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:Y459)+$C459)<$C458,$C459,$C458-SUM($K459:Y459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:Z459)+$C459)<$C458,$C459,$C458-SUM($K459:Z459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:AA459)+$C459)<$C458,$C459,$C458-SUM($K459:AA459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:AB459)+$C459)<$C458,$C459,$C458-SUM($K459:AB459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:AC459)+$C459)<$C458,$C459,$C458-SUM($K459:AC459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C457=LataProjekcji,$E457>0),AND($C457=LataProjekcji,$E457=0,$D458<=10)),$E458,IF($C457<LataProjekcji,IF((SUM($K459:AD459)+$C459)<$C458,$C459,$C458-SUM($K459:AD459)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K459,0)","v":0},{"$f":"ROUND(K460+L459,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X460+Y459,0)","v":0},{"$f":"ROUND(Y460+Z459,0)","v":0},{"$f":"ROUND(Z460+AA459,0)","v":0},{"$f":"ROUND(AA460+AB459,0)","v":0},{"$f":"ROUND(AB460+AC459,0)","v":0},{"$f":"ROUND(AC460+AD459,0)","v":0},{"$f":"ROUND(AD460+AE459,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C457=LataProjekcji,ROUND($C458-K460,0),ROUND(IF(K459=0,0,$C458-K460),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C457=LataProjekcji,ROUND($C458-X460,0),ROUND(IF(X459=0,0,$C458-X460),0))","v":0},0,0,0,{"$f":"IF($C457=LataProjekcji,ROUND($C458-AB460,0),ROUND(IF(AB459=0,0,$C458-AB460),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C456+1","v":12},{"$f":"OFFSET($B$62,C463,0)","v":""},{"$f":"E456+1","v":12}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C463,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C463,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C463,0)","v":0},{"$f":"OFFSET($C$62,C463,0)","v":""},{"$f":"IF(D465>10,ROUND(($C466/12)*$E464,0),$C465)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C463,0)),0,IF(OFFSET($C$62,C463,0)>10,ROUND(C465*D466,0),IF(C465<0,0,C465)))","v":0},{"$f":"'Środki trwałe'!C1261","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C464+1)=K$59,$C466,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:K466)+$C466)<$C465,$C466,$C465-SUM($K466:K466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:L466)+$C466)<$C465,$C466,$C465-SUM($K466:L466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:M466)+$C466)<$C465,$C466,$C465-SUM($K466:M466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:N466)+$C466)<$C465,$C466,$C465-SUM($K466:N466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:O466)+$C466)<$C465,$C466,$C465-SUM($K466:O466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:P466)+$C466)<$C465,$C466,$C465-SUM($K466:P466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:Q466)+$C466)<$C465,$C466,$C465-SUM($K466:Q466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:R466)+$C466)<$C465,$C466,$C465-SUM($K466:R466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:S466)+$C466)<$C465,$C466,$C465-SUM($K466:S466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:T466)+$C466)<$C465,$C466,$C465-SUM($K466:T466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:U466)+$C466)<$C465,$C466,$C465-SUM($K466:U466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:V466)+$C466)<$C465,$C466,$C465-SUM($K466:V466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:W466)+$C466)<$C465,$C466,$C465-SUM($K466:W466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:X466)+$C466)<$C465,$C466,$C465-SUM($K466:X466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:Y466)+$C466)<$C465,$C466,$C465-SUM($K466:Y466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:Z466)+$C466)<$C465,$C466,$C465-SUM($K466:Z466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:AA466)+$C466)<$C465,$C466,$C465-SUM($K466:AA466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:AB466)+$C466)<$C465,$C466,$C465-SUM($K466:AB466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:AC466)+$C466)<$C465,$C466,$C465-SUM($K466:AC466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C464=LataProjekcji,$E464>0),AND($C464=LataProjekcji,$E464=0,$D465<=10)),$E465,IF($C464<LataProjekcji,IF((SUM($K466:AD466)+$C466)<$C465,$C466,$C465-SUM($K466:AD466)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K466,0)","v":0},{"$f":"ROUND(K467+L466,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X467+Y466,0)","v":0},{"$f":"ROUND(Y467+Z466,0)","v":0},{"$f":"ROUND(Z467+AA466,0)","v":0},{"$f":"ROUND(AA467+AB466,0)","v":0},{"$f":"ROUND(AB467+AC466,0)","v":0},{"$f":"ROUND(AC467+AD466,0)","v":0},{"$f":"ROUND(AD467+AE466,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C464=LataProjekcji,ROUND($C465-K467,0),ROUND(IF(K466=0,0,$C465-K467),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C464=LataProjekcji,ROUND($C465-X467,0),ROUND(IF(X466=0,0,$C465-X467),0))","v":0},0,0,0,{"$f":"IF($C464=LataProjekcji,ROUND($C465-AB467,0),ROUND(IF(AB466=0,0,$C465-AB467),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C463+1","v":13},{"$f":"OFFSET($B$62,C470,0)","v":""},{"$f":"E463+1","v":13}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C470,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C470,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C470,0)","v":0},{"$f":"OFFSET($C$62,C470,0)","v":""},{"$f":"IF(D472>10,ROUND(($C473/12)*$E471,0),$C472)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C470,0)),0,IF(OFFSET($C$62,C470,0)>10,ROUND(C472*D473,0),IF(C472<0,0,C472)))","v":0},{"$f":"'Środki trwałe'!C1268","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C471+1)=K$59,$C473,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:K473)+$C473)<$C472,$C473,$C472-SUM($K473:K473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:L473)+$C473)<$C472,$C473,$C472-SUM($K473:L473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:M473)+$C473)<$C472,$C473,$C472-SUM($K473:M473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:N473)+$C473)<$C472,$C473,$C472-SUM($K473:N473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:O473)+$C473)<$C472,$C473,$C472-SUM($K473:O473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:P473)+$C473)<$C472,$C473,$C472-SUM($K473:P473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:Q473)+$C473)<$C472,$C473,$C472-SUM($K473:Q473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:R473)+$C473)<$C472,$C473,$C472-SUM($K473:R473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:S473)+$C473)<$C472,$C473,$C472-SUM($K473:S473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:T473)+$C473)<$C472,$C473,$C472-SUM($K473:T473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:U473)+$C473)<$C472,$C473,$C472-SUM($K473:U473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:V473)+$C473)<$C472,$C473,$C472-SUM($K473:V473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:W473)+$C473)<$C472,$C473,$C472-SUM($K473:W473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:X473)+$C473)<$C472,$C473,$C472-SUM($K473:X473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:Y473)+$C473)<$C472,$C473,$C472-SUM($K473:Y473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:Z473)+$C473)<$C472,$C473,$C472-SUM($K473:Z473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:AA473)+$C473)<$C472,$C473,$C472-SUM($K473:AA473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:AB473)+$C473)<$C472,$C473,$C472-SUM($K473:AB473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:AC473)+$C473)<$C472,$C473,$C472-SUM($K473:AC473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C471=LataProjekcji,$E471>0),AND($C471=LataProjekcji,$E471=0,$D472<=10)),$E472,IF($C471<LataProjekcji,IF((SUM($K473:AD473)+$C473)<$C472,$C473,$C472-SUM($K473:AD473)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K473,0)","v":0},{"$f":"ROUND(K474+L473,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X474+Y473,0)","v":0},{"$f":"ROUND(Y474+Z473,0)","v":0},{"$f":"ROUND(Z474+AA473,0)","v":0},{"$f":"ROUND(AA474+AB473,0)","v":0},{"$f":"ROUND(AB474+AC473,0)","v":0},{"$f":"ROUND(AC474+AD473,0)","v":0},{"$f":"ROUND(AD474+AE473,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C471=LataProjekcji,ROUND($C472-K474,0),ROUND(IF(K473=0,0,$C472-K474),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C471=LataProjekcji,ROUND($C472-X474,0),ROUND(IF(X473=0,0,$C472-X474),0))","v":0},0,0,0,{"$f":"IF($C471=LataProjekcji,ROUND($C472-AB474,0),ROUND(IF(AB473=0,0,$C472-AB474),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C470+1","v":14},{"$f":"OFFSET($B$62,C477,0)","v":""},{"$f":"E470+1","v":14}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C477,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C477,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C477,0)","v":0},{"$f":"OFFSET($C$62,C477,0)","v":""},{"$f":"IF(D479>10,ROUND(($C480/12)*$E478,0),$C479)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C477,0)),0,IF(OFFSET($C$62,C477,0)>10,ROUND(C479*D480,0),IF(C479<0,0,C479)))","v":0},{"$f":"'Środki trwałe'!C1275","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C478+1)=K$59,$C480,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:K480)+$C480)<$C479,$C480,$C479-SUM($K480:K480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:L480)+$C480)<$C479,$C480,$C479-SUM($K480:L480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:M480)+$C480)<$C479,$C480,$C479-SUM($K480:M480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:N480)+$C480)<$C479,$C480,$C479-SUM($K480:N480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:O480)+$C480)<$C479,$C480,$C479-SUM($K480:O480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:P480)+$C480)<$C479,$C480,$C479-SUM($K480:P480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:Q480)+$C480)<$C479,$C480,$C479-SUM($K480:Q480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:R480)+$C480)<$C479,$C480,$C479-SUM($K480:R480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:S480)+$C480)<$C479,$C480,$C479-SUM($K480:S480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:T480)+$C480)<$C479,$C480,$C479-SUM($K480:T480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:U480)+$C480)<$C479,$C480,$C479-SUM($K480:U480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:V480)+$C480)<$C479,$C480,$C479-SUM($K480:V480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:W480)+$C480)<$C479,$C480,$C479-SUM($K480:W480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:X480)+$C480)<$C479,$C480,$C479-SUM($K480:X480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:Y480)+$C480)<$C479,$C480,$C479-SUM($K480:Y480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:Z480)+$C480)<$C479,$C480,$C479-SUM($K480:Z480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:AA480)+$C480)<$C479,$C480,$C479-SUM($K480:AA480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:AB480)+$C480)<$C479,$C480,$C479-SUM($K480:AB480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:AC480)+$C480)<$C479,$C480,$C479-SUM($K480:AC480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C478=LataProjekcji,$E478>0),AND($C478=LataProjekcji,$E478=0,$D479<=10)),$E479,IF($C478<LataProjekcji,IF((SUM($K480:AD480)+$C480)<$C479,$C480,$C479-SUM($K480:AD480)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K480,0)","v":0},{"$f":"ROUND(K481+L480,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X481+Y480,0)","v":0},{"$f":"ROUND(Y481+Z480,0)","v":0},{"$f":"ROUND(Z481+AA480,0)","v":0},{"$f":"ROUND(AA481+AB480,0)","v":0},{"$f":"ROUND(AB481+AC480,0)","v":0},{"$f":"ROUND(AC481+AD480,0)","v":0},{"$f":"ROUND(AD481+AE480,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C478=LataProjekcji,ROUND($C479-K481,0),ROUND(IF(K480=0,0,$C479-K481),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C478=LataProjekcji,ROUND($C479-X481,0),ROUND(IF(X480=0,0,$C479-X481),0))","v":0},0,0,0,{"$f":"IF($C478=LataProjekcji,ROUND($C479-AB481,0),ROUND(IF(AB480=0,0,$C479-AB481),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C477+1","v":15},{"$f":"OFFSET($B$62,C484,0)","v":""},{"$f":"E477+1","v":15}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C484,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C484,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C484,0)","v":0},{"$f":"OFFSET($C$62,C484,0)","v":""},{"$f":"IF(D486>10,ROUND(($C487/12)*$E485,0),$C486)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C484,0)),0,IF(OFFSET($C$62,C484,0)>10,ROUND(C486*D487,0),IF(C486<0,0,C486)))","v":0},{"$f":"'Środki trwałe'!C1282","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C485+1)=K$59,$C487,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:K487)+$C487)<$C486,$C487,$C486-SUM($K487:K487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:L487)+$C487)<$C486,$C487,$C486-SUM($K487:L487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:M487)+$C487)<$C486,$C487,$C486-SUM($K487:M487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:N487)+$C487)<$C486,$C487,$C486-SUM($K487:N487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:O487)+$C487)<$C486,$C487,$C486-SUM($K487:O487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:P487)+$C487)<$C486,$C487,$C486-SUM($K487:P487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:Q487)+$C487)<$C486,$C487,$C486-SUM($K487:Q487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:R487)+$C487)<$C486,$C487,$C486-SUM($K487:R487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:S487)+$C487)<$C486,$C487,$C486-SUM($K487:S487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:T487)+$C487)<$C486,$C487,$C486-SUM($K487:T487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:U487)+$C487)<$C486,$C487,$C486-SUM($K487:U487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:V487)+$C487)<$C486,$C487,$C486-SUM($K487:V487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:W487)+$C487)<$C486,$C487,$C486-SUM($K487:W487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:X487)+$C487)<$C486,$C487,$C486-SUM($K487:X487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:Y487)+$C487)<$C486,$C487,$C486-SUM($K487:Y487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:Z487)+$C487)<$C486,$C487,$C486-SUM($K487:Z487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:AA487)+$C487)<$C486,$C487,$C486-SUM($K487:AA487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:AB487)+$C487)<$C486,$C487,$C486-SUM($K487:AB487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:AC487)+$C487)<$C486,$C487,$C486-SUM($K487:AC487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C485=LataProjekcji,$E485>0),AND($C485=LataProjekcji,$E485=0,$D486<=10)),$E486,IF($C485<LataProjekcji,IF((SUM($K487:AD487)+$C487)<$C486,$C487,$C486-SUM($K487:AD487)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K487,0)","v":0},{"$f":"ROUND(K488+L487,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X488+Y487,0)","v":0},{"$f":"ROUND(Y488+Z487,0)","v":0},{"$f":"ROUND(Z488+AA487,0)","v":0},{"$f":"ROUND(AA488+AB487,0)","v":0},{"$f":"ROUND(AB488+AC487,0)","v":0},{"$f":"ROUND(AC488+AD487,0)","v":0},{"$f":"ROUND(AD488+AE487,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C485=LataProjekcji,ROUND($C486-K488,0),ROUND(IF(K487=0,0,$C486-K488),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C485=LataProjekcji,ROUND($C486-X488,0),ROUND(IF(X487=0,0,$C486-X488),0))","v":0},0,0,0,{"$f":"IF($C485=LataProjekcji,ROUND($C486-AB488,0),ROUND(IF(AB487=0,0,$C486-AB488),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C484+1","v":16},{"$f":"OFFSET($B$62,C491,0)","v":""},{"$f":"E484+1","v":16}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C491,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C491,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C491,0)","v":0},{"$f":"OFFSET($C$62,C491,0)","v":""},{"$f":"IF(D493>10,ROUND(($C494/12)*$E492,0),$C493)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C491,0)),0,IF(OFFSET($C$62,C491,0)>10,ROUND(C493*D494,0),IF(C493<0,0,C493)))","v":0},{"$f":"'Środki trwałe'!C1289","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C492+1)=K$59,$C494,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:K494)+$C494)<$C493,$C494,$C493-SUM($K494:K494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:L494)+$C494)<$C493,$C494,$C493-SUM($K494:L494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:M494)+$C494)<$C493,$C494,$C493-SUM($K494:M494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:N494)+$C494)<$C493,$C494,$C493-SUM($K494:N494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:O494)+$C494)<$C493,$C494,$C493-SUM($K494:O494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:P494)+$C494)<$C493,$C494,$C493-SUM($K494:P494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:Q494)+$C494)<$C493,$C494,$C493-SUM($K494:Q494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:R494)+$C494)<$C493,$C494,$C493-SUM($K494:R494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:S494)+$C494)<$C493,$C494,$C493-SUM($K494:S494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:T494)+$C494)<$C493,$C494,$C493-SUM($K494:T494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:U494)+$C494)<$C493,$C494,$C493-SUM($K494:U494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:V494)+$C494)<$C493,$C494,$C493-SUM($K494:V494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:W494)+$C494)<$C493,$C494,$C493-SUM($K494:W494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:X494)+$C494)<$C493,$C494,$C493-SUM($K494:X494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:Y494)+$C494)<$C493,$C494,$C493-SUM($K494:Y494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:Z494)+$C494)<$C493,$C494,$C493-SUM($K494:Z494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:AA494)+$C494)<$C493,$C494,$C493-SUM($K494:AA494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:AB494)+$C494)<$C493,$C494,$C493-SUM($K494:AB494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:AC494)+$C494)<$C493,$C494,$C493-SUM($K494:AC494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C492=LataProjekcji,$E492>0),AND($C492=LataProjekcji,$E492=0,$D493<=10)),$E493,IF($C492<LataProjekcji,IF((SUM($K494:AD494)+$C494)<$C493,$C494,$C493-SUM($K494:AD494)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K494,0)","v":0},{"$f":"ROUND(K495+L494,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X495+Y494,0)","v":0},{"$f":"ROUND(Y495+Z494,0)","v":0},{"$f":"ROUND(Z495+AA494,0)","v":0},{"$f":"ROUND(AA495+AB494,0)","v":0},{"$f":"ROUND(AB495+AC494,0)","v":0},{"$f":"ROUND(AC495+AD494,0)","v":0},{"$f":"ROUND(AD495+AE494,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C492=LataProjekcji,ROUND($C493-K495,0),ROUND(IF(K494=0,0,$C493-K495),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C492=LataProjekcji,ROUND($C493-X495,0),ROUND(IF(X494=0,0,$C493-X495),0))","v":0},0,0,0,{"$f":"IF($C492=LataProjekcji,ROUND($C493-AB495,0),ROUND(IF(AB494=0,0,$C493-AB495),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C491+1","v":17},{"$f":"OFFSET($B$62,C498,0)","v":""},{"$f":"E491+1","v":17}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C498,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C498,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C498,0)","v":0},{"$f":"OFFSET($C$62,C498,0)","v":""},{"$f":"IF(D500>10,ROUND(($C501/12)*$E499,0),$C500)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C498,0)),0,IF(OFFSET($C$62,C498,0)>10,ROUND(C500*D501,0),IF(C500<0,0,C500)))","v":0},{"$f":"'Środki trwałe'!C1296","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C499+1)=K$59,$C501,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:K501)+$C501)<$C500,$C501,$C500-SUM($K501:K501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:L501)+$C501)<$C500,$C501,$C500-SUM($K501:L501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:M501)+$C501)<$C500,$C501,$C500-SUM($K501:M501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:N501)+$C501)<$C500,$C501,$C500-SUM($K501:N501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:O501)+$C501)<$C500,$C501,$C500-SUM($K501:O501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:P501)+$C501)<$C500,$C501,$C500-SUM($K501:P501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:Q501)+$C501)<$C500,$C501,$C500-SUM($K501:Q501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:R501)+$C501)<$C500,$C501,$C500-SUM($K501:R501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:S501)+$C501)<$C500,$C501,$C500-SUM($K501:S501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:T501)+$C501)<$C500,$C501,$C500-SUM($K501:T501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:U501)+$C501)<$C500,$C501,$C500-SUM($K501:U501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:V501)+$C501)<$C500,$C501,$C500-SUM($K501:V501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:W501)+$C501)<$C500,$C501,$C500-SUM($K501:W501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:X501)+$C501)<$C500,$C501,$C500-SUM($K501:X501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:Y501)+$C501)<$C500,$C501,$C500-SUM($K501:Y501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:Z501)+$C501)<$C500,$C501,$C500-SUM($K501:Z501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:AA501)+$C501)<$C500,$C501,$C500-SUM($K501:AA501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:AB501)+$C501)<$C500,$C501,$C500-SUM($K501:AB501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:AC501)+$C501)<$C500,$C501,$C500-SUM($K501:AC501)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C499=LataProjekcji,$E499>0),AND($C499=LataProjekcji,$E499=0,$D500<=10)),$E500,IF($C499<LataProjekcji,IF((SUM($K501:AD501)+$C501)<$C500,$C501,$C500-SUM($K501:AD501)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K501,0)","v":0},{"$f":"ROUND(K502+L501,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X502+Y501,0)","v":0},{"$f":"ROUND(Y502+Z501,0)","v":0},{"$f":"ROUND(Z502+AA501,0)","v":0},{"$f":"ROUND(AA502+AB501,0)","v":0},{"$f":"ROUND(AB502+AC501,0)","v":0},{"$f":"ROUND(AC502+AD501,0)","v":0},{"$f":"ROUND(AD502+AE501,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C499=LataProjekcji,ROUND($C500-K502,0),ROUND(IF(K501=0,0,$C500-K502),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C499=LataProjekcji,ROUND($C500-X502,0),ROUND(IF(X501=0,0,$C500-X502),0))","v":0},0,0,0,{"$f":"IF($C499=LataProjekcji,ROUND($C500-AB502,0),ROUND(IF(AB501=0,0,$C500-AB502),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C498+1","v":18},{"$f":"OFFSET($B$62,C505,0)","v":""},{"$f":"E498+1","v":18}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C505,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C505,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C505,0)","v":0},{"$f":"OFFSET($C$62,C505,0)","v":""},{"$f":"IF(D507>10,ROUND(($C508/12)*$E506,0),$C507)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C505,0)),0,IF(OFFSET($C$62,C505,0)>10,ROUND(C507*D508,0),IF(C507<0,0,C507)))","v":0},{"$f":"'Środki trwałe'!C1303","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C506+1)=K$59,$C508,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:K508)+$C508)<$C507,$C508,$C507-SUM($K508:K508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:L508)+$C508)<$C507,$C508,$C507-SUM($K508:L508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:M508)+$C508)<$C507,$C508,$C507-SUM($K508:M508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:N508)+$C508)<$C507,$C508,$C507-SUM($K508:N508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:O508)+$C508)<$C507,$C508,$C507-SUM($K508:O508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:P508)+$C508)<$C507,$C508,$C507-SUM($K508:P508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:Q508)+$C508)<$C507,$C508,$C507-SUM($K508:Q508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:R508)+$C508)<$C507,$C508,$C507-SUM($K508:R508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:S508)+$C508)<$C507,$C508,$C507-SUM($K508:S508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:T508)+$C508)<$C507,$C508,$C507-SUM($K508:T508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:U508)+$C508)<$C507,$C508,$C507-SUM($K508:U508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:V508)+$C508)<$C507,$C508,$C507-SUM($K508:V508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:W508)+$C508)<$C507,$C508,$C507-SUM($K508:W508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:X508)+$C508)<$C507,$C508,$C507-SUM($K508:X508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:Y508)+$C508)<$C507,$C508,$C507-SUM($K508:Y508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:Z508)+$C508)<$C507,$C508,$C507-SUM($K508:Z508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:AA508)+$C508)<$C507,$C508,$C507-SUM($K508:AA508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:AB508)+$C508)<$C507,$C508,$C507-SUM($K508:AB508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:AC508)+$C508)<$C507,$C508,$C507-SUM($K508:AC508)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C506=LataProjekcji,$E506>0),AND($C506=LataProjekcji,$E506=0,$D507<=10)),$E507,IF($C506<LataProjekcji,IF((SUM($K508:AD508)+$C508)<$C507,$C508,$C507-SUM($K508:AD508)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K508,0)","v":0},{"$f":"ROUND(K509+L508,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X509+Y508,0)","v":0},{"$f":"ROUND(Y509+Z508,0)","v":0},{"$f":"ROUND(Z509+AA508,0)","v":0},{"$f":"ROUND(AA509+AB508,0)","v":0},{"$f":"ROUND(AB509+AC508,0)","v":0},{"$f":"ROUND(AC509+AD508,0)","v":0},{"$f":"ROUND(AD509+AE508,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C506=LataProjekcji,ROUND($C507-K509,0),ROUND(IF(K508=0,0,$C507-K509),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C506=LataProjekcji,ROUND($C507-X509,0),ROUND(IF(X508=0,0,$C507-X509),0))","v":0},0,0,0,{"$f":"IF($C506=LataProjekcji,ROUND($C507-AB509,0),ROUND(IF(AB508=0,0,$C507-AB509),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C505+1","v":19},{"$f":"OFFSET($B$62,C512,0)","v":""},{"$f":"E505+1","v":19}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C512,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C512,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C512,0)","v":0},{"$f":"OFFSET($C$62,C512,0)","v":""},{"$f":"IF(D514>10,ROUND(($C515/12)*$E513,0),$C514)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C512,0)),0,IF(OFFSET($C$62,C512,0)>10,ROUND(C514*D515,0),IF(C514<0,0,C514)))","v":0},{"$f":"'Środki trwałe'!C1310","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C513+1)=K$59,$C515,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:K515)+$C515)<$C514,$C515,$C514-SUM($K515:K515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:L515)+$C515)<$C514,$C515,$C514-SUM($K515:L515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:M515)+$C515)<$C514,$C515,$C514-SUM($K515:M515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:N515)+$C515)<$C514,$C515,$C514-SUM($K515:N515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:O515)+$C515)<$C514,$C515,$C514-SUM($K515:O515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:P515)+$C515)<$C514,$C515,$C514-SUM($K515:P515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:Q515)+$C515)<$C514,$C515,$C514-SUM($K515:Q515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:R515)+$C515)<$C514,$C515,$C514-SUM($K515:R515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:S515)+$C515)<$C514,$C515,$C514-SUM($K515:S515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:T515)+$C515)<$C514,$C515,$C514-SUM($K515:T515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:U515)+$C515)<$C514,$C515,$C514-SUM($K515:U515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:V515)+$C515)<$C514,$C515,$C514-SUM($K515:V515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:W515)+$C515)<$C514,$C515,$C514-SUM($K515:W515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:X515)+$C515)<$C514,$C515,$C514-SUM($K515:X515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:Y515)+$C515)<$C514,$C515,$C514-SUM($K515:Y515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:Z515)+$C515)<$C514,$C515,$C514-SUM($K515:Z515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:AA515)+$C515)<$C514,$C515,$C514-SUM($K515:AA515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:AB515)+$C515)<$C514,$C515,$C514-SUM($K515:AB515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:AC515)+$C515)<$C514,$C515,$C514-SUM($K515:AC515)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C513=LataProjekcji,$E513>0),AND($C513=LataProjekcji,$E513=0,$D514<=10)),$E514,IF($C513<LataProjekcji,IF((SUM($K515:AD515)+$C515)<$C514,$C515,$C514-SUM($K515:AD515)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K515,0)","v":0},{"$f":"ROUND(K516+L515,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X516+Y515,0)","v":0},{"$f":"ROUND(Y516+Z515,0)","v":0},{"$f":"ROUND(Z516+AA515,0)","v":0},{"$f":"ROUND(AA516+AB515,0)","v":0},{"$f":"ROUND(AB516+AC515,0)","v":0},{"$f":"ROUND(AC516+AD515,0)","v":0},{"$f":"ROUND(AD516+AE515,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C513=LataProjekcji,ROUND($C514-K516,0),ROUND(IF(K515=0,0,$C514-K516),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C513=LataProjekcji,ROUND($C514-X516,0),ROUND(IF(X515=0,0,$C514-X516),0))","v":0},0,0,0,{"$f":"IF($C513=LataProjekcji,ROUND($C514-AB516,0),ROUND(IF(AB515=0,0,$C514-AB516),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C512+1","v":20},{"$f":"OFFSET($B$62,C519,0)","v":""},{"$f":"E512+1","v":20}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C519,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C519,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C519,0)","v":0},{"$f":"OFFSET($C$62,C519,0)","v":""},{"$f":"IF(D521>10,ROUND(($C522/12)*$E520,0),$C521)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C519,0)),0,IF(OFFSET($C$62,C519,0)>10,ROUND(C521*D522,0),IF(C521<0,0,C521)))","v":0},{"$f":"'Środki trwałe'!C1317","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C520+1)=K$59,$C522,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:K522)+$C522)<$C521,$C522,$C521-SUM($K522:K522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:L522)+$C522)<$C521,$C522,$C521-SUM($K522:L522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:M522)+$C522)<$C521,$C522,$C521-SUM($K522:M522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:N522)+$C522)<$C521,$C522,$C521-SUM($K522:N522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:O522)+$C522)<$C521,$C522,$C521-SUM($K522:O522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:P522)+$C522)<$C521,$C522,$C521-SUM($K522:P522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:Q522)+$C522)<$C521,$C522,$C521-SUM($K522:Q522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:R522)+$C522)<$C521,$C522,$C521-SUM($K522:R522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:S522)+$C522)<$C521,$C522,$C521-SUM($K522:S522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:T522)+$C522)<$C521,$C522,$C521-SUM($K522:T522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:U522)+$C522)<$C521,$C522,$C521-SUM($K522:U522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:V522)+$C522)<$C521,$C522,$C521-SUM($K522:V522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:W522)+$C522)<$C521,$C522,$C521-SUM($K522:W522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:X522)+$C522)<$C521,$C522,$C521-SUM($K522:X522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:Y522)+$C522)<$C521,$C522,$C521-SUM($K522:Y522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:Z522)+$C522)<$C521,$C522,$C521-SUM($K522:Z522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:AA522)+$C522)<$C521,$C522,$C521-SUM($K522:AA522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:AB522)+$C522)<$C521,$C522,$C521-SUM($K522:AB522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:AC522)+$C522)<$C521,$C522,$C521-SUM($K522:AC522)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C520=LataProjekcji,$E520>0),AND($C520=LataProjekcji,$E520=0,$D521<=10)),$E521,IF($C520<LataProjekcji,IF((SUM($K522:AD522)+$C522)<$C521,$C522,$C521-SUM($K522:AD522)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K522,0)","v":0},{"$f":"ROUND(K523+L522,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X523+Y522,0)","v":0},{"$f":"ROUND(Y523+Z522,0)","v":0},{"$f":"ROUND(Z523+AA522,0)","v":0},{"$f":"ROUND(AA523+AB522,0)","v":0},{"$f":"ROUND(AB523+AC522,0)","v":0},{"$f":"ROUND(AC523+AD522,0)","v":0},{"$f":"ROUND(AD523+AE522,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C520=LataProjekcji,ROUND($C521-K523,0),ROUND(IF(K522=0,0,$C521-K523),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C520=LataProjekcji,ROUND($C521-X523,0),ROUND(IF(X522=0,0,$C521-X523),0))","v":0},0,0,0,{"$f":"IF($C520=LataProjekcji,ROUND($C521-AB523,0),ROUND(IF(AB522=0,0,$C521-AB523),0))","v":0},0,0,0]
[]
[null,"Koszty zakończonych prac rozwojowych",21,{"$f":"OFFSET($B$62,C526,0)","v":""},{"$f":"E519+1","v":21}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C526,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C526,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C526,0)","v":0},{"$f":"OFFSET($C$62,C526,0)","v":""},{"$f":"IF(D528>10,ROUND(($C529/12)*$E527,0),$C528)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C526,0)),0,IF(OFFSET($C$62,C526,0)>10,ROUND(C528*D529,0),IF(C528<0,0,C528)))","v":0},{"$f":"'Środki trwałe'!C1324","v":0},null,null,null,null,null,null,{"$f":"IFERROR(ROUND(IF(($C527+1)=K$59,$C529,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:K529)+$C529)<$C528,$C529,$C528-SUM($K529:K529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:L529)+$C529)<$C528,$C529,$C528-SUM($K529:L529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:M529)+$C529)<$C528,$C529,$C528-SUM($K529:M529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:N529)+$C529)<$C528,$C529,$C528-SUM($K529:N529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:O529)+$C529)<$C528,$C529,$C528-SUM($K529:O529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:P529)+$C529)<$C528,$C529,$C528-SUM($K529:P529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:Q529)+$C529)<$C528,$C529,$C528-SUM($K529:Q529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:R529)+$C529)<$C528,$C529,$C528-SUM($K529:R529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:S529)+$C529)<$C528,$C529,$C528-SUM($K529:S529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:T529)+$C529)<$C528,$C529,$C528-SUM($K529:T529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:U529)+$C529)<$C528,$C529,$C528-SUM($K529:U529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:V529)+$C529)<$C528,$C529,$C528-SUM($K529:V529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:W529)+$C529)<$C528,$C529,$C528-SUM($K529:W529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:X529)+$C529)<$C528,$C529,$C528-SUM($K529:X529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:Y529)+$C529)<$C528,$C529,$C528-SUM($K529:Y529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:Z529)+$C529)<$C528,$C529,$C528-SUM($K529:Z529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:AA529)+$C529)<$C528,$C529,$C528-SUM($K529:AA529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:AB529)+$C529)<$C528,$C529,$C528-SUM($K529:AB529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:AC529)+$C529)<$C528,$C529,$C528-SUM($K529:AC529)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C527=LataProjekcji,$E527>0),AND($C527=LataProjekcji,$E527=0,$D528<=10)),$E528,IF($C527<LataProjekcji,IF((SUM($K529:AD529)+$C529)<$C528,$C529,$C528-SUM($K529:AD529)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K529,0)","v":0},{"$f":"ROUND(K530+L529,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W530+X529,0)","v":0},{"$f":"ROUND(X530+Y529,0)","v":0},0,0,{"$f":"ROUND(AA530+AB529,0)","v":0},{"$f":"ROUND(AB530+AC529,0)","v":0},{"$f":"ROUND(AC530+AD529,0)","v":0},{"$f":"ROUND(AD530+AE529,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C527=LataProjekcji,ROUND($C528-K530,0),ROUND(IF(K529=0,0,$C528-K530),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C527=LataProjekcji,ROUND($C528-X530,0),ROUND(IF(X529=0,0,$C528-X530),0))","v":0},0,0,0,{"$f":"IF($C527=LataProjekcji,ROUND($C528-AB530,0),ROUND(IF(AB529=0,0,$C528-AB530),0))","v":0},0,0,0]
[]
[]
[]
[]
[null,"inne wartości niematerialne i prawne",30,74,"ile miesiący do końca roku",null,"niekwalifikowalne",null,"spr"]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C536,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C536,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0},null,{"$f":"C107-F537","v":0},null,{"$f":"C107-F537-G537","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C536,0)<0,0,OFFSET($F$62,C536,0))","v":0},{"$f":"OFFSET($C$62,C536,0)","v":""},{"$f":"IF(D538>10,ROUND(($C539/12)*$E537,0),$C538)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C536,0)),0,IF(OFFSET($C$62,C536,0)>10,ROUND(C538*D539,0),IF(C538<0,0,C538)))","v":0},{"$f":"'Środki trwałe'!C1337","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C537=LataProjekcji,$E538,IF($C537=LataProjekcji,$C539,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:K539)+$C539)<$C538,$C539,$C538-SUM($K539:K539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:L539)+$C539)<$C538,$C539,$C538-SUM($K539:L539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:M539)+$C539)<$C538,$C539,$C538-SUM($K539:M539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:N539)+$C539)<$C538,$C539,$C538-SUM($K539:N539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:O539)+$C539)<$C538,$C539,$C538-SUM($K539:O539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:P539)+$C539)<$C538,$C539,$C538-SUM($K539:P539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:Q539)+$C539)<$C538,$C539,$C538-SUM($K539:Q539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:R539)+$C539)<$C538,$C539,$C538-SUM($K539:R539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:S539)+$C539)<$C538,$C539,$C538-SUM($K539:S539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:T539)+$C539)<$C538,$C539,$C538-SUM($K539:T539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:U539)+$C539)<$C538,$C539,$C538-SUM($K539:U539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:V539)+$C539)<$C538,$C539,$C538-SUM($K539:V539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:W539)+$C539)<$C538,$C539,$C538-SUM($K539:W539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:X539)+$C539)<$C538,$C539,$C538-SUM($K539:X539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:Y539)+$C539)<$C538,$C539,$C538-SUM($K539:Y539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:Z539)+$C539)<$C538,$C539,$C538-SUM($K539:Z539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:AA539)+$C539)<$C538,$C539,$C538-SUM($K539:AA539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:AB539)+$C539)<$C538,$C539,$C538-SUM($K539:AB539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:AC539)+$C539)<$C538,$C539,$C538-SUM($K539:AC539)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C537=LataProjekcji,$E537>0),AND($C537=LataProjekcji,$E537=0,$D538<=10)),$E538,IF($C537<LataProjekcji,IF((SUM($K539:AD539)+$C539)<$C538,$C539,$C538-SUM($K539:AD539)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K539,0)","v":0},{"$f":"ROUND(K540+L539,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W540+X539,0)","v":0},{"$f":"ROUND(X540+Y539,0)","v":0},0,0,{"$f":"ROUND(AA540+AB539,0)","v":0},{"$f":"ROUND(AB540+AC539,0)","v":0},{"$f":"ROUND(AC540+AD539,0)","v":0},{"$f":"ROUND(AD540+AE539,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C537=LataProjekcji,ROUND($C538-K540,0),ROUND(IF(K539=0,0,$C538-K540),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C537=LataProjekcji,ROUND($C538-X540,0),ROUND(IF(X539=0,0,$C538-X540),0))","v":0},0,0,0,{"$f":"IF($C537=LataProjekcji,ROUND($C538-AB540,0),ROUND(IF(AB539=0,0,$C538-AB540),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C536+1","v":31},{"$f":"D536+1","v":75}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C543,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C543,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C543,0)<0,0,OFFSET($F$62,C543,0))","v":0},{"$f":"OFFSET($C$62,C543,0)","v":""},{"$f":"IF(D545>10,ROUND(($C546/12)*$E544,0),$C545)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C543,0)),0,IF(OFFSET($C$62,C543,0)>10,ROUND(C545*D546,0),IF(C545<0,0,C545)))","v":0},{"$f":"'Środki trwałe'!C1344","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C544=LataProjekcji,$E545,IF($C544=LataProjekcji,$C546,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:K546)+$C546)<$C545,$C546,$C545-SUM($K546:K546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:L546)+$C546)<$C545,$C546,$C545-SUM($K546:L546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:M546)+$C546)<$C545,$C546,$C545-SUM($K546:M546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:N546)+$C546)<$C545,$C546,$C545-SUM($K546:N546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:O546)+$C546)<$C545,$C546,$C545-SUM($K546:O546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:P546)+$C546)<$C545,$C546,$C545-SUM($K546:P546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:Q546)+$C546)<$C545,$C546,$C545-SUM($K546:Q546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:R546)+$C546)<$C545,$C546,$C545-SUM($K546:R546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:S546)+$C546)<$C545,$C546,$C545-SUM($K546:S546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:T546)+$C546)<$C545,$C546,$C545-SUM($K546:T546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:U546)+$C546)<$C545,$C546,$C545-SUM($K546:U546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:V546)+$C546)<$C545,$C546,$C545-SUM($K546:V546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:W546)+$C546)<$C545,$C546,$C545-SUM($K546:W546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:X546)+$C546)<$C545,$C546,$C545-SUM($K546:X546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:Y546)+$C546)<$C545,$C546,$C545-SUM($K546:Y546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:Z546)+$C546)<$C545,$C546,$C545-SUM($K546:Z546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:AA546)+$C546)<$C545,$C546,$C545-SUM($K546:AA546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:AB546)+$C546)<$C545,$C546,$C545-SUM($K546:AB546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:AC546)+$C546)<$C545,$C546,$C545-SUM($K546:AC546)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C544=LataProjekcji,$E544>0),AND($C544=LataProjekcji,$E544=0,$D545<=10)),$E545,IF($C544<LataProjekcji,IF((SUM($K546:AD546)+$C546)<$C545,$C546,$C545-SUM($K546:AD546)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K546,0)","v":0},{"$f":"ROUND(K547+L546,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W547+X546,0)","v":0},{"$f":"ROUND(X547+Y546,0)","v":0},0,0,{"$f":"ROUND(AA547+AB546,0)","v":0},{"$f":"ROUND(AB547+AC546,0)","v":0},{"$f":"ROUND(AC547+AD546,0)","v":0},{"$f":"ROUND(AD547+AE546,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C544=LataProjekcji,ROUND($C545-K547,0),ROUND(IF(K546=0,0,$C545-K547),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C544=LataProjekcji,ROUND($C545-X547,0),ROUND(IF(X546=0,0,$C545-X547),0))","v":0},0,0,0,{"$f":"IF($C544=LataProjekcji,ROUND($C545-AB547,0),ROUND(IF(AB546=0,0,$C545-AB547),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C543+1","v":32},{"$f":"D543+1","v":76}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C550,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C550,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C550,0)<0,0,OFFSET($F$62,C550,0))","v":0},{"$f":"OFFSET($C$62,C550,0)","v":""},{"$f":"IF(D552>10,ROUND(($C553/12)*$E551,0),$C552)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C550,0)),0,IF(OFFSET($C$62,C550,0)>10,ROUND(C552*D553,0),IF(C552<0,0,C552)))","v":0},{"$f":"'Środki trwałe'!C1351","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C551=LataProjekcji,$E552,IF($C551=LataProjekcji,$C553,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:K553)+$C553)<$C552,$C553,$C552-SUM($K553:K553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:L553)+$C553)<$C552,$C553,$C552-SUM($K553:L553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:M553)+$C553)<$C552,$C553,$C552-SUM($K553:M553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:N553)+$C553)<$C552,$C553,$C552-SUM($K553:N553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:O553)+$C553)<$C552,$C553,$C552-SUM($K553:O553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:P553)+$C553)<$C552,$C553,$C552-SUM($K553:P553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:Q553)+$C553)<$C552,$C553,$C552-SUM($K553:Q553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:R553)+$C553)<$C552,$C553,$C552-SUM($K553:R553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:S553)+$C553)<$C552,$C553,$C552-SUM($K553:S553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:T553)+$C553)<$C552,$C553,$C552-SUM($K553:T553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:U553)+$C553)<$C552,$C553,$C552-SUM($K553:U553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:V553)+$C553)<$C552,$C553,$C552-SUM($K553:V553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:W553)+$C553)<$C552,$C553,$C552-SUM($K553:W553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:X553)+$C553)<$C552,$C553,$C552-SUM($K553:X553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:Y553)+$C553)<$C552,$C553,$C552-SUM($K553:Y553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:Z553)+$C553)<$C552,$C553,$C552-SUM($K553:Z553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:AA553)+$C553)<$C552,$C553,$C552-SUM($K553:AA553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:AB553)+$C553)<$C552,$C553,$C552-SUM($K553:AB553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:AC553)+$C553)<$C552,$C553,$C552-SUM($K553:AC553)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C551=LataProjekcji,$E551>0),AND($C551=LataProjekcji,$E551=0,$D552<=10)),$E552,IF($C551<LataProjekcji,IF((SUM($K553:AD553)+$C553)<$C552,$C553,$C552-SUM($K553:AD553)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K553,0)","v":0},{"$f":"ROUND(K554+L553,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W554+X553,0)","v":0},{"$f":"ROUND(X554+Y553,0)","v":0},0,0,{"$f":"ROUND(AA554+AB553,0)","v":0},{"$f":"ROUND(AB554+AC553,0)","v":0},{"$f":"ROUND(AC554+AD553,0)","v":0},{"$f":"ROUND(AD554+AE553,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C551=LataProjekcji,ROUND($C552-K554,0),ROUND(IF(K553=0,0,$C552-K554),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C551=LataProjekcji,ROUND($C552-X554,0),ROUND(IF(X553=0,0,$C552-X554),0))","v":0},0,0,0,{"$f":"IF($C551=LataProjekcji,ROUND($C552-AB554,0),ROUND(IF(AB553=0,0,$C552-AB554),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C550+1","v":33},{"$f":"D550+1","v":77}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C557,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C557,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C557,0)<0,0,OFFSET($F$62,C557,0))","v":0},{"$f":"OFFSET($C$62,C557,0)","v":""},{"$f":"IF(D559>10,ROUND(($C560/12)*$E558,0),$C559)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C557,0)),0,IF(OFFSET($C$62,C557,0)>10,ROUND(C559*D560,0),IF(C559<0,0,C559)))","v":0},{"$f":"'Środki trwałe'!C1358","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C558=LataProjekcji,$E559,IF($C558=LataProjekcji,$C560,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:K560)+$C560)<$C559,$C560,$C559-SUM($K560:K560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:L560)+$C560)<$C559,$C560,$C559-SUM($K560:L560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:M560)+$C560)<$C559,$C560,$C559-SUM($K560:M560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:N560)+$C560)<$C559,$C560,$C559-SUM($K560:N560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:O560)+$C560)<$C559,$C560,$C559-SUM($K560:O560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:P560)+$C560)<$C559,$C560,$C559-SUM($K560:P560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:Q560)+$C560)<$C559,$C560,$C559-SUM($K560:Q560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:R560)+$C560)<$C559,$C560,$C559-SUM($K560:R560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:S560)+$C560)<$C559,$C560,$C559-SUM($K560:S560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:T560)+$C560)<$C559,$C560,$C559-SUM($K560:T560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:U560)+$C560)<$C559,$C560,$C559-SUM($K560:U560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:V560)+$C560)<$C559,$C560,$C559-SUM($K560:V560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:W560)+$C560)<$C559,$C560,$C559-SUM($K560:W560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:X560)+$C560)<$C559,$C560,$C559-SUM($K560:X560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:Y560)+$C560)<$C559,$C560,$C559-SUM($K560:Y560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:Z560)+$C560)<$C559,$C560,$C559-SUM($K560:Z560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:AA560)+$C560)<$C559,$C560,$C559-SUM($K560:AA560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:AB560)+$C560)<$C559,$C560,$C559-SUM($K560:AB560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:AC560)+$C560)<$C559,$C560,$C559-SUM($K560:AC560)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C558=LataProjekcji,$E558>0),AND($C558=LataProjekcji,$E558=0,$D559<=10)),$E559,IF($C558<LataProjekcji,IF((SUM($K560:AD560)+$C560)<$C559,$C560,$C559-SUM($K560:AD560)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K560,0)","v":0},{"$f":"ROUND(K561+L560,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W561+X560,0)","v":0},{"$f":"ROUND(X561+Y560,0)","v":0},0,0,{"$f":"ROUND(AA561+AB560,0)","v":0},{"$f":"ROUND(AB561+AC560,0)","v":0},{"$f":"ROUND(AC561+AD560,0)","v":0},{"$f":"ROUND(AD561+AE560,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C558=LataProjekcji,ROUND($C559-K561,0),ROUND(IF(K560=0,0,$C559-K561),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C558=LataProjekcji,ROUND($C559-X561,0),ROUND(IF(X560=0,0,$C559-X561),0))","v":0},0,0,0,{"$f":"IF($C558=LataProjekcji,ROUND($C559-AB561,0),ROUND(IF(AB560=0,0,$C559-AB561),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C557+1","v":34},{"$f":"D557+1","v":78}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C564,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C564,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C564,0)<0,0,OFFSET($F$62,C564,0))","v":0},{"$f":"OFFSET($C$62,C564,0)","v":""},{"$f":"IF(D566>10,ROUND(($C567/12)*$E565,0),$C566)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C564,0)),0,IF(OFFSET($C$62,C564,0)>10,ROUND(C566*D567,0),IF(C566<0,0,C566)))","v":0},{"$f":"'Środki trwałe'!C1365","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C565=LataProjekcji,$E566,IF($C565=LataProjekcji,$C567,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:K567)+$C567)<$C566,$C567,$C566-SUM($K567:K567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:L567)+$C567)<$C566,$C567,$C566-SUM($K567:L567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:M567)+$C567)<$C566,$C567,$C566-SUM($K567:M567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:N567)+$C567)<$C566,$C567,$C566-SUM($K567:N567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:O567)+$C567)<$C566,$C567,$C566-SUM($K567:O567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:P567)+$C567)<$C566,$C567,$C566-SUM($K567:P567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:Q567)+$C567)<$C566,$C567,$C566-SUM($K567:Q567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:R567)+$C567)<$C566,$C567,$C566-SUM($K567:R567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:S567)+$C567)<$C566,$C567,$C566-SUM($K567:S567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:T567)+$C567)<$C566,$C567,$C566-SUM($K567:T567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:U567)+$C567)<$C566,$C567,$C566-SUM($K567:U567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:V567)+$C567)<$C566,$C567,$C566-SUM($K567:V567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:W567)+$C567)<$C566,$C567,$C566-SUM($K567:W567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:X567)+$C567)<$C566,$C567,$C566-SUM($K567:X567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:Y567)+$C567)<$C566,$C567,$C566-SUM($K567:Y567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:Z567)+$C567)<$C566,$C567,$C566-SUM($K567:Z567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:AA567)+$C567)<$C566,$C567,$C566-SUM($K567:AA567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:AB567)+$C567)<$C566,$C567,$C566-SUM($K567:AB567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:AC567)+$C567)<$C566,$C567,$C566-SUM($K567:AC567)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C565=LataProjekcji,$E565>0),AND($C565=LataProjekcji,$E565=0,$D566<=10)),$E566,IF($C565<LataProjekcji,IF((SUM($K567:AD567)+$C567)<$C566,$C567,$C566-SUM($K567:AD567)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K567,0)","v":0},{"$f":"ROUND(K568+L567,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W568+X567,0)","v":0},{"$f":"ROUND(X568+Y567,0)","v":0},0,0,{"$f":"ROUND(AA568+AB567,0)","v":0},{"$f":"ROUND(AB568+AC567,0)","v":0},{"$f":"ROUND(AC568+AD567,0)","v":0},{"$f":"ROUND(AD568+AE567,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C565=LataProjekcji,ROUND($C566-K568,0),ROUND(IF(K567=0,0,$C566-K568),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C565=LataProjekcji,ROUND($C566-X568,0),ROUND(IF(X567=0,0,$C566-X568),0))","v":0},0,0,0,{"$f":"IF($C565=LataProjekcji,ROUND($C566-AB568,0),ROUND(IF(AB567=0,0,$C566-AB568),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C564+1","v":35},{"$f":"D564+1","v":79}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C571,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C571,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C571,0)<0,0,OFFSET($F$62,C571,0))","v":0},{"$f":"OFFSET($C$62,C571,0)","v":""},{"$f":"IF(D573>10,ROUND(($C574/12)*$E572,0),$C573)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C571,0)),0,IF(OFFSET($C$62,C571,0)>10,ROUND(C573*am_wnip,0),IF(C573<0,0,C573)))","v":0},{"$f":"'Środki trwałe'!C1372","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C572=LataProjekcji,$E573,IF($C572=LataProjekcji,$C574,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:K574)+$C574)<$C573,$C574,$C573-SUM($K574:K574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:L574)+$C574)<$C573,$C574,$C573-SUM($K574:L574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:M574)+$C574)<$C573,$C574,$C573-SUM($K574:M574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:N574)+$C574)<$C573,$C574,$C573-SUM($K574:N574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:O574)+$C574)<$C573,$C574,$C573-SUM($K574:O574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:P574)+$C574)<$C573,$C574,$C573-SUM($K574:P574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:Q574)+$C574)<$C573,$C574,$C573-SUM($K574:Q574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:R574)+$C574)<$C573,$C574,$C573-SUM($K574:R574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:S574)+$C574)<$C573,$C574,$C573-SUM($K574:S574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:T574)+$C574)<$C573,$C574,$C573-SUM($K574:T574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:U574)+$C574)<$C573,$C574,$C573-SUM($K574:U574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:V574)+$C574)<$C573,$C574,$C573-SUM($K574:V574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:W574)+$C574)<$C573,$C574,$C573-SUM($K574:W574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:X574)+$C574)<$C573,$C574,$C573-SUM($K574:X574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:Y574)+$C574)<$C573,$C574,$C573-SUM($K574:Y574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:Z574)+$C574)<$C573,$C574,$C573-SUM($K574:Z574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:AA574)+$C574)<$C573,$C574,$C573-SUM($K574:AA574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:AB574)+$C574)<$C573,$C574,$C573-SUM($K574:AB574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:AC574)+$C574)<$C573,$C574,$C573-SUM($K574:AC574)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C572=LataProjekcji,$E572>0),AND($C572=LataProjekcji,$E572=0,$D573<=10)),$E573,IF($C572<LataProjekcji,IF((SUM($K574:AD574)+$C574)<$C573,$C574,$C573-SUM($K574:AD574)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K574,0)","v":0},{"$f":"ROUND(K575+L574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W575+X574,0)","v":0},{"$f":"ROUND(X575+Y574,0)","v":0},0,0,{"$f":"ROUND(AA575+AB574,0)","v":0},{"$f":"ROUND(AB575+AC574,0)","v":0},{"$f":"ROUND(AC575+AD574,0)","v":0},{"$f":"ROUND(AD575+AE574,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C572=LataProjekcji,ROUND($C573-K575,0),ROUND(IF(K574=0,0,$C573-K575),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C572=LataProjekcji,ROUND($C573-X575,0),ROUND(IF(X574=0,0,$C573-X575),0))","v":0},0,0,0,{"$f":"IF($C572=LataProjekcji,ROUND($C573-AB575,0),ROUND(IF(AB574=0,0,$C573-AB575),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C571+1","v":36},{"$f":"D571+1","v":80}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C578,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C578,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C578,0)<0,0,OFFSET($F$62,C578,0))","v":0},{"$f":"OFFSET($C$62,C578,0)","v":""},{"$f":"IF(D580>10,ROUND(($C581/12)*$E579,0),$C580)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C578,0)),0,IF(OFFSET($C$62,C578,0)>10,ROUND(C580*D581,0),IF(C580<0,0,C580)))","v":0},{"$f":"'Środki trwałe'!C1379","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C579=LataProjekcji,$E580,IF($C579=LataProjekcji,$C581,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:K581)+$C581)<$C580,$C581,$C580-SUM($K581:K581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:L581)+$C581)<$C580,$C581,$C580-SUM($K581:L581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:M581)+$C581)<$C580,$C581,$C580-SUM($K581:M581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:N581)+$C581)<$C580,$C581,$C580-SUM($K581:N581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:O581)+$C581)<$C580,$C581,$C580-SUM($K581:O581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:P581)+$C581)<$C580,$C581,$C580-SUM($K581:P581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:Q581)+$C581)<$C580,$C581,$C580-SUM($K581:Q581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:R581)+$C581)<$C580,$C581,$C580-SUM($K581:R581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:S581)+$C581)<$C580,$C581,$C580-SUM($K581:S581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:T581)+$C581)<$C580,$C581,$C580-SUM($K581:T581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:U581)+$C581)<$C580,$C581,$C580-SUM($K581:U581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:V581)+$C581)<$C580,$C581,$C580-SUM($K581:V581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:W581)+$C581)<$C580,$C581,$C580-SUM($K581:W581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:X581)+$C581)<$C580,$C581,$C580-SUM($K581:X581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:Y581)+$C581)<$C580,$C581,$C580-SUM($K581:Y581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:Z581)+$C581)<$C580,$C581,$C580-SUM($K581:Z581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:AA581)+$C581)<$C580,$C581,$C580-SUM($K581:AA581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:AB581)+$C581)<$C580,$C581,$C580-SUM($K581:AB581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:AC581)+$C581)<$C580,$C581,$C580-SUM($K581:AC581)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C579=LataProjekcji,$E579>0),AND($C579=LataProjekcji,$E579=0,$D580<=10)),$E580,IF($C579<LataProjekcji,IF((SUM($K581:AD581)+$C581)<$C580,$C581,$C580-SUM($K581:AD581)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K581,0)","v":0},{"$f":"ROUND(K582+L581,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W582+X581,0)","v":0},{"$f":"ROUND(X582+Y581,0)","v":0},0,0,{"$f":"ROUND(AA582+AB581,0)","v":0},{"$f":"ROUND(AB582+AC581,0)","v":0},{"$f":"ROUND(AC582+AD581,0)","v":0},{"$f":"ROUND(AD582+AE581,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C579=LataProjekcji,ROUND($C580-K582,0),ROUND(IF(K581=0,0,$C580-K582),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C579=LataProjekcji,ROUND($C580-X582,0),ROUND(IF(X581=0,0,$C580-X582),0))","v":0},0,0,0,{"$f":"IF($C579=LataProjekcji,ROUND($C580-AB582,0),ROUND(IF(AB581=0,0,$C580-AB582),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C578+1","v":37},{"$f":"D578+1","v":81}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C585,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C585,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C585,0)<0,0,OFFSET($F$62,C585,0))","v":0},{"$f":"OFFSET($C$62,C585,0)","v":""},{"$f":"IF(D587>10,ROUND(($C588/12)*$E586,0),$C587)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C585,0)),0,IF(OFFSET($C$62,C585,0)>10,ROUND(C587*D588,0),IF(C587<0,0,C587)))","v":0},{"$f":"'Środki trwałe'!C1386","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C586=LataProjekcji,$E587,IF($C586=LataProjekcji,$C588,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:K588)+$C588)<$C587,$C588,$C587-SUM($K588:K588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:L588)+$C588)<$C587,$C588,$C587-SUM($K588:L588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:M588)+$C588)<$C587,$C588,$C587-SUM($K588:M588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:N588)+$C588)<$C587,$C588,$C587-SUM($K588:N588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:O588)+$C588)<$C587,$C588,$C587-SUM($K588:O588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:P588)+$C588)<$C587,$C588,$C587-SUM($K588:P588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:Q588)+$C588)<$C587,$C588,$C587-SUM($K588:Q588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:R588)+$C588)<$C587,$C588,$C587-SUM($K588:R588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:S588)+$C588)<$C587,$C588,$C587-SUM($K588:S588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:T588)+$C588)<$C587,$C588,$C587-SUM($K588:T588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:U588)+$C588)<$C587,$C588,$C587-SUM($K588:U588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:V588)+$C588)<$C587,$C588,$C587-SUM($K588:V588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:W588)+$C588)<$C587,$C588,$C587-SUM($K588:W588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:X588)+$C588)<$C587,$C588,$C587-SUM($K588:X588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:Y588)+$C588)<$C587,$C588,$C587-SUM($K588:Y588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:Z588)+$C588)<$C587,$C588,$C587-SUM($K588:Z588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:AA588)+$C588)<$C587,$C588,$C587-SUM($K588:AA588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:AB588)+$C588)<$C587,$C588,$C587-SUM($K588:AB588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:AC588)+$C588)<$C587,$C588,$C587-SUM($K588:AC588)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C586=LataProjekcji,$E586>0),AND($C586=LataProjekcji,$E586=0,$D587<=10)),$E587,IF($C586<LataProjekcji,IF((SUM($K588:AD588)+$C588)<$C587,$C588,$C587-SUM($K588:AD588)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K588,0)","v":0},{"$f":"ROUND(K589+L588,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W589+X588,0)","v":0},{"$f":"ROUND(X589+Y588,0)","v":0},0,0,{"$f":"ROUND(AA589+AB588,0)","v":0},{"$f":"ROUND(AB589+AC588,0)","v":0},{"$f":"ROUND(AC589+AD588,0)","v":0},{"$f":"ROUND(AD589+AE588,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C586=LataProjekcji,ROUND($C587-K589,0),ROUND(IF(K588=0,0,$C587-K589),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C586=LataProjekcji,ROUND($C587-X589,0),ROUND(IF(X588=0,0,$C587-X589),0))","v":0},0,0,0,{"$f":"IF($C586=LataProjekcji,ROUND($C587-AB589,0),ROUND(IF(AB588=0,0,$C587-AB589),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C585+1","v":38},{"$f":"D585+1","v":82}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C592,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C592,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C592,0)<0,0,OFFSET($F$62,C592,0))","v":0},{"$f":"OFFSET($C$62,C592,0)","v":""},{"$f":"IF(D594>10,ROUND(($C595/12)*$E593,0),$C594)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C592,0)),0,IF(OFFSET($C$62,C592,0)>10,ROUND(C594*D595,0),IF(C594<0,0,C594)))","v":0},{"$f":"'Środki trwałe'!C1393","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C593=LataProjekcji,$E594,IF($C593=LataProjekcji,$C595,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:K595)+$C595)<$C594,$C595,$C594-SUM($K595:K595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:L595)+$C595)<$C594,$C595,$C594-SUM($K595:L595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:M595)+$C595)<$C594,$C595,$C594-SUM($K595:M595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:N595)+$C595)<$C594,$C595,$C594-SUM($K595:N595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:O595)+$C595)<$C594,$C595,$C594-SUM($K595:O595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:P595)+$C595)<$C594,$C595,$C594-SUM($K595:P595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:Q595)+$C595)<$C594,$C595,$C594-SUM($K595:Q595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:R595)+$C595)<$C594,$C595,$C594-SUM($K595:R595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:S595)+$C595)<$C594,$C595,$C594-SUM($K595:S595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:T595)+$C595)<$C594,$C595,$C594-SUM($K595:T595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:U595)+$C595)<$C594,$C595,$C594-SUM($K595:U595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:V595)+$C595)<$C594,$C595,$C594-SUM($K595:V595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:W595)+$C595)<$C594,$C595,$C594-SUM($K595:W595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:X595)+$C595)<$C594,$C595,$C594-SUM($K595:X595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:Y595)+$C595)<$C594,$C595,$C594-SUM($K595:Y595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:Z595)+$C595)<$C594,$C595,$C594-SUM($K595:Z595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:AA595)+$C595)<$C594,$C595,$C594-SUM($K595:AA595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:AB595)+$C595)<$C594,$C595,$C594-SUM($K595:AB595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:AC595)+$C595)<$C594,$C595,$C594-SUM($K595:AC595)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C593=LataProjekcji,$E593>0),AND($C593=LataProjekcji,$E593=0,$D594<=10)),$E594,IF($C593<LataProjekcji,IF((SUM($K595:AD595)+$C595)<$C594,$C595,$C594-SUM($K595:AD595)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K595,0)","v":0},{"$f":"ROUND(K596+L595,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W596+X595,0)","v":0},{"$f":"ROUND(X596+Y595,0)","v":0},0,0,{"$f":"ROUND(AA596+AB595,0)","v":0},{"$f":"ROUND(AB596+AC595,0)","v":0},{"$f":"ROUND(AC596+AD595,0)","v":0},{"$f":"ROUND(AD596+AE595,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C593=LataProjekcji,ROUND($C594-K596,0),ROUND(IF(K595=0,0,$C594-K596),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C593=LataProjekcji,ROUND($C594-X596,0),ROUND(IF(X595=0,0,$C594-X596),0))","v":0},0,0,0,{"$f":"IF($C593=LataProjekcji,ROUND($C594-AB596,0),ROUND(IF(AB595=0,0,$C594-AB596),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C592+1","v":39},{"$f":"D592+1","v":83}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C599,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C599,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C599,0)<0,0,OFFSET($F$62,C599,0))","v":0},{"$f":"OFFSET($C$62,C599,0)","v":""},{"$f":"IF(D601>10,ROUND(($C602/12)*$E600,0),$C601)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C599,0)),0,IF(OFFSET($C$62,C599,0)>10,ROUND(C601*D602,0),IF(C601<0,0,C601)))","v":0},{"$f":"'Środki trwałe'!C1400","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C600=LataProjekcji,$E601,IF($C600=LataProjekcji,$C602,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:K602)+$C602)<$C601,$C602,$C601-SUM($K602:K602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:L602)+$C602)<$C601,$C602,$C601-SUM($K602:L602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:M602)+$C602)<$C601,$C602,$C601-SUM($K602:M602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:N602)+$C602)<$C601,$C602,$C601-SUM($K602:N602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:O602)+$C602)<$C601,$C602,$C601-SUM($K602:O602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:P602)+$C602)<$C601,$C602,$C601-SUM($K602:P602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:Q602)+$C602)<$C601,$C602,$C601-SUM($K602:Q602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:R602)+$C602)<$C601,$C602,$C601-SUM($K602:R602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:S602)+$C602)<$C601,$C602,$C601-SUM($K602:S602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:T602)+$C602)<$C601,$C602,$C601-SUM($K602:T602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:U602)+$C602)<$C601,$C602,$C601-SUM($K602:U602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:V602)+$C602)<$C601,$C602,$C601-SUM($K602:V602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:W602)+$C602)<$C601,$C602,$C601-SUM($K602:W602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:X602)+$C602)<$C601,$C602,$C601-SUM($K602:X602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:Y602)+$C602)<$C601,$C602,$C601-SUM($K602:Y602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:Z602)+$C602)<$C601,$C602,$C601-SUM($K602:Z602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:AA602)+$C602)<$C601,$C602,$C601-SUM($K602:AA602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:AB602)+$C602)<$C601,$C602,$C601-SUM($K602:AB602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:AC602)+$C602)<$C601,$C602,$C601-SUM($K602:AC602)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C600=LataProjekcji,$E600>0),AND($C600=LataProjekcji,$E600=0,$D601<=10)),$E601,IF($C600<LataProjekcji,IF((SUM($K602:AD602)+$C602)<$C601,$C602,$C601-SUM($K602:AD602)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K602,0)","v":0},{"$f":"ROUND(K603+L602,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W603+X602,0)","v":0},{"$f":"ROUND(X603+Y602,0)","v":0},0,0,{"$f":"ROUND(AA603+AB602,0)","v":0},{"$f":"ROUND(AB603+AC602,0)","v":0},{"$f":"ROUND(AC603+AD602,0)","v":0},{"$f":"ROUND(AD603+AE602,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C600=LataProjekcji,ROUND($C601-K603,0),ROUND(IF(K602=0,0,$C601-K603),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C600=LataProjekcji,ROUND($C601-X603,0),ROUND(IF(X602=0,0,$C601-X603),0))","v":0},0,0,0,{"$f":"IF($C600=LataProjekcji,ROUND($C601-AB603,0),ROUND(IF(AB602=0,0,$C601-AB603),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C599+1","v":40},{"$f":"D599+1","v":84}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C606,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C606,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C606,0)<0,0,OFFSET($F$62,C606,0))","v":0},{"$f":"OFFSET($C$62,C606,0)","v":""},{"$f":"IF(D608>10,ROUND(($C609/12)*$E607,0),$C608)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C606,0)),0,IF(OFFSET($C$62,C606,0)>10,ROUND(C608*D609,0),IF(C608<0,0,C608)))","v":0},{"$f":"'Środki trwałe'!C1407","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C607=LataProjekcji,$E608,IF($C607=LataProjekcji,$C609,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:K609)+$C609)<$C608,$C609,$C608-SUM($K609:K609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:L609)+$C609)<$C608,$C609,$C608-SUM($K609:L609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:M609)+$C609)<$C608,$C609,$C608-SUM($K609:M609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:N609)+$C609)<$C608,$C609,$C608-SUM($K609:N609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:O609)+$C609)<$C608,$C609,$C608-SUM($K609:O609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:P609)+$C609)<$C608,$C609,$C608-SUM($K609:P609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:Q609)+$C609)<$C608,$C609,$C608-SUM($K609:Q609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:R609)+$C609)<$C608,$C609,$C608-SUM($K609:R609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:S609)+$C609)<$C608,$C609,$C608-SUM($K609:S609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:T609)+$C609)<$C608,$C609,$C608-SUM($K609:T609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:U609)+$C609)<$C608,$C609,$C608-SUM($K609:U609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:V609)+$C609)<$C608,$C609,$C608-SUM($K609:V609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:W609)+$C609)<$C608,$C609,$C608-SUM($K609:W609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:X609)+$C609)<$C608,$C609,$C608-SUM($K609:X609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:Y609)+$C609)<$C608,$C609,$C608-SUM($K609:Y609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:Z609)+$C609)<$C608,$C609,$C608-SUM($K609:Z609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:AA609)+$C609)<$C608,$C609,$C608-SUM($K609:AA609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:AB609)+$C609)<$C608,$C609,$C608-SUM($K609:AB609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:AC609)+$C609)<$C608,$C609,$C608-SUM($K609:AC609)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C607=LataProjekcji,$E607>0),AND($C607=LataProjekcji,$E607=0,$D608<=10)),$E608,IF($C607<LataProjekcji,IF((SUM($K609:AD609)+$C609)<$C608,$C609,$C608-SUM($K609:AD609)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K609,0)","v":0},{"$f":"ROUND(K610+L609,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W610+X609,0)","v":0},{"$f":"ROUND(X610+Y609,0)","v":0},0,0,{"$f":"ROUND(AA610+AB609,0)","v":0},{"$f":"ROUND(AB610+AC609,0)","v":0},{"$f":"ROUND(AC610+AD609,0)","v":0},{"$f":"ROUND(AD610+AE609,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C607=LataProjekcji,ROUND($C608-K610,0),ROUND(IF(K609=0,0,$C608-K610),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C607=LataProjekcji,ROUND($C608-X610,0),ROUND(IF(X609=0,0,$C608-X610),0))","v":0},0,0,0,{"$f":"IF($C607=LataProjekcji,ROUND($C608-AB610,0),ROUND(IF(AB609=0,0,$C608-AB610),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C606+1","v":41},{"$f":"D606+1","v":85}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C613,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C613,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C613,0)<0,0,OFFSET($F$62,C613,0))","v":0},{"$f":"OFFSET($C$62,C613,0)","v":""},{"$f":"IF(D615>10,ROUND(($C616/12)*$E614,0),$C615)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C613,0)),0,IF(OFFSET($C$62,C613,0)>10,ROUND(C615*D616,0),IF(C615<0,0,C615)))","v":0},{"$f":"'Środki trwałe'!C1414","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C614=LataProjekcji,$E615,IF($C614=LataProjekcji,$C616,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:K616)+$C616)<$C615,$C616,$C615-SUM($K616:K616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:L616)+$C616)<$C615,$C616,$C615-SUM($K616:L616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:M616)+$C616)<$C615,$C616,$C615-SUM($K616:M616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:N616)+$C616)<$C615,$C616,$C615-SUM($K616:N616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:O616)+$C616)<$C615,$C616,$C615-SUM($K616:O616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:P616)+$C616)<$C615,$C616,$C615-SUM($K616:P616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:Q616)+$C616)<$C615,$C616,$C615-SUM($K616:Q616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:R616)+$C616)<$C615,$C616,$C615-SUM($K616:R616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:S616)+$C616)<$C615,$C616,$C615-SUM($K616:S616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:T616)+$C616)<$C615,$C616,$C615-SUM($K616:T616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:U616)+$C616)<$C615,$C616,$C615-SUM($K616:U616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:V616)+$C616)<$C615,$C616,$C615-SUM($K616:V616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:W616)+$C616)<$C615,$C616,$C615-SUM($K616:W616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:X616)+$C616)<$C615,$C616,$C615-SUM($K616:X616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:Y616)+$C616)<$C615,$C616,$C615-SUM($K616:Y616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:Z616)+$C616)<$C615,$C616,$C615-SUM($K616:Z616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:AA616)+$C616)<$C615,$C616,$C615-SUM($K616:AA616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:AB616)+$C616)<$C615,$C616,$C615-SUM($K616:AB616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:AC616)+$C616)<$C615,$C616,$C615-SUM($K616:AC616)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C614=LataProjekcji,$E614>0),AND($C614=LataProjekcji,$E614=0,$D615<=10)),$E615,IF($C614<LataProjekcji,IF((SUM($K616:AD616)+$C616)<$C615,$C616,$C615-SUM($K616:AD616)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K616,0)","v":0},{"$f":"ROUND(K617+L616,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W617+X616,0)","v":0},{"$f":"ROUND(X617+Y616,0)","v":0},0,0,{"$f":"ROUND(AA617+AB616,0)","v":0},{"$f":"ROUND(AB617+AC616,0)","v":0},{"$f":"ROUND(AC617+AD616,0)","v":0},{"$f":"ROUND(AD617+AE616,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C614=LataProjekcji,ROUND($C615-K617,0),ROUND(IF(K616=0,0,$C615-K617),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C614=LataProjekcji,ROUND($C615-X617,0),ROUND(IF(X616=0,0,$C615-X617),0))","v":0},0,0,0,{"$f":"IF($C614=LataProjekcji,ROUND($C615-AB617,0),ROUND(IF(AB616=0,0,$C615-AB617),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C613+1","v":42},{"$f":"D613+1","v":86}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C620,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C620,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C620,0)<0,0,OFFSET($F$62,C620,0))","v":0},{"$f":"OFFSET($C$62,C620,0)","v":""},{"$f":"IF(D622>10,ROUND(($C623/12)*$E621,0),$C622)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C620,0)),0,IF(OFFSET($C$62,C620,0)>10,ROUND(C622*D623,0),IF(C622<0,0,C622)))","v":0},{"$f":"'Środki trwałe'!C1421","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C621=LataProjekcji,$E622,IF($C621=LataProjekcji,$C623,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:K623)+$C623)<$C622,$C623,$C622-SUM($K623:K623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:L623)+$C623)<$C622,$C623,$C622-SUM($K623:L623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:M623)+$C623)<$C622,$C623,$C622-SUM($K623:M623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:N623)+$C623)<$C622,$C623,$C622-SUM($K623:N623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:O623)+$C623)<$C622,$C623,$C622-SUM($K623:O623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:P623)+$C623)<$C622,$C623,$C622-SUM($K623:P623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:Q623)+$C623)<$C622,$C623,$C622-SUM($K623:Q623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:R623)+$C623)<$C622,$C623,$C622-SUM($K623:R623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:S623)+$C623)<$C622,$C623,$C622-SUM($K623:S623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:T623)+$C623)<$C622,$C623,$C622-SUM($K623:T623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:U623)+$C623)<$C622,$C623,$C622-SUM($K623:U623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:V623)+$C623)<$C622,$C623,$C622-SUM($K623:V623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:W623)+$C623)<$C622,$C623,$C622-SUM($K623:W623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:X623)+$C623)<$C622,$C623,$C622-SUM($K623:X623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:Y623)+$C623)<$C622,$C623,$C622-SUM($K623:Y623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:Z623)+$C623)<$C622,$C623,$C622-SUM($K623:Z623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:AA623)+$C623)<$C622,$C623,$C622-SUM($K623:AA623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:AB623)+$C623)<$C622,$C623,$C622-SUM($K623:AB623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:AC623)+$C623)<$C622,$C623,$C622-SUM($K623:AC623)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C621=LataProjekcji,$E621>0),AND($C621=LataProjekcji,$E621=0,$D622<=10)),$E622,IF($C621<LataProjekcji,IF((SUM($K623:AD623)+$C623)<$C622,$C623,$C622-SUM($K623:AD623)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K623,0)","v":0},{"$f":"ROUND(K624+L623,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W624+X623,0)","v":0},{"$f":"ROUND(X624+Y623,0)","v":0},0,0,{"$f":"ROUND(AA624+AB623,0)","v":0},{"$f":"ROUND(AB624+AC623,0)","v":0},{"$f":"ROUND(AC624+AD623,0)","v":0},{"$f":"ROUND(AD624+AE623,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C621=LataProjekcji,ROUND($C622-K624,0),ROUND(IF(K623=0,0,$C622-K624),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C621=LataProjekcji,ROUND($C622-X624,0),ROUND(IF(X623=0,0,$C622-X624),0))","v":0},0,0,0,{"$f":"IF($C621=LataProjekcji,ROUND($C622-AB624,0),ROUND(IF(AB623=0,0,$C622-AB624),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C620+1","v":43},{"$f":"D620+1","v":87}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C627,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C627,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C627,0)<0,0,OFFSET($F$62,C627,0))","v":0},{"$f":"OFFSET($C$62,C627,0)","v":""},{"$f":"IF(D629>10,ROUND(($C630/12)*$E628,0),$C629)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C627,0)),0,IF(OFFSET($C$62,C627,0)>10,ROUND(C629*D630,0),IF(C629<0,0,C629)))","v":0},{"$f":"'Środki trwałe'!C1428","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C628=LataProjekcji,$E629,IF($C628=LataProjekcji,$C630,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:K630)+$C630)<$C629,$C630,$C629-SUM($K630:K630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:L630)+$C630)<$C629,$C630,$C629-SUM($K630:L630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:M630)+$C630)<$C629,$C630,$C629-SUM($K630:M630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:N630)+$C630)<$C629,$C630,$C629-SUM($K630:N630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:O630)+$C630)<$C629,$C630,$C629-SUM($K630:O630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:P630)+$C630)<$C629,$C630,$C629-SUM($K630:P630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:Q630)+$C630)<$C629,$C630,$C629-SUM($K630:Q630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:R630)+$C630)<$C629,$C630,$C629-SUM($K630:R630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:S630)+$C630)<$C629,$C630,$C629-SUM($K630:S630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:T630)+$C630)<$C629,$C630,$C629-SUM($K630:T630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:U630)+$C630)<$C629,$C630,$C629-SUM($K630:U630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:V630)+$C630)<$C629,$C630,$C629-SUM($K630:V630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:W630)+$C630)<$C629,$C630,$C629-SUM($K630:W630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:X630)+$C630)<$C629,$C630,$C629-SUM($K630:X630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:Y630)+$C630)<$C629,$C630,$C629-SUM($K630:Y630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:Z630)+$C630)<$C629,$C630,$C629-SUM($K630:Z630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:AA630)+$C630)<$C629,$C630,$C629-SUM($K630:AA630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:AB630)+$C630)<$C629,$C630,$C629-SUM($K630:AB630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:AC630)+$C630)<$C629,$C630,$C629-SUM($K630:AC630)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C628=LataProjekcji,$E628>0),AND($C628=LataProjekcji,$E628=0,$D629<=10)),$E629,IF($C628<LataProjekcji,IF((SUM($K630:AD630)+$C630)<$C629,$C630,$C629-SUM($K630:AD630)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K630,0)","v":0},{"$f":"ROUND(K631+L630,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W631+X630,0)","v":0},{"$f":"ROUND(X631+Y630,0)","v":0},0,0,{"$f":"ROUND(AA631+AB630,0)","v":0},{"$f":"ROUND(AB631+AC630,0)","v":0},{"$f":"ROUND(AC631+AD630,0)","v":0},{"$f":"ROUND(AD631+AE630,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C628=LataProjekcji,ROUND($C629-K631,0),ROUND(IF(K630=0,0,$C629-K631),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C628=LataProjekcji,ROUND($C629-X631,0),ROUND(IF(X630=0,0,$C629-X631),0))","v":0},0,0,0,{"$f":"IF($C628=LataProjekcji,ROUND($C629-AB631,0),ROUND(IF(AB630=0,0,$C629-AB631),0))","v":0},0,0,0]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C627+1","v":44},{"$f":"D627+1","v":88}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C634,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C634,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C634,0)<0,0,OFFSET($F$62,C634,0))","v":0},{"$f":"OFFSET($C$62,C634,0)","v":""},{"$f":"IF(D636>10,ROUND(($C637/12)*$E635,0),$C636)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C634,0)),0,IF(OFFSET($C$62,C634,0)>10,ROUND(C636*D637,0),IF(C636<0,0,C636)))","v":0},{"$f":"'Środki trwałe'!C1435","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C635=LataProjekcji,$E636,IF($C635=LataProjekcji,$C637,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:K637)+$C637)<$C636,$C637,$C636-SUM($K637:K637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:L637)+$C637)<$C636,$C637,$C636-SUM($K637:L637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:M637)+$C637)<$C636,$C637,$C636-SUM($K637:M637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:N637)+$C637)<$C636,$C637,$C636-SUM($K637:N637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:O637)+$C637)<$C636,$C637,$C636-SUM($K637:O637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:P637)+$C637)<$C636,$C637,$C636-SUM($K637:P637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:Q637)+$C637)<$C636,$C637,$C636-SUM($K637:Q637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:R637)+$C637)<$C636,$C637,$C636-SUM($K637:R637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:S637)+$C637)<$C636,$C637,$C636-SUM($K637:S637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:T637)+$C637)<$C636,$C637,$C636-SUM($K637:T637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:U637)+$C637)<$C636,$C637,$C636-SUM($K637:U637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:V637)+$C637)<$C636,$C637,$C636-SUM($K637:V637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:W637)+$C637)<$C636,$C637,$C636-SUM($K637:W637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:X637)+$C637)<$C636,$C637,$C636-SUM($K637:X637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:Y637)+$C637)<$C636,$C637,$C636-SUM($K637:Y637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:Z637)+$C637)<$C636,$C637,$C636-SUM($K637:Z637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:AA637)+$C637)<$C636,$C637,$C636-SUM($K637:AA637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:AB637)+$C637)<$C636,$C637,$C636-SUM($K637:AB637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:AC637)+$C637)<$C636,$C637,$C636-SUM($K637:AC637)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C635=LataProjekcji,$E635>0),AND($C635=LataProjekcji,$E635=0,$D636<=10)),$E636,IF($C635<LataProjekcji,IF((SUM($K637:AD637)+$C637)<$C636,$C637,$C636-SUM($K637:AD637)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K637,0)","v":0},{"$f":"ROUND(K638+L637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W638+X637,0)","v":0},{"$f":"ROUND(X638+Y637,0)","v":0},0,0,{"$f":"ROUND(AA638+AB637,0)","v":0},{"$f":"ROUND(AB638+AC637,0)","v":0},{"$f":"ROUND(AC638+AD637,0)","v":0},{"$f":"ROUND(AD638+AE637,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C635=LataProjekcji,ROUND($C636-K638,0),ROUND(IF(K637=0,0,$C636-K638),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C635=LataProjekcji,ROUND($C636-X638,0),ROUND(IF(X637=0,0,$C636-X638),0))","v":0},0,0,0,{"$f":"IF($C635=LataProjekcji,ROUND($C636-AB638,0),ROUND(IF(AB637=0,0,$C636-AB638),0))","v":0},0,0,0]
[]
[]
[]
[]
[null,"grunty",53,131,"ile miesiący do końca roku",null,"niekwalifikowalne",null,"spr"]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C644,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C644,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0},null,{"$f":"C120-F645","v":0},null,{"$f":"C120-F645-G645","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C644,0)<0,0,OFFSET($F$62,C644,0))","v":0},{"$f":"OFFSET($C$62,C644,0)","v":""},{"$f":"IF(OR(D647=0,ISBLANK(D647)),$C646,IF(D646>10,ROUND(($C647/12)*$E645,0),$C646))","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C644,0)),0,IF(OFFSET($C$62,C644,0)>10,ROUND(C646*D647,0),IF(C646<0,0,C646)))","v":0},{"$f":"'Środki trwałe'!C1448","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C645=LataProjekcji,$E646,IF($C645=LataProjekcji,$C647,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:K647)+$C647)<$C646,$C647,$C646-SUM($K647:K647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:L647)+$C647)<$C646,$C647,$C646-SUM($K647:L647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:M647)+$C647)<$C646,$C647,$C646-SUM($K647:M647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:N647)+$C647)<$C646,$C647,$C646-SUM($K647:N647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:O647)+$C647)<$C646,$C647,$C646-SUM($K647:O647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:P647)+$C647)<$C646,$C647,$C646-SUM($K647:P647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:Q647)+$C647)<$C646,$C647,$C646-SUM($K647:Q647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:R647)+$C647)<$C646,$C647,$C646-SUM($K647:R647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:S647)+$C647)<$C646,$C647,$C646-SUM($K647:S647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:T647)+$C647)<$C646,$C647,$C646-SUM($K647:T647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:U647)+$C647)<$C646,$C647,$C646-SUM($K647:U647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:V647)+$C647)<$C646,$C647,$C646-SUM($K647:V647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:W647)+$C647)<$C646,$C647,$C646-SUM($K647:W647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:X647)+$C647)<$C646,$C647,$C646-SUM($K647:X647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:Y647)+$C647)<$C646,$C647,$C646-SUM($K647:Y647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:Z647)+$C647)<$C646,$C647,$C646-SUM($K647:Z647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:AA647)+$C647)<$C646,$C647,$C646-SUM($K647:AA647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:AB647)+$C647)<$C646,$C647,$C646-SUM($K647:AB647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:AC647)+$C647)<$C646,$C647,$C646-SUM($K647:AC647)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C645=LataProjekcji,$E645>0),AND($C645=LataProjekcji,$E645=0,$D646<=10)),$E646,IF($C645<LataProjekcji,IF((SUM($K647:AD647)+$C647)<$C646,$C647,$C646-SUM($K647:AD647)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K647,0)","v":0},{"$f":"ROUND(K648+L647,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W648+X647,0)","v":0},{"$f":"ROUND(X648+Y647,0)","v":0},0,0,{"$f":"ROUND(AA648+AB647,0)","v":0},{"$f":"ROUND(AB648+AC647,0)","v":0},{"$f":"ROUND(AC648+AD647,0)","v":0},{"$f":"ROUND(AD648+AE647,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C645=LataProjekcji,ROUND($C646-K648,0),ROUND(IF(K647=0,0,$C646-K648),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C645=LataProjekcji,ROUND($C646-X648,0),ROUND(IF(X647=0,0,$C646-X648),0))","v":0},0,0,0,{"$f":"IF($C645=LataProjekcji,ROUND($C646-AB648,0),ROUND(IF(AB647=0,0,$C646-AB648),0))","v":0},0,0,0]
[]
[null,"grunty",{"$f":"C644+1","v":54},{"$f":"D644+1","v":132}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C651,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C651,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C651,0)<0,0,OFFSET($F$62,C651,0))","v":0},{"$f":"OFFSET($C$62,C651,0)","v":""},{"$f":"IF(OR(D654=0,ISBLANK(D654)),$C653,IF(D653>10,ROUND(($C654/12)*$E652,0),$C653))","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C651,0)),0,IF(OFFSET($C$62,C651,0)>10,ROUND(C653*D654,0),IF(C653<0,0,C653)))","v":0},{"$f":"'Środki trwałe'!C1455","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C652=LataProjekcji,$E653,IF($C652=LataProjekcji,$C654,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:K654)+$C654)<$C653,$C654,$C653-SUM($K654:K654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:L654)+$C654)<$C653,$C654,$C653-SUM($K654:L654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:M654)+$C654)<$C653,$C654,$C653-SUM($K654:M654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:N654)+$C654)<$C653,$C654,$C653-SUM($K654:N654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:O654)+$C654)<$C653,$C654,$C653-SUM($K654:O654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:P654)+$C654)<$C653,$C654,$C653-SUM($K654:P654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:Q654)+$C654)<$C653,$C654,$C653-SUM($K654:Q654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:R654)+$C654)<$C653,$C654,$C653-SUM($K654:R654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:S654)+$C654)<$C653,$C654,$C653-SUM($K654:S654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:T654)+$C654)<$C653,$C654,$C653-SUM($K654:T654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:U654)+$C654)<$C653,$C654,$C653-SUM($K654:U654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:V654)+$C654)<$C653,$C654,$C653-SUM($K654:V654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:W654)+$C654)<$C653,$C654,$C653-SUM($K654:W654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:X654)+$C654)<$C653,$C654,$C653-SUM($K654:X654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:Y654)+$C654)<$C653,$C654,$C653-SUM($K654:Y654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:Z654)+$C654)<$C653,$C654,$C653-SUM($K654:Z654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:AA654)+$C654)<$C653,$C654,$C653-SUM($K654:AA654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:AB654)+$C654)<$C653,$C654,$C653-SUM($K654:AB654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:AC654)+$C654)<$C653,$C654,$C653-SUM($K654:AC654)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C652=LataProjekcji,$E652>0),AND($C652=LataProjekcji,$E652=0,$D653<=10)),$E653,IF($C652<LataProjekcji,IF((SUM($K654:AD654)+$C654)<$C653,$C654,$C653-SUM($K654:AD654)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K654,0)","v":0},{"$f":"ROUND(K655+L654,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W655+X654,0)","v":0},{"$f":"ROUND(X655+Y654,0)","v":0},0,0,{"$f":"ROUND(AA655+AB654,0)","v":0},{"$f":"ROUND(AB655+AC654,0)","v":0},{"$f":"ROUND(AC655+AD654,0)","v":0},{"$f":"ROUND(AD655+AE654,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C652=LataProjekcji,ROUND($C653-K655,0),ROUND(IF(K654=0,0,$C653-K655),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C652=LataProjekcji,ROUND($C653-X655,0),ROUND(IF(X654=0,0,$C653-X655),0))","v":0},0,0,0,{"$f":"IF($C652=LataProjekcji,ROUND($C653-AB655,0),ROUND(IF(AB654=0,0,$C653-AB655),0))","v":0},0,0,0]
[]
[null,"grunty",{"$f":"C651+1","v":55},{"$f":"D651+1","v":133}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C658,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C658,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C658,0)<0,0,OFFSET($F$62,C658,0))","v":0},{"$f":"OFFSET($C$62,C658,0)","v":""},{"$f":"IF(OR(D661=0,ISBLANK(D661)),$C660,IF(D660>10,ROUND(($C661/12)*$E659,0),$C660))","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C658,0)),0,IF(OFFSET($C$62,C658,0)>10,ROUND(C660*D661,0),IF(C660<0,0,C660)))","v":0},{"$f":"'Środki trwałe'!C1462","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C659=LataProjekcji,$E660,IF($C659=LataProjekcji,$C661,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:K661)+$C661)<$C660,$C661,$C660-SUM($K661:K661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:L661)+$C661)<$C660,$C661,$C660-SUM($K661:L661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:M661)+$C661)<$C660,$C661,$C660-SUM($K661:M661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:N661)+$C661)<$C660,$C661,$C660-SUM($K661:N661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:O661)+$C661)<$C660,$C661,$C660-SUM($K661:O661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:P661)+$C661)<$C660,$C661,$C660-SUM($K661:P661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:Q661)+$C661)<$C660,$C661,$C660-SUM($K661:Q661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:R661)+$C661)<$C660,$C661,$C660-SUM($K661:R661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:S661)+$C661)<$C660,$C661,$C660-SUM($K661:S661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:T661)+$C661)<$C660,$C661,$C660-SUM($K661:T661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:U661)+$C661)<$C660,$C661,$C660-SUM($K661:U661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:V661)+$C661)<$C660,$C661,$C660-SUM($K661:V661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:W661)+$C661)<$C660,$C661,$C660-SUM($K661:W661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:X661)+$C661)<$C660,$C661,$C660-SUM($K661:X661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:Y661)+$C661)<$C660,$C661,$C660-SUM($K661:Y661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:Z661)+$C661)<$C660,$C661,$C660-SUM($K661:Z661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:AA661)+$C661)<$C660,$C661,$C660-SUM($K661:AA661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:AB661)+$C661)<$C660,$C661,$C660-SUM($K661:AB661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:AC661)+$C661)<$C660,$C661,$C660-SUM($K661:AC661)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C659=LataProjekcji,$E659>0),AND($C659=LataProjekcji,$E659=0,$D660<=10)),$E660,IF($C659<LataProjekcji,IF((SUM($K661:AD661)+$C661)<$C660,$C661,$C660-SUM($K661:AD661)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K661,0)","v":0},{"$f":"ROUND(K662+L661,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W662+X661,0)","v":0},{"$f":"ROUND(X662+Y661,0)","v":0},0,0,{"$f":"ROUND(AA662+AB661,0)","v":0},{"$f":"ROUND(AB662+AC661,0)","v":0},{"$f":"ROUND(AC662+AD661,0)","v":0},{"$f":"ROUND(AD662+AE661,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C659=LataProjekcji,ROUND($C660-K662,0),ROUND(IF(K661=0,0,$C660-K662),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C659=LataProjekcji,ROUND($C660-X662,0),ROUND(IF(X661=0,0,$C660-X662),0))","v":0},0,0,0,{"$f":"IF($C659=LataProjekcji,ROUND($C660-AB662,0),ROUND(IF(AB661=0,0,$C660-AB662),0))","v":0},0,0,0]
[]
[null,"grunty",{"$f":"C658+1","v":56},{"$f":"D658+1","v":134}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C665,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C665,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C665,0)<0,0,OFFSET($F$62,C665,0))","v":0},{"$f":"OFFSET($C$62,C665,0)","v":""},{"$f":"IF(OR(D668=0,ISBLANK(D668)),$C667,IF(D667>10,ROUND(($C668/12)*$E666,0),$C667))","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C665,0)),0,IF(OFFSET($C$62,C665,0)>10,ROUND(C667*D668,0),IF(C667<0,0,C667)))","v":0},{"$f":"'Środki trwałe'!C1469","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C666=LataProjekcji,$E667,IF($C666=LataProjekcji,$C668,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:K668)+$C668)<$C667,$C668,$C667-SUM($K668:K668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:L668)+$C668)<$C667,$C668,$C667-SUM($K668:L668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:M668)+$C668)<$C667,$C668,$C667-SUM($K668:M668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:N668)+$C668)<$C667,$C668,$C667-SUM($K668:N668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:O668)+$C668)<$C667,$C668,$C667-SUM($K668:O668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:P668)+$C668)<$C667,$C668,$C667-SUM($K668:P668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:Q668)+$C668)<$C667,$C668,$C667-SUM($K668:Q668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:R668)+$C668)<$C667,$C668,$C667-SUM($K668:R668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:S668)+$C668)<$C667,$C668,$C667-SUM($K668:S668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:T668)+$C668)<$C667,$C668,$C667-SUM($K668:T668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:U668)+$C668)<$C667,$C668,$C667-SUM($K668:U668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:V668)+$C668)<$C667,$C668,$C667-SUM($K668:V668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:W668)+$C668)<$C667,$C668,$C667-SUM($K668:W668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:X668)+$C668)<$C667,$C668,$C667-SUM($K668:X668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:Y668)+$C668)<$C667,$C668,$C667-SUM($K668:Y668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:Z668)+$C668)<$C667,$C668,$C667-SUM($K668:Z668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:AA668)+$C668)<$C667,$C668,$C667-SUM($K668:AA668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:AB668)+$C668)<$C667,$C668,$C667-SUM($K668:AB668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:AC668)+$C668)<$C667,$C668,$C667-SUM($K668:AC668)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C666=LataProjekcji,$E666>0),AND($C666=LataProjekcji,$E666=0,$D667<=10)),$E667,IF($C666<LataProjekcji,IF((SUM($K668:AD668)+$C668)<$C667,$C668,$C667-SUM($K668:AD668)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K668,0)","v":0},{"$f":"ROUND(K669+L668,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W669+X668,0)","v":0},{"$f":"ROUND(X669+Y668,0)","v":0},0,0,{"$f":"ROUND(AA669+AB668,0)","v":0},{"$f":"ROUND(AB669+AC668,0)","v":0},{"$f":"ROUND(AC669+AD668,0)","v":0},{"$f":"ROUND(AD669+AE668,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C666=LataProjekcji,ROUND($C667-K669,0),ROUND(IF(K668=0,0,$C667-K669),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C666=LataProjekcji,ROUND($C667-X669,0),ROUND(IF(X668=0,0,$C667-X669),0))","v":0},0,0,0,{"$f":"IF($C666=LataProjekcji,ROUND($C667-AB669,0),ROUND(IF(AB668=0,0,$C667-AB669),0))","v":0},0,0,0]
[]
[null,"grunty",{"$f":"C665+1","v":57},{"$f":"D665+1","v":135}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C672,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C672,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C672,0)<0,0,OFFSET($F$62,C672,0))","v":0},{"$f":"OFFSET($C$62,C672,0)","v":""},{"$f":"IF(OR(D675=0,ISBLANK(D675)),$C674,IF(D674>10,ROUND(($C675/12)*$E673,0),$C674))","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C672,0)),0,IF(OFFSET($C$62,C672,0)>10,ROUND(C674*D675,0),IF(C674<0,0,C674)))","v":0},{"$f":"'Środki trwałe'!C1476","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C673=LataProjekcji,$E674,IF($C673=LataProjekcji,$C675,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:K675)+$C675)<$C674,$C675,$C674-SUM($K675:K675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:L675)+$C675)<$C674,$C675,$C674-SUM($K675:L675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:M675)+$C675)<$C674,$C675,$C674-SUM($K675:M675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:N675)+$C675)<$C674,$C675,$C674-SUM($K675:N675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:O675)+$C675)<$C674,$C675,$C674-SUM($K675:O675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:P675)+$C675)<$C674,$C675,$C674-SUM($K675:P675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:Q675)+$C675)<$C674,$C675,$C674-SUM($K675:Q675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:R675)+$C675)<$C674,$C675,$C674-SUM($K675:R675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:S675)+$C675)<$C674,$C675,$C674-SUM($K675:S675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:T675)+$C675)<$C674,$C675,$C674-SUM($K675:T675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:U675)+$C675)<$C674,$C675,$C674-SUM($K675:U675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:V675)+$C675)<$C674,$C675,$C674-SUM($K675:V675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:W675)+$C675)<$C674,$C675,$C674-SUM($K675:W675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:X675)+$C675)<$C674,$C675,$C674-SUM($K675:X675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:Y675)+$C675)<$C674,$C675,$C674-SUM($K675:Y675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:Z675)+$C675)<$C674,$C675,$C674-SUM($K675:Z675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:AA675)+$C675)<$C674,$C675,$C674-SUM($K675:AA675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:AB675)+$C675)<$C674,$C675,$C674-SUM($K675:AB675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:AC675)+$C675)<$C674,$C675,$C674-SUM($K675:AC675)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C673=LataProjekcji,$E673>0),AND($C673=LataProjekcji,$E673=0,$D674<=10)),$E674,IF($C673<LataProjekcji,IF((SUM($K675:AD675)+$C675)<$C674,$C675,$C674-SUM($K675:AD675)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K675,0)","v":0},{"$f":"ROUND(K676+L675,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W676+X675,0)","v":0},{"$f":"ROUND(X676+Y675,0)","v":0},0,0,{"$f":"ROUND(AA676+AB675,0)","v":0},{"$f":"ROUND(AB676+AC675,0)","v":0},{"$f":"ROUND(AC676+AD675,0)","v":0},{"$f":"ROUND(AD676+AE675,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C673=LataProjekcji,ROUND($C674-K676,0),ROUND(IF(K675=0,0,$C674-K676),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C673=LataProjekcji,ROUND($C674-X676,0),ROUND(IF(X675=0,0,$C674-X676),0))","v":0},0,0,0,{"$f":"IF($C673=LataProjekcji,ROUND($C674-AB676,0),ROUND(IF(AB675=0,0,$C674-AB676),0))","v":0},0,0,0]
[]
[]
[]
[]
[null,"budynki i budowle ",66,158,"ile miesiący do końca roku",null,"niekwalifikowalne",null,"spr"]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C682,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C682,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0},null,{"$f":"C143-F683","v":0},null,{"$f":"C143-F683-G683","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C682,0)<0,0,OFFSET($F$62,C682,0))","v":0},{"$f":"OFFSET($C$62,C682,0)","v":""},{"$f":"IF(D684>10,ROUND(($C685/12)*$E683,0),$C684)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C682,0)),0,IF(OFFSET($C$62,C682,0)>10,ROUND(C684*D685,0),IF(C684<0,0,C684)))","v":0},{"$f":"'Środki trwałe'!C1488","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C683=LataProjekcji,$E684,IF($C683=LataProjekcji,$C685,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:K685)+$C685)<$C684,$C685,$C684-SUM($K685:K685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:L685)+$C685)<$C684,$C685,$C684-SUM($K685:L685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:M685)+$C685)<$C684,$C685,$C684-SUM($K685:M685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:N685)+$C685)<$C684,$C685,$C684-SUM($K685:N685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:O685)+$C685)<$C684,$C685,$C684-SUM($K685:O685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:P685)+$C685)<$C684,$C685,$C684-SUM($K685:P685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:Q685)+$C685)<$C684,$C685,$C684-SUM($K685:Q685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:R685)+$C685)<$C684,$C685,$C684-SUM($K685:R685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:S685)+$C685)<$C684,$C685,$C684-SUM($K685:S685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:T685)+$C685)<$C684,$C685,$C684-SUM($K685:T685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:U685)+$C685)<$C684,$C685,$C684-SUM($K685:U685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:V685)+$C685)<$C684,$C685,$C684-SUM($K685:V685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:W685)+$C685)<$C684,$C685,$C684-SUM($K685:W685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:X685)+$C685)<$C684,$C685,$C684-SUM($K685:X685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:Y685)+$C685)<$C684,$C685,$C684-SUM($K685:Y685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:Z685)+$C685)<$C684,$C685,$C684-SUM($K685:Z685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:AA685)+$C685)<$C684,$C685,$C684-SUM($K685:AA685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:AB685)+$C685)<$C684,$C685,$C684-SUM($K685:AB685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:AC685)+$C685)<$C684,$C685,$C684-SUM($K685:AC685)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C683=LataProjekcji,$E683>0),AND($C683=LataProjekcji,$E683=0,$D684<=10)),$E684,IF($C683<LataProjekcji,IF((SUM($K685:AD685)+$C685)<$C684,$C685,$C684-SUM($K685:AD685)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K685,0)","v":0},{"$f":"ROUND(K686+L685,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W686+X685,0)","v":0},{"$f":"ROUND(X686+Y685,0)","v":0},0,0,{"$f":"ROUND(AA686+AB685,0)","v":0},{"$f":"ROUND(AB686+AC685,0)","v":0},{"$f":"ROUND(AC686+AD685,0)","v":0},{"$f":"ROUND(AD686+AE685,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C683=LataProjekcji,ROUND($C684-K686,0),ROUND(IF(K685=0,0,$C684-K686),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C683=LataProjekcji,ROUND($C684-X686,0),ROUND(IF(X685=0,0,$C684-X686),0))","v":0},0,0,0,{"$f":"IF($C683=LataProjekcji,ROUND($C684-AB686,0),ROUND(IF(AB685=0,0,$C684-AB686),0))","v":0},0,0,0]
[]
[null,"budynki i budowle ",{"$f":"C682+1","v":67},{"$f":"D682+1","v":159}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C689,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C689,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C689,0)<0,0,OFFSET($F$62,C689,0))","v":0},{"$f":"OFFSET($C$62,C689,0)","v":""},{"$f":"IF(D691>10,ROUND(($C692/12)*$E690,0),$C691)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C689,0)),0,IF(OFFSET($C$62,C689,0)>10,ROUND(C691*D692,0),IF(C691<0,0,C691)))","v":0},{"$f":"'Środki trwałe'!C1495","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C690=LataProjekcji,$E691,IF($C690=LataProjekcji,$C692,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:K692)+$C692)<$C691,$C692,$C691-SUM($K692:K692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:L692)+$C692)<$C691,$C692,$C691-SUM($K692:L692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:M692)+$C692)<$C691,$C692,$C691-SUM($K692:M692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:N692)+$C692)<$C691,$C692,$C691-SUM($K692:N692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:O692)+$C692)<$C691,$C692,$C691-SUM($K692:O692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:P692)+$C692)<$C691,$C692,$C691-SUM($K692:P692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:Q692)+$C692)<$C691,$C692,$C691-SUM($K692:Q692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:R692)+$C692)<$C691,$C692,$C691-SUM($K692:R692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:S692)+$C692)<$C691,$C692,$C691-SUM($K692:S692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:T692)+$C692)<$C691,$C692,$C691-SUM($K692:T692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:U692)+$C692)<$C691,$C692,$C691-SUM($K692:U692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:V692)+$C692)<$C691,$C692,$C691-SUM($K692:V692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:W692)+$C692)<$C691,$C692,$C691-SUM($K692:W692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:X692)+$C692)<$C691,$C692,$C691-SUM($K692:X692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:Y692)+$C692)<$C691,$C692,$C691-SUM($K692:Y692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:Z692)+$C692)<$C691,$C692,$C691-SUM($K692:Z692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:AA692)+$C692)<$C691,$C692,$C691-SUM($K692:AA692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:AB692)+$C692)<$C691,$C692,$C691-SUM($K692:AB692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:AC692)+$C692)<$C691,$C692,$C691-SUM($K692:AC692)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C690=LataProjekcji,$E690>0),AND($C690=LataProjekcji,$E690=0,$D691<=10)),$E691,IF($C690<LataProjekcji,IF((SUM($K692:AD692)+$C692)<$C691,$C692,$C691-SUM($K692:AD692)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K692,0)","v":0},{"$f":"ROUND(K693+L692,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W693+X692,0)","v":0},{"$f":"ROUND(X693+Y692,0)","v":0},0,0,{"$f":"ROUND(AA693+AB692,0)","v":0},{"$f":"ROUND(AB693+AC692,0)","v":0},{"$f":"ROUND(AC693+AD692,0)","v":0},{"$f":"ROUND(AD693+AE692,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C690=LataProjekcji,ROUND($C691-K693,0),ROUND(IF(K692=0,0,$C691-K693),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C690=LataProjekcji,ROUND($C691-X693,0),ROUND(IF(X692=0,0,$C691-X693),0))","v":0},0,0,0,{"$f":"IF($C690=LataProjekcji,ROUND($C691-AB693,0),ROUND(IF(AB692=0,0,$C691-AB693),0))","v":0},0,0,0]
[]
[null,"budynki i budowle ",{"$f":"C689+1","v":68},{"$f":"D689+1","v":160}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C696,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C696,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C696,0)<0,0,OFFSET($F$62,C696,0))","v":0},{"$f":"OFFSET($C$62,C696,0)","v":""},{"$f":"IF(D698>10,ROUND(($C699/12)*$E697,0),$C698)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C696,0)),0,IF(OFFSET($C$62,C696,0)>10,ROUND(C698*D699,0),IF(C698<0,0,C698)))","v":0},{"$f":"'Środki trwałe'!C1502","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C697=LataProjekcji,$E698,IF($C697=LataProjekcji,$C699,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:K699)+$C699)<$C698,$C699,$C698-SUM($K699:K699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:L699)+$C699)<$C698,$C699,$C698-SUM($K699:L699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:M699)+$C699)<$C698,$C699,$C698-SUM($K699:M699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:N699)+$C699)<$C698,$C699,$C698-SUM($K699:N699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:O699)+$C699)<$C698,$C699,$C698-SUM($K699:O699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:P699)+$C699)<$C698,$C699,$C698-SUM($K699:P699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:Q699)+$C699)<$C698,$C699,$C698-SUM($K699:Q699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:R699)+$C699)<$C698,$C699,$C698-SUM($K699:R699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:S699)+$C699)<$C698,$C699,$C698-SUM($K699:S699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:T699)+$C699)<$C698,$C699,$C698-SUM($K699:T699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:U699)+$C699)<$C698,$C699,$C698-SUM($K699:U699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:V699)+$C699)<$C698,$C699,$C698-SUM($K699:V699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:W699)+$C699)<$C698,$C699,$C698-SUM($K699:W699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:X699)+$C699)<$C698,$C699,$C698-SUM($K699:X699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:Y699)+$C699)<$C698,$C699,$C698-SUM($K699:Y699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:Z699)+$C699)<$C698,$C699,$C698-SUM($K699:Z699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:AA699)+$C699)<$C698,$C699,$C698-SUM($K699:AA699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:AB699)+$C699)<$C698,$C699,$C698-SUM($K699:AB699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:AC699)+$C699)<$C698,$C699,$C698-SUM($K699:AC699)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C697=LataProjekcji,$E697>0),AND($C697=LataProjekcji,$E697=0,$D698<=10)),$E698,IF($C697<LataProjekcji,IF((SUM($K699:AD699)+$C699)<$C698,$C699,$C698-SUM($K699:AD699)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K699,0)","v":0},{"$f":"ROUND(K700+L699,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W700+X699,0)","v":0},{"$f":"ROUND(X700+Y699,0)","v":0},0,0,{"$f":"ROUND(AA700+AB699,0)","v":0},{"$f":"ROUND(AB700+AC699,0)","v":0},{"$f":"ROUND(AC700+AD699,0)","v":0},{"$f":"ROUND(AD700+AE699,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C697=LataProjekcji,ROUND($C698-K700,0),ROUND(IF(K699=0,0,$C698-K700),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C697=LataProjekcji,ROUND($C698-X700,0),ROUND(IF(X699=0,0,$C698-X700),0))","v":0},0,0,0,{"$f":"IF($C697=LataProjekcji,ROUND($C698-AB700,0),ROUND(IF(AB699=0,0,$C698-AB700),0))","v":0},0,0,0]
[]
[null,"budynki i budowle ",{"$f":"C696+1","v":69},{"$f":"D696+1","v":161}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C703,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C703,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C703,0)<0,0,OFFSET($F$62,C703,0))","v":0},{"$f":"OFFSET($C$62,C703,0)","v":""},{"$f":"IF(D705>10,ROUND(($C706/12)*$E704,0),$C705)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C703,0)),0,IF(OFFSET($C$62,C703,0)>10,ROUND(C705*D706,0),IF(C705<0,0,C705)))","v":0},{"$f":"'Środki trwałe'!C1509","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C704=LataProjekcji,$E705,IF($C704=LataProjekcji,$C706,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:K706)+$C706)<$C705,$C706,$C705-SUM($K706:K706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:L706)+$C706)<$C705,$C706,$C705-SUM($K706:L706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:M706)+$C706)<$C705,$C706,$C705-SUM($K706:M706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:N706)+$C706)<$C705,$C706,$C705-SUM($K706:N706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:O706)+$C706)<$C705,$C706,$C705-SUM($K706:O706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:P706)+$C706)<$C705,$C706,$C705-SUM($K706:P706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:Q706)+$C706)<$C705,$C706,$C705-SUM($K706:Q706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:R706)+$C706)<$C705,$C706,$C705-SUM($K706:R706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:S706)+$C706)<$C705,$C706,$C705-SUM($K706:S706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:T706)+$C706)<$C705,$C706,$C705-SUM($K706:T706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:U706)+$C706)<$C705,$C706,$C705-SUM($K706:U706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:V706)+$C706)<$C705,$C706,$C705-SUM($K706:V706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:W706)+$C706)<$C705,$C706,$C705-SUM($K706:W706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:X706)+$C706)<$C705,$C706,$C705-SUM($K706:X706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:Y706)+$C706)<$C705,$C706,$C705-SUM($K706:Y706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:Z706)+$C706)<$C705,$C706,$C705-SUM($K706:Z706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:AA706)+$C706)<$C705,$C706,$C705-SUM($K706:AA706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:AB706)+$C706)<$C705,$C706,$C705-SUM($K706:AB706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:AC706)+$C706)<$C705,$C706,$C705-SUM($K706:AC706)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C704=LataProjekcji,$E704>0),AND($C704=LataProjekcji,$E704=0,$D705<=10)),$E705,IF($C704<LataProjekcji,IF((SUM($K706:AD706)+$C706)<$C705,$C706,$C705-SUM($K706:AD706)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K706,0)","v":0},{"$f":"ROUND(K707+L706,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W707+X706,0)","v":0},{"$f":"ROUND(X707+Y706,0)","v":0},0,0,{"$f":"ROUND(AA707+AB706,0)","v":0},{"$f":"ROUND(AB707+AC706,0)","v":0},{"$f":"ROUND(AC707+AD706,0)","v":0},{"$f":"ROUND(AD707+AE706,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C704=LataProjekcji,ROUND($C705-K707,0),ROUND(IF(K706=0,0,$C705-K707),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C704=LataProjekcji,ROUND($C705-X707,0),ROUND(IF(X706=0,0,$C705-X707),0))","v":0},0,0,0,{"$f":"IF($C704=LataProjekcji,ROUND($C705-AB707,0),ROUND(IF(AB706=0,0,$C705-AB707),0))","v":0},0,0,0]
[]
[null,"budynki i budowle ",{"$f":"C703+1","v":70},{"$f":"D703+1","v":162}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C710,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C710,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C710,0)<0,0,OFFSET($F$62,C710,0))","v":0},{"$f":"OFFSET($C$62,C710,0)","v":""},{"$f":"IF(D712>10,ROUND(($C713/12)*$E711,0),$C712)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C710,0)),0,IF(OFFSET($C$62,C710,0)>10,ROUND(C712*D713,0),IF(C712<0,0,C712)))","v":0},{"$f":"'Środki trwałe'!C1516","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C711=LataProjekcji,$E712,IF($C711=LataProjekcji,$C713,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:K713)+$C713)<$C712,$C713,$C712-SUM($K713:K713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:L713)+$C713)<$C712,$C713,$C712-SUM($K713:L713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:M713)+$C713)<$C712,$C713,$C712-SUM($K713:M713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:N713)+$C713)<$C712,$C713,$C712-SUM($K713:N713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:O713)+$C713)<$C712,$C713,$C712-SUM($K713:O713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:P713)+$C713)<$C712,$C713,$C712-SUM($K713:P713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:Q713)+$C713)<$C712,$C713,$C712-SUM($K713:Q713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:R713)+$C713)<$C712,$C713,$C712-SUM($K713:R713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:S713)+$C713)<$C712,$C713,$C712-SUM($K713:S713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:T713)+$C713)<$C712,$C713,$C712-SUM($K713:T713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:U713)+$C713)<$C712,$C713,$C712-SUM($K713:U713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:V713)+$C713)<$C712,$C713,$C712-SUM($K713:V713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:W713)+$C713)<$C712,$C713,$C712-SUM($K713:W713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:X713)+$C713)<$C712,$C713,$C712-SUM($K713:X713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:Y713)+$C713)<$C712,$C713,$C712-SUM($K713:Y713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:Z713)+$C713)<$C712,$C713,$C712-SUM($K713:Z713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:AA713)+$C713)<$C712,$C713,$C712-SUM($K713:AA713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:AB713)+$C713)<$C712,$C713,$C712-SUM($K713:AB713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:AC713)+$C713)<$C712,$C713,$C712-SUM($K713:AC713)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C711=LataProjekcji,$E711>0),AND($C711=LataProjekcji,$E711=0,$D712<=10)),$E712,IF($C711<LataProjekcji,IF((SUM($K713:AD713)+$C713)<$C712,$C713,$C712-SUM($K713:AD713)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K713,0)","v":0},{"$f":"ROUND(K714+L713,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W714+X713,0)","v":0},{"$f":"ROUND(X714+Y713,0)","v":0},0,0,{"$f":"ROUND(AA714+AB713,0)","v":0},{"$f":"ROUND(AB714+AC713,0)","v":0},{"$f":"ROUND(AC714+AD713,0)","v":0},{"$f":"ROUND(AD714+AE713,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C711=LataProjekcji,ROUND($C712-K714,0),ROUND(IF(K713=0,0,$C712-K714),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C711=LataProjekcji,ROUND($C712-X714,0),ROUND(IF(X713=0,0,$C712-X714),0))","v":0},0,0,0,{"$f":"IF($C711=LataProjekcji,ROUND($C712-AB714,0),ROUND(IF(AB713=0,0,$C712-AB714),0))","v":0},0,0,0]
[]
[null,"budynki i budowle ",{"$f":"C710+1","v":71},{"$f":"D710+1","v":163}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C717,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C717,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C717,0)<0,0,OFFSET($F$62,C717,0))","v":0},{"$f":"OFFSET($C$62,C717,0)","v":""},{"$f":"IF(D719>10,ROUND(($C720/12)*$E718,0),$C719)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C717,0)),0,IF(OFFSET($C$62,C717,0)>10,ROUND(C719*D720,0),IF(C719<0,0,C719)))","v":0},{"$f":"'Środki trwałe'!C1523","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C718=LataProjekcji,$E719,IF($C718=LataProjekcji,$C720,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:K720)+$C720)<$C719,$C720,$C719-SUM($K720:K720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:L720)+$C720)<$C719,$C720,$C719-SUM($K720:L720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:M720)+$C720)<$C719,$C720,$C719-SUM($K720:M720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:N720)+$C720)<$C719,$C720,$C719-SUM($K720:N720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:O720)+$C720)<$C719,$C720,$C719-SUM($K720:O720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:P720)+$C720)<$C719,$C720,$C719-SUM($K720:P720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:Q720)+$C720)<$C719,$C720,$C719-SUM($K720:Q720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:R720)+$C720)<$C719,$C720,$C719-SUM($K720:R720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:S720)+$C720)<$C719,$C720,$C719-SUM($K720:S720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:T720)+$C720)<$C719,$C720,$C719-SUM($K720:T720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:U720)+$C720)<$C719,$C720,$C719-SUM($K720:U720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:V720)+$C720)<$C719,$C720,$C719-SUM($K720:V720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:W720)+$C720)<$C719,$C720,$C719-SUM($K720:W720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:X720)+$C720)<$C719,$C720,$C719-SUM($K720:X720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:Y720)+$C720)<$C719,$C720,$C719-SUM($K720:Y720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:Z720)+$C720)<$C719,$C720,$C719-SUM($K720:Z720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:AA720)+$C720)<$C719,$C720,$C719-SUM($K720:AA720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:AB720)+$C720)<$C719,$C720,$C719-SUM($K720:AB720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:AC720)+$C720)<$C719,$C720,$C719-SUM($K720:AC720)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C718=LataProjekcji,$E718>0),AND($C718=LataProjekcji,$E718=0,$D719<=10)),$E719,IF($C718<LataProjekcji,IF((SUM($K720:AD720)+$C720)<$C719,$C720,$C719-SUM($K720:AD720)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K720,0)","v":0},{"$f":"ROUND(K721+L720,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W721+X720,0)","v":0},{"$f":"ROUND(X721+Y720,0)","v":0},0,0,{"$f":"ROUND(AA721+AB720,0)","v":0},{"$f":"ROUND(AB721+AC720,0)","v":0},{"$f":"ROUND(AC721+AD720,0)","v":0},{"$f":"ROUND(AD721+AE720,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C718=LataProjekcji,ROUND($C719-K721,0),ROUND(IF(K720=0,0,$C719-K721),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C718=LataProjekcji,ROUND($C719-X721,0),ROUND(IF(X720=0,0,$C719-X721),0))","v":0},0,0,0,{"$f":"IF($C718=LataProjekcji,ROUND($C719-AB721,0),ROUND(IF(AB720=0,0,$C719-AB721),0))","v":0},0,0,0]
[]
[null,"budynki i budowle ",{"$f":"C717+1","v":72},{"$f":"D717+1","v":164}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C724,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C724,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C724,0)<0,0,OFFSET($F$62,C724,0))","v":0},{"$f":"OFFSET($C$62,C724,0)","v":""},{"$f":"IF(D726>10,ROUND(($C727/12)*$E725,0),$C726)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C724,0)),0,IF(OFFSET($C$62,C724,0)>10,ROUND(C726*D727,0),IF(C726<0,0,C726)))","v":0},{"$f":"'Środki trwałe'!C1530","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C725=LataProjekcji,$E726,IF($C725=LataProjekcji,$C727,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:K727)+$C727)<$C726,$C727,$C726-SUM($K727:K727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:L727)+$C727)<$C726,$C727,$C726-SUM($K727:L727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:M727)+$C727)<$C726,$C727,$C726-SUM($K727:M727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:N727)+$C727)<$C726,$C727,$C726-SUM($K727:N727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:O727)+$C727)<$C726,$C727,$C726-SUM($K727:O727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:P727)+$C727)<$C726,$C727,$C726-SUM($K727:P727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:Q727)+$C727)<$C726,$C727,$C726-SUM($K727:Q727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:R727)+$C727)<$C726,$C727,$C726-SUM($K727:R727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:S727)+$C727)<$C726,$C727,$C726-SUM($K727:S727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:T727)+$C727)<$C726,$C727,$C726-SUM($K727:T727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:U727)+$C727)<$C726,$C727,$C726-SUM($K727:U727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:V727)+$C727)<$C726,$C727,$C726-SUM($K727:V727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:W727)+$C727)<$C726,$C727,$C726-SUM($K727:W727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:X727)+$C727)<$C726,$C727,$C726-SUM($K727:X727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:Y727)+$C727)<$C726,$C727,$C726-SUM($K727:Y727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:Z727)+$C727)<$C726,$C727,$C726-SUM($K727:Z727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:AA727)+$C727)<$C726,$C727,$C726-SUM($K727:AA727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:AB727)+$C727)<$C726,$C727,$C726-SUM($K727:AB727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:AC727)+$C727)<$C726,$C727,$C726-SUM($K727:AC727)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C725=LataProjekcji,$E725>0),AND($C725=LataProjekcji,$E725=0,$D726<=10)),$E726,IF($C725<LataProjekcji,IF((SUM($K727:AD727)+$C727)<$C726,$C727,$C726-SUM($K727:AD727)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K727,0)","v":0},{"$f":"ROUND(K728+L727,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W728+X727,0)","v":0},{"$f":"ROUND(X728+Y727,0)","v":0},0,0,{"$f":"ROUND(AA728+AB727,0)","v":0},{"$f":"ROUND(AB728+AC727,0)","v":0},{"$f":"ROUND(AC728+AD727,0)","v":0},{"$f":"ROUND(AD728+AE727,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C725=LataProjekcji,ROUND($C726-K728,0),ROUND(IF(K727=0,0,$C726-K728),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C725=LataProjekcji,ROUND($C726-X728,0),ROUND(IF(X727=0,0,$C726-X728),0))","v":0},0,0,0,{"$f":"IF($C725=LataProjekcji,ROUND($C726-AB728,0),ROUND(IF(AB727=0,0,$C726-AB728),0))","v":0},0,0,0]
[]
[null,"budynki i budowle ",{"$f":"C724+1","v":73},{"$f":"D724+1","v":165}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C731,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C731,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C731,0)<0,0,OFFSET($F$62,C731,0))","v":0},{"$f":"OFFSET($C$62,C731,0)","v":""},{"$f":"IF(D733>10,ROUND(($C734/12)*$E732,0),$C733)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C731,0)),0,IF(OFFSET($C$62,C731,0)>10,ROUND(C733*D734,0),IF(C733<0,0,C733)))","v":0},{"$f":"'Środki trwałe'!C1537","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C732=LataProjekcji,$E733,IF($C732=LataProjekcji,$C734,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:K734)+$C734)<$C733,$C734,$C733-SUM($K734:K734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:L734)+$C734)<$C733,$C734,$C733-SUM($K734:L734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:M734)+$C734)<$C733,$C734,$C733-SUM($K734:M734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:N734)+$C734)<$C733,$C734,$C733-SUM($K734:N734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:O734)+$C734)<$C733,$C734,$C733-SUM($K734:O734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:P734)+$C734)<$C733,$C734,$C733-SUM($K734:P734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:Q734)+$C734)<$C733,$C734,$C733-SUM($K734:Q734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:R734)+$C734)<$C733,$C734,$C733-SUM($K734:R734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:S734)+$C734)<$C733,$C734,$C733-SUM($K734:S734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:T734)+$C734)<$C733,$C734,$C733-SUM($K734:T734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:U734)+$C734)<$C733,$C734,$C733-SUM($K734:U734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:V734)+$C734)<$C733,$C734,$C733-SUM($K734:V734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:W734)+$C734)<$C733,$C734,$C733-SUM($K734:W734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:X734)+$C734)<$C733,$C734,$C733-SUM($K734:X734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:Y734)+$C734)<$C733,$C734,$C733-SUM($K734:Y734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:Z734)+$C734)<$C733,$C734,$C733-SUM($K734:Z734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:AA734)+$C734)<$C733,$C734,$C733-SUM($K734:AA734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:AB734)+$C734)<$C733,$C734,$C733-SUM($K734:AB734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:AC734)+$C734)<$C733,$C734,$C733-SUM($K734:AC734)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C732=LataProjekcji,$E732>0),AND($C732=LataProjekcji,$E732=0,$D733<=10)),$E733,IF($C732<LataProjekcji,IF((SUM($K734:AD734)+$C734)<$C733,$C734,$C733-SUM($K734:AD734)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K734,0)","v":0},{"$f":"ROUND(K735+L734,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W735+X734,0)","v":0},{"$f":"ROUND(X735+Y734,0)","v":0},0,0,{"$f":"ROUND(AA735+AB734,0)","v":0},{"$f":"ROUND(AB735+AC734,0)","v":0},{"$f":"ROUND(AC735+AD734,0)","v":0},{"$f":"ROUND(AD735+AE734,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C732=LataProjekcji,ROUND($C733-K735,0),ROUND(IF(K734=0,0,$C733-K735),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C732=LataProjekcji,ROUND($C733-X735,0),ROUND(IF(X734=0,0,$C733-X735),0))","v":0},0,0,0,{"$f":"IF($C732=LataProjekcji,ROUND($C733-AB735,0),ROUND(IF(AB734=0,0,$C733-AB735),0))","v":0},0,0,0]
[]
[null,"budynki i budowle ",{"$f":"C731+1","v":74},{"$f":"D731+1","v":166}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C738,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C738,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C738,0)<0,0,OFFSET($F$62,C738,0))","v":0},{"$f":"OFFSET($C$62,C738,0)","v":""},{"$f":"IF(D740>10,ROUND(($C741/12)*$E739,0),$C740)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C738,0)),0,IF(OFFSET($C$62,C738,0)>10,ROUND(C740*D741,0),IF(C740<0,0,C740)))","v":0},{"$f":"'Środki trwałe'!C1544","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C739=LataProjekcji,$E740,IF($C739=LataProjekcji,$C741,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:K741)+$C741)<$C740,$C741,$C740-SUM($K741:K741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:L741)+$C741)<$C740,$C741,$C740-SUM($K741:L741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:M741)+$C741)<$C740,$C741,$C740-SUM($K741:M741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:N741)+$C741)<$C740,$C741,$C740-SUM($K741:N741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:O741)+$C741)<$C740,$C741,$C740-SUM($K741:O741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:P741)+$C741)<$C740,$C741,$C740-SUM($K741:P741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:Q741)+$C741)<$C740,$C741,$C740-SUM($K741:Q741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:R741)+$C741)<$C740,$C741,$C740-SUM($K741:R741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:S741)+$C741)<$C740,$C741,$C740-SUM($K741:S741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:T741)+$C741)<$C740,$C741,$C740-SUM($K741:T741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:U741)+$C741)<$C740,$C741,$C740-SUM($K741:U741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:V741)+$C741)<$C740,$C741,$C740-SUM($K741:V741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:W741)+$C741)<$C740,$C741,$C740-SUM($K741:W741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:X741)+$C741)<$C740,$C741,$C740-SUM($K741:X741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:Y741)+$C741)<$C740,$C741,$C740-SUM($K741:Y741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:Z741)+$C741)<$C740,$C741,$C740-SUM($K741:Z741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:AA741)+$C741)<$C740,$C741,$C740-SUM($K741:AA741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:AB741)+$C741)<$C740,$C741,$C740-SUM($K741:AB741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:AC741)+$C741)<$C740,$C741,$C740-SUM($K741:AC741)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C739=LataProjekcji,$E739>0),AND($C739=LataProjekcji,$E739=0,$D740<=10)),$E740,IF($C739<LataProjekcji,IF((SUM($K741:AD741)+$C741)<$C740,$C741,$C740-SUM($K741:AD741)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K741,0)","v":0},{"$f":"ROUND(K742+L741,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W742+X741,0)","v":0},{"$f":"ROUND(X742+Y741,0)","v":0},0,0,{"$f":"ROUND(AA742+AB741,0)","v":0},{"$f":"ROUND(AB742+AC741,0)","v":0},{"$f":"ROUND(AC742+AD741,0)","v":0},{"$f":"ROUND(AD742+AE741,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C739=LataProjekcji,ROUND($C740-K742,0),ROUND(IF(K741=0,0,$C740-K742),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C739=LataProjekcji,ROUND($C740-X742,0),ROUND(IF(X741=0,0,$C740-X742),0))","v":0},0,0,0,{"$f":"IF($C739=LataProjekcji,ROUND($C740-AB742,0),ROUND(IF(AB741=0,0,$C740-AB742),0))","v":0},0,0,0]
[]
[null,"budynki i budowle ",{"$f":"C738+1","v":75},{"$f":"D738+1","v":167}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C745,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C745,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C745,0)<0,0,OFFSET($F$62,C745,0))","v":0},{"$f":"OFFSET($C$62,C745,0)","v":""},{"$f":"IF(D747>10,ROUND(($C748/12)*$E746,0),$C747)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C745,0)),0,IF(OFFSET($C$62,C745,0)>10,ROUND(C747*D748,0),IF(C747<0,0,C747)))","v":0},{"$f":"'Środki trwałe'!C1551","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C746=LataProjekcji,$E747,IF($C746=LataProjekcji,$C748,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:K748)+$C748)<$C747,$C748,$C747-SUM($K748:K748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:L748)+$C748)<$C747,$C748,$C747-SUM($K748:L748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:M748)+$C748)<$C747,$C748,$C747-SUM($K748:M748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:N748)+$C748)<$C747,$C748,$C747-SUM($K748:N748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:O748)+$C748)<$C747,$C748,$C747-SUM($K748:O748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:P748)+$C748)<$C747,$C748,$C747-SUM($K748:P748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:Q748)+$C748)<$C747,$C748,$C747-SUM($K748:Q748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:R748)+$C748)<$C747,$C748,$C747-SUM($K748:R748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:S748)+$C748)<$C747,$C748,$C747-SUM($K748:S748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:T748)+$C748)<$C747,$C748,$C747-SUM($K748:T748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:U748)+$C748)<$C747,$C748,$C747-SUM($K748:U748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:V748)+$C748)<$C747,$C748,$C747-SUM($K748:V748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:W748)+$C748)<$C747,$C748,$C747-SUM($K748:W748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:X748)+$C748)<$C747,$C748,$C747-SUM($K748:X748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:Y748)+$C748)<$C747,$C748,$C747-SUM($K748:Y748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:Z748)+$C748)<$C747,$C748,$C747-SUM($K748:Z748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:AA748)+$C748)<$C747,$C748,$C747-SUM($K748:AA748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:AB748)+$C748)<$C747,$C748,$C747-SUM($K748:AB748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:AC748)+$C748)<$C747,$C748,$C747-SUM($K748:AC748)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C746=LataProjekcji,$E746>0),AND($C746=LataProjekcji,$E746=0,$D747<=10)),$E747,IF($C746<LataProjekcji,IF((SUM($K748:AD748)+$C748)<$C747,$C748,$C747-SUM($K748:AD748)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K748,0)","v":0},{"$f":"ROUND(K749+L748,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W749+X748,0)","v":0},{"$f":"ROUND(X749+Y748,0)","v":0},0,0,{"$f":"ROUND(AA749+AB748,0)","v":0},{"$f":"ROUND(AB749+AC748,0)","v":0},{"$f":"ROUND(AC749+AD748,0)","v":0},{"$f":"ROUND(AD749+AE748,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C746=LataProjekcji,ROUND($C747-K749,0),ROUND(IF(K748=0,0,$C747-K749),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C746=LataProjekcji,ROUND($C747-X749,0),ROUND(IF(X748=0,0,$C747-X749),0))","v":0},0,0,0,{"$f":"IF($C746=LataProjekcji,ROUND($C747-AB749,0),ROUND(IF(AB748=0,0,$C747-AB749),0))","v":0},0,0,0]
[]
[null,{"$f":"B138","v":""},{"$f":"C745+1","v":76},{"$f":"D745+1","v":168}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C752,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C752,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C752,0)<0,0,OFFSET($F$62,C752,0))","v":0},{"$f":"OFFSET($C$62,C752,0)","v":0},{"$f":"IF(D754>10,ROUND(($C755/12)*$E753,0),$C754)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C752,0)),0,IF(OFFSET($C$62,C752,0)>10,ROUND(C754*D755,0),IF(C754<0,0,C754)))","v":0},{"$f":"'Środki trwałe'!C1570","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C753=LataProjekcji,$E754,IF($C753=LataProjekcji,$C755,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:K755)+$C755)<$C754,$C755,$C754-SUM($K755:K755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:L755)+$C755)<$C754,$C755,$C754-SUM($K755:L755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:M755)+$C755)<$C754,$C755,$C754-SUM($K755:M755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:N755)+$C755)<$C754,$C755,$C754-SUM($K755:N755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:O755)+$C755)<$C754,$C755,$C754-SUM($K755:O755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:P755)+$C755)<$C754,$C755,$C754-SUM($K755:P755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:Q755)+$C755)<$C754,$C755,$C754-SUM($K755:Q755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:R755)+$C755)<$C754,$C755,$C754-SUM($K755:R755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:S755)+$C755)<$C754,$C755,$C754-SUM($K755:S755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:T755)+$C755)<$C754,$C755,$C754-SUM($K755:T755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:U755)+$C755)<$C754,$C755,$C754-SUM($K755:U755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:V755)+$C755)<$C754,$C755,$C754-SUM($K755:V755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:W755)+$C755)<$C754,$C755,$C754-SUM($K755:W755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:X755)+$C755)<$C754,$C755,$C754-SUM($K755:X755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:Y755)+$C755)<$C754,$C755,$C754-SUM($K755:Y755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:Z755)+$C755)<$C754,$C755,$C754-SUM($K755:Z755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:AA755)+$C755)<$C754,$C755,$C754-SUM($K755:AA755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:AB755)+$C755)<$C754,$C755,$C754-SUM($K755:AB755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:AC755)+$C755)<$C754,$C755,$C754-SUM($K755:AC755)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C753=LataProjekcji,$E753>0),AND($C753=LataProjekcji,$E753=0,$D754<=10)),$E754,IF($C753<LataProjekcji,IF((SUM($K755:AD755)+$C755)<$C754,$C755,$C754-SUM($K755:AD755)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K755,0)","v":0},{"$f":"ROUND(K756+L755,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W756+X755,0)","v":0},{"$f":"ROUND(X756+Y755,0)","v":0},0,0,{"$f":"ROUND(AA756+AB755,0)","v":0},{"$f":"ROUND(AB756+AC755,0)","v":0},{"$f":"ROUND(AC756+AD755,0)","v":0},{"$f":"ROUND(AD756+AE755,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C753=LataProjekcji,ROUND($C754-K756,0),ROUND(IF(K755=0,0,$C754-K756),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C753=LataProjekcji,ROUND($C754-X756,0),ROUND(IF(X755=0,0,$C754-X756),0))","v":0},0,0,0,{"$f":"IF($C753=LataProjekcji,ROUND($C754-AB756,0),ROUND(IF(AB755=0,0,$C754-AB756),0))","v":0},0,0,0]
[]
[null,{"$f":"B139","v":""},{"$f":"C752+1","v":77},{"$f":"D752+1","v":169}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C759,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C759,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C759,0)<0,0,OFFSET($F$62,C759,0))","v":0},{"$f":"OFFSET($C$62,C759,0)","v":0},{"$f":"IF(D761>10,ROUND(($C762/12)*$E760,0),$C761)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C759,0)),0,IF(OFFSET($C$62,C759,0)>10,ROUND(C761*D762,0),IF(C761<0,0,C761)))","v":0},{"$f":"'Środki trwałe'!C1577","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C760=LataProjekcji,$E761,IF($C760=LataProjekcji,$C762,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:K762)+$C762)<$C761,$C762,$C761-SUM($K762:K762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:L762)+$C762)<$C761,$C762,$C761-SUM($K762:L762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:M762)+$C762)<$C761,$C762,$C761-SUM($K762:M762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:N762)+$C762)<$C761,$C762,$C761-SUM($K762:N762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:O762)+$C762)<$C761,$C762,$C761-SUM($K762:O762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:P762)+$C762)<$C761,$C762,$C761-SUM($K762:P762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:Q762)+$C762)<$C761,$C762,$C761-SUM($K762:Q762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:R762)+$C762)<$C761,$C762,$C761-SUM($K762:R762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:S762)+$C762)<$C761,$C762,$C761-SUM($K762:S762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:T762)+$C762)<$C761,$C762,$C761-SUM($K762:T762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:U762)+$C762)<$C761,$C762,$C761-SUM($K762:U762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:V762)+$C762)<$C761,$C762,$C761-SUM($K762:V762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:W762)+$C762)<$C761,$C762,$C761-SUM($K762:W762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:X762)+$C762)<$C761,$C762,$C761-SUM($K762:X762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:Y762)+$C762)<$C761,$C762,$C761-SUM($K762:Y762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:Z762)+$C762)<$C761,$C762,$C761-SUM($K762:Z762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:AA762)+$C762)<$C761,$C762,$C761-SUM($K762:AA762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:AB762)+$C762)<$C761,$C762,$C761-SUM($K762:AB762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:AC762)+$C762)<$C761,$C762,$C761-SUM($K762:AC762)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C760=LataProjekcji,$E760>0),AND($C760=LataProjekcji,$E760=0,$D761<=10)),$E761,IF($C760<LataProjekcji,IF((SUM($K762:AD762)+$C762)<$C761,$C762,$C761-SUM($K762:AD762)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K762,0)","v":0},{"$f":"ROUND(K763+L762,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W763+X762,0)","v":0},{"$f":"ROUND(X763+Y762,0)","v":0},0,0,{"$f":"ROUND(AA763+AB762,0)","v":0},{"$f":"ROUND(AB763+AC762,0)","v":0},{"$f":"ROUND(AC763+AD762,0)","v":0},{"$f":"ROUND(AD763+AE762,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C760=LataProjekcji,ROUND($C761-K763,0),ROUND(IF(K762=0,0,$C761-K763),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C760=LataProjekcji,ROUND($C761-X763,0),ROUND(IF(X762=0,0,$C761-X763),0))","v":0},0,0,0,{"$f":"IF($C760=LataProjekcji,ROUND($C761-AB763,0),ROUND(IF(AB762=0,0,$C761-AB763),0))","v":0},0,0,0]
[]
[null,{"$f":"B140","v":""},{"$f":"C759+1","v":78},{"$f":"D759+1","v":170}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C766,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C766,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C766,0)<0,0,OFFSET($F$62,C766,0))","v":0},{"$f":"OFFSET($C$62,C766,0)","v":0},{"$f":"IF(D768>10,ROUND(($C769/12)*$E767,0),$C768)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C766,0)),0,IF(OFFSET($C$62,C766,0)>10,ROUND(C768*D769,0),IF(C768<0,0,C768)))","v":0},{"$f":"'Środki trwałe'!C1584","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C767=LataProjekcji,$E768,IF($C767=LataProjekcji,$C769,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:K769)+$C769)<$C768,$C769,$C768-SUM($K769:K769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:L769)+$C769)<$C768,$C769,$C768-SUM($K769:L769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:M769)+$C769)<$C768,$C769,$C768-SUM($K769:M769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:N769)+$C769)<$C768,$C769,$C768-SUM($K769:N769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:O769)+$C769)<$C768,$C769,$C768-SUM($K769:O769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:P769)+$C769)<$C768,$C769,$C768-SUM($K769:P769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:Q769)+$C769)<$C768,$C769,$C768-SUM($K769:Q769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:R769)+$C769)<$C768,$C769,$C768-SUM($K769:R769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:S769)+$C769)<$C768,$C769,$C768-SUM($K769:S769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:T769)+$C769)<$C768,$C769,$C768-SUM($K769:T769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:U769)+$C769)<$C768,$C769,$C768-SUM($K769:U769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:V769)+$C769)<$C768,$C769,$C768-SUM($K769:V769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:W769)+$C769)<$C768,$C769,$C768-SUM($K769:W769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:X769)+$C769)<$C768,$C769,$C768-SUM($K769:X769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:Y769)+$C769)<$C768,$C769,$C768-SUM($K769:Y769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:Z769)+$C769)<$C768,$C769,$C768-SUM($K769:Z769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:AA769)+$C769)<$C768,$C769,$C768-SUM($K769:AA769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:AB769)+$C769)<$C768,$C769,$C768-SUM($K769:AB769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:AC769)+$C769)<$C768,$C769,$C768-SUM($K769:AC769)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C767=LataProjekcji,$E767>0),AND($C767=LataProjekcji,$E767=0,$D768<=10)),$E768,IF($C767<LataProjekcji,IF((SUM($K769:AD769)+$C769)<$C768,$C769,$C768-SUM($K769:AD769)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K769,0)","v":0},{"$f":"ROUND(K770+L769,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W770+X769,0)","v":0},{"$f":"ROUND(X770+Y769,0)","v":0},0,0,{"$f":"ROUND(AA770+AB769,0)","v":0},{"$f":"ROUND(AB770+AC769,0)","v":0},{"$f":"ROUND(AC770+AD769,0)","v":0},{"$f":"ROUND(AD770+AE769,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C767=LataProjekcji,ROUND($C768-K770,0),ROUND(IF(K769=0,0,$C768-K770),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C767=LataProjekcji,ROUND($C768-X770,0),ROUND(IF(X769=0,0,$C768-X770),0))","v":0},0,0,0,{"$f":"IF($C767=LataProjekcji,ROUND($C768-AB770,0),ROUND(IF(AB769=0,0,$C768-AB770),0))","v":0},0,0,0]
[]
[null,{"$f":"B141","v":""},{"$f":"C766+1","v":79},{"$f":"D766+1","v":171}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C773,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C773,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C773,0)<0,0,OFFSET($F$62,C773,0))","v":0},{"$f":"OFFSET($C$62,C773,0)","v":0},{"$f":"IF(D775>10,ROUND(($C776/12)*$E774,0),$C775)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C773,0)),0,IF(OFFSET($C$62,C773,0)>10,ROUND(C775*D776,0),IF(C775<0,0,C775)))","v":0},{"$f":"'Środki trwałe'!C1591","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C774=LataProjekcji,$E775,IF($C774=LataProjekcji,$C776,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:K776)+$C776)<$C775,$C776,$C775-SUM($K776:K776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:L776)+$C776)<$C775,$C776,$C775-SUM($K776:L776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:M776)+$C776)<$C775,$C776,$C775-SUM($K776:M776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:N776)+$C776)<$C775,$C776,$C775-SUM($K776:N776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:O776)+$C776)<$C775,$C776,$C775-SUM($K776:O776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:P776)+$C776)<$C775,$C776,$C775-SUM($K776:P776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:Q776)+$C776)<$C775,$C776,$C775-SUM($K776:Q776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:R776)+$C776)<$C775,$C776,$C775-SUM($K776:R776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:S776)+$C776)<$C775,$C776,$C775-SUM($K776:S776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:T776)+$C776)<$C775,$C776,$C775-SUM($K776:T776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:U776)+$C776)<$C775,$C776,$C775-SUM($K776:U776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:V776)+$C776)<$C775,$C776,$C775-SUM($K776:V776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:W776)+$C776)<$C775,$C776,$C775-SUM($K776:W776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:X776)+$C776)<$C775,$C776,$C775-SUM($K776:X776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:Y776)+$C776)<$C775,$C776,$C775-SUM($K776:Y776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:Z776)+$C776)<$C775,$C776,$C775-SUM($K776:Z776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:AA776)+$C776)<$C775,$C776,$C775-SUM($K776:AA776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:AB776)+$C776)<$C775,$C776,$C775-SUM($K776:AB776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:AC776)+$C776)<$C775,$C776,$C775-SUM($K776:AC776)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C774=LataProjekcji,$E774>0),AND($C774=LataProjekcji,$E774=0,$D775<=10)),$E775,IF($C774<LataProjekcji,IF((SUM($K776:AD776)+$C776)<$C775,$C776,$C775-SUM($K776:AD776)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K776,0)","v":0},{"$f":"ROUND(K777+L776,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W777+X776,0)","v":0},{"$f":"ROUND(X777+Y776,0)","v":0},0,0,{"$f":"ROUND(AA777+AB776,0)","v":0},{"$f":"ROUND(AB777+AC776,0)","v":0},{"$f":"ROUND(AC777+AD776,0)","v":0},{"$f":"ROUND(AD777+AE776,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C774=LataProjekcji,ROUND($C775-K777,0),ROUND(IF(K776=0,0,$C775-K777),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C774=LataProjekcji,ROUND($C775-X777,0),ROUND(IF(X776=0,0,$C775-X777),0))","v":0},0,0,0,{"$f":"IF($C774=LataProjekcji,ROUND($C775-AB777,0),ROUND(IF(AB776=0,0,$C775-AB777),0))","v":0},0,0,0]
[]
[null,{"$f":"B142","v":""},{"$f":"C773+1","v":80},{"$f":"D773+1","v":172}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C780,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C780,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C780,0)<0,0,OFFSET($F$62,C780,0))","v":0},{"$f":"OFFSET($C$62,C780,0)","v":0},{"$f":"IF(D782>10,ROUND(($C783/12)*$E781,0),$C782)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C780,0)),0,IF(OFFSET($C$62,C780,0)>10,ROUND(C782*D783,0),IF(C782<0,0,C782)))","v":0},{"$f":"'Środki trwałe'!C1598","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C781=LataProjekcji,$E782,IF($C781=LataProjekcji,$C783,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:K783)+$C783)<$C782,$C783,$C782-SUM($K783:K783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:L783)+$C783)<$C782,$C783,$C782-SUM($K783:L783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:M783)+$C783)<$C782,$C783,$C782-SUM($K783:M783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:N783)+$C783)<$C782,$C783,$C782-SUM($K783:N783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:O783)+$C783)<$C782,$C783,$C782-SUM($K783:O783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:P783)+$C783)<$C782,$C783,$C782-SUM($K783:P783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:Q783)+$C783)<$C782,$C783,$C782-SUM($K783:Q783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:R783)+$C783)<$C782,$C783,$C782-SUM($K783:R783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:S783)+$C783)<$C782,$C783,$C782-SUM($K783:S783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:T783)+$C783)<$C782,$C783,$C782-SUM($K783:T783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:U783)+$C783)<$C782,$C783,$C782-SUM($K783:U783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:V783)+$C783)<$C782,$C783,$C782-SUM($K783:V783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:W783)+$C783)<$C782,$C783,$C782-SUM($K783:W783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:X783)+$C783)<$C782,$C783,$C782-SUM($K783:X783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:Y783)+$C783)<$C782,$C783,$C782-SUM($K783:Y783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:Z783)+$C783)<$C782,$C783,$C782-SUM($K783:Z783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:AA783)+$C783)<$C782,$C783,$C782-SUM($K783:AA783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:AB783)+$C783)<$C782,$C783,$C782-SUM($K783:AB783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:AC783)+$C783)<$C782,$C783,$C782-SUM($K783:AC783)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C781=LataProjekcji,$E781>0),AND($C781=LataProjekcji,$E781=0,$D782<=10)),$E782,IF($C781<LataProjekcji,IF((SUM($K783:AD783)+$C783)<$C782,$C783,$C782-SUM($K783:AD783)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K783,0)","v":0},{"$f":"ROUND(K784+L783,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W784+X783,0)","v":0},{"$f":"ROUND(X784+Y783,0)","v":0},0,0,{"$f":"ROUND(AA784+AB783,0)","v":0},{"$f":"ROUND(AB784+AC783,0)","v":0},{"$f":"ROUND(AC784+AD783,0)","v":0},{"$f":"ROUND(AD784+AE783,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C781=LataProjekcji,ROUND($C782-K784,0),ROUND(IF(K783=0,0,$C782-K784),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C781=LataProjekcji,ROUND($C782-X784,0),ROUND(IF(X783=0,0,$C782-X784),0))","v":0},0,0,0,{"$f":"IF($C781=LataProjekcji,ROUND($C782-AB784,0),ROUND(IF(AB783=0,0,$C782-AB784),0))","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"urządzenia techniczne i maszyny ",89,223,"ile miesiący do końca roku",null,"niekwalifikowalne",null,"spr"]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C791,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C791,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0},null,{"$f":"C196-F792","v":0},null,{"$f":"C196-F792-G792","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C791,0)<0,0,OFFSET($F$62,C791,0))","v":0},{"$f":"OFFSET($C$62,C791,0)","v":""},{"$f":"IF(D793>10,ROUND(($C794/12)*$E792,0),$C793)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C791,0)),0,IF(OFFSET($C$62,C791,0)>10,ROUND(C793*D794,0),IF(C793<0,0,C793)))","v":0},{"$f":"'Środki trwałe'!C1611","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C792=LataProjekcji,$E793,IF($C792=LataProjekcji,$C794,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:K794)+$C794)<$C793,$C794,$C793-SUM($K794:K794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:L794)+$C794)<$C793,$C794,$C793-SUM($K794:L794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:M794)+$C794)<$C793,$C794,$C793-SUM($K794:M794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:N794)+$C794)<$C793,$C794,$C793-SUM($K794:N794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:O794)+$C794)<$C793,$C794,$C793-SUM($K794:O794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:P794)+$C794)<$C793,$C794,$C793-SUM($K794:P794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:Q794)+$C794)<$C793,$C794,$C793-SUM($K794:Q794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:R794)+$C794)<$C793,$C794,$C793-SUM($K794:R794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:S794)+$C794)<$C793,$C794,$C793-SUM($K794:S794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:T794)+$C794)<$C793,$C794,$C793-SUM($K794:T794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:U794)+$C794)<$C793,$C794,$C793-SUM($K794:U794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:V794)+$C794)<$C793,$C794,$C793-SUM($K794:V794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:W794)+$C794)<$C793,$C794,$C793-SUM($K794:W794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:X794)+$C794)<$C793,$C794,$C793-SUM($K794:X794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:Y794)+$C794)<$C793,$C794,$C793-SUM($K794:Y794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:Z794)+$C794)<$C793,$C794,$C793-SUM($K794:Z794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:AA794)+$C794)<$C793,$C794,$C793-SUM($K794:AA794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:AB794)+$C794)<$C793,$C794,$C793-SUM($K794:AB794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:AC794)+$C794)<$C793,$C794,$C793-SUM($K794:AC794)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C792=LataProjekcji,$E792>0),AND($C792=LataProjekcji,$E792=0,$D793<=10)),$E793,IF($C792<LataProjekcji,IF((SUM($K794:AD794)+$C794)<$C793,$C794,$C793-SUM($K794:AD794)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K794,0)","v":0},{"$f":"ROUND(K795+L794,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W795+X794,0)","v":0},{"$f":"ROUND(X795+Y794,0)","v":0},0,0,{"$f":"ROUND(AA795+AB794,0)","v":0},{"$f":"ROUND(AB795+AC794,0)","v":0},{"$f":"ROUND(AC795+AD794,0)","v":0},{"$f":"ROUND(AD795+AE794,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C792=LataProjekcji,ROUND($C793-K795,0),ROUND(IF(K794=0,0,$C793-K795),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C792=LataProjekcji,ROUND($C793-X795,0),ROUND(IF(X794=0,0,$C793-X795),0))","v":0},0,0,0,{"$f":"IF($C792=LataProjekcji,ROUND($C793-AB795,0),ROUND(IF(AB794=0,0,$C793-AB795),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C791+1","v":90},{"$f":"D791+1","v":224}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C798,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C798,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C798,0)<0,0,OFFSET($F$62,C798,0))","v":0},{"$f":"OFFSET($C$62,C798,0)","v":""},{"$f":"IF(D800>10,ROUND(($C801/12)*$E799,0),$C800)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C798,0)),0,IF(OFFSET($C$62,C798,0)>10,ROUND(C800*D801,0),IF(C800<0,0,C800)))","v":0},{"$f":"'Środki trwałe'!C1618","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C799=LataProjekcji,$E800,IF($C799=LataProjekcji,$C801,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:K801)+$C801)<$C800,$C801,$C800-SUM($K801:K801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:L801)+$C801)<$C800,$C801,$C800-SUM($K801:L801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:M801)+$C801)<$C800,$C801,$C800-SUM($K801:M801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:N801)+$C801)<$C800,$C801,$C800-SUM($K801:N801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:O801)+$C801)<$C800,$C801,$C800-SUM($K801:O801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:P801)+$C801)<$C800,$C801,$C800-SUM($K801:P801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:Q801)+$C801)<$C800,$C801,$C800-SUM($K801:Q801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:R801)+$C801)<$C800,$C801,$C800-SUM($K801:R801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:S801)+$C801)<$C800,$C801,$C800-SUM($K801:S801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:T801)+$C801)<$C800,$C801,$C800-SUM($K801:T801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:U801)+$C801)<$C800,$C801,$C800-SUM($K801:U801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:V801)+$C801)<$C800,$C801,$C800-SUM($K801:V801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:W801)+$C801)<$C800,$C801,$C800-SUM($K801:W801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:X801)+$C801)<$C800,$C801,$C800-SUM($K801:X801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:Y801)+$C801)<$C800,$C801,$C800-SUM($K801:Y801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:Z801)+$C801)<$C800,$C801,$C800-SUM($K801:Z801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:AA801)+$C801)<$C800,$C801,$C800-SUM($K801:AA801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:AB801)+$C801)<$C800,$C801,$C800-SUM($K801:AB801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:AC801)+$C801)<$C800,$C801,$C800-SUM($K801:AC801)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C799=LataProjekcji,$E799>0),AND($C799=LataProjekcji,$E799=0,$D800<=10)),$E800,IF($C799<LataProjekcji,IF((SUM($K801:AD801)+$C801)<$C800,$C801,$C800-SUM($K801:AD801)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K801,0)","v":0},{"$f":"ROUND(K802+L801,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W802+X801,0)","v":0},{"$f":"ROUND(X802+Y801,0)","v":0},0,0,{"$f":"ROUND(AA802+AB801,0)","v":0},{"$f":"ROUND(AB802+AC801,0)","v":0},{"$f":"ROUND(AC802+AD801,0)","v":0},{"$f":"ROUND(AD802+AE801,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C799=LataProjekcji,ROUND($C800-K802,0),ROUND(IF(K801=0,0,$C800-K802),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C799=LataProjekcji,ROUND($C800-X802,0),ROUND(IF(X801=0,0,$C800-X802),0))","v":0},0,0,0,{"$f":"IF($C799=LataProjekcji,ROUND($C800-AB802,0),ROUND(IF(AB801=0,0,$C800-AB802),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C798+1","v":91},{"$f":"D798+1","v":225}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C805,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C805,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C805,0)<0,0,OFFSET($F$62,C805,0))","v":0},{"$f":"OFFSET($C$62,C805,0)","v":""},{"$f":"IF(D807>10,ROUND(($C808/12)*$E806,0),$C807)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C805,0)),0,IF(OFFSET($C$62,C805,0)>10,ROUND(C807*D808,0),IF(C807<0,0,C807)))","v":0},{"$f":"'Środki trwałe'!C1625","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C806=LataProjekcji,$E807,IF($C806=LataProjekcji,$C808,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:K808)+$C808)<$C807,$C808,$C807-SUM($K808:K808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:L808)+$C808)<$C807,$C808,$C807-SUM($K808:L808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:M808)+$C808)<$C807,$C808,$C807-SUM($K808:M808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:N808)+$C808)<$C807,$C808,$C807-SUM($K808:N808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:O808)+$C808)<$C807,$C808,$C807-SUM($K808:O808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:P808)+$C808)<$C807,$C808,$C807-SUM($K808:P808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:Q808)+$C808)<$C807,$C808,$C807-SUM($K808:Q808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:R808)+$C808)<$C807,$C808,$C807-SUM($K808:R808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:S808)+$C808)<$C807,$C808,$C807-SUM($K808:S808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:T808)+$C808)<$C807,$C808,$C807-SUM($K808:T808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:U808)+$C808)<$C807,$C808,$C807-SUM($K808:U808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:V808)+$C808)<$C807,$C808,$C807-SUM($K808:V808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:W808)+$C808)<$C807,$C808,$C807-SUM($K808:W808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:X808)+$C808)<$C807,$C808,$C807-SUM($K808:X808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:Y808)+$C808)<$C807,$C808,$C807-SUM($K808:Y808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:Z808)+$C808)<$C807,$C808,$C807-SUM($K808:Z808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:AA808)+$C808)<$C807,$C808,$C807-SUM($K808:AA808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:AB808)+$C808)<$C807,$C808,$C807-SUM($K808:AB808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:AC808)+$C808)<$C807,$C808,$C807-SUM($K808:AC808)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C806=LataProjekcji,$E806>0),AND($C806=LataProjekcji,$E806=0,$D807<=10)),$E807,IF($C806<LataProjekcji,IF((SUM($K808:AD808)+$C808)<$C807,$C808,$C807-SUM($K808:AD808)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K808,0)","v":0},{"$f":"ROUND(K809+L808,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W809+X808,0)","v":0},{"$f":"ROUND(X809+Y808,0)","v":0},0,0,{"$f":"ROUND(AA809+AB808,0)","v":0},{"$f":"ROUND(AB809+AC808,0)","v":0},{"$f":"ROUND(AC809+AD808,0)","v":0},{"$f":"ROUND(AD809+AE808,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C806=LataProjekcji,ROUND($C807-K809,0),ROUND(IF(K808=0,0,$C807-K809),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C806=LataProjekcji,ROUND($C807-X809,0),ROUND(IF(X808=0,0,$C807-X809),0))","v":0},0,0,0,{"$f":"IF($C806=LataProjekcji,ROUND($C807-AB809,0),ROUND(IF(AB808=0,0,$C807-AB809),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C805+1","v":92},{"$f":"D805+1","v":226}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C812,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C812,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C812,0)<0,0,OFFSET($F$62,C812,0))","v":0},{"$f":"OFFSET($C$62,C812,0)","v":""},{"$f":"IF(D814>10,ROUND(($C815/12)*$E813,0),$C814)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C812,0)),0,IF(OFFSET($C$62,C812,0)>10,ROUND(C814*D815,0),IF(C814<0,0,C814)))","v":0},{"$f":"'Środki trwałe'!C1632","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C813=LataProjekcji,$E814,IF($C813=LataProjekcji,$C815,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:K815)+$C815)<$C814,$C815,$C814-SUM($K815:K815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:L815)+$C815)<$C814,$C815,$C814-SUM($K815:L815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:M815)+$C815)<$C814,$C815,$C814-SUM($K815:M815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:N815)+$C815)<$C814,$C815,$C814-SUM($K815:N815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:O815)+$C815)<$C814,$C815,$C814-SUM($K815:O815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:P815)+$C815)<$C814,$C815,$C814-SUM($K815:P815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:Q815)+$C815)<$C814,$C815,$C814-SUM($K815:Q815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:R815)+$C815)<$C814,$C815,$C814-SUM($K815:R815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:S815)+$C815)<$C814,$C815,$C814-SUM($K815:S815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:T815)+$C815)<$C814,$C815,$C814-SUM($K815:T815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:U815)+$C815)<$C814,$C815,$C814-SUM($K815:U815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:V815)+$C815)<$C814,$C815,$C814-SUM($K815:V815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:W815)+$C815)<$C814,$C815,$C814-SUM($K815:W815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:X815)+$C815)<$C814,$C815,$C814-SUM($K815:X815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:Y815)+$C815)<$C814,$C815,$C814-SUM($K815:Y815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:Z815)+$C815)<$C814,$C815,$C814-SUM($K815:Z815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:AA815)+$C815)<$C814,$C815,$C814-SUM($K815:AA815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:AB815)+$C815)<$C814,$C815,$C814-SUM($K815:AB815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:AC815)+$C815)<$C814,$C815,$C814-SUM($K815:AC815)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C813=LataProjekcji,$E813>0),AND($C813=LataProjekcji,$E813=0,$D814<=10)),$E814,IF($C813<LataProjekcji,IF((SUM($K815:AD815)+$C815)<$C814,$C815,$C814-SUM($K815:AD815)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K815,0)","v":0},{"$f":"ROUND(K816+L815,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W816+X815,0)","v":0},{"$f":"ROUND(X816+Y815,0)","v":0},0,0,{"$f":"ROUND(AA816+AB815,0)","v":0},{"$f":"ROUND(AB816+AC815,0)","v":0},{"$f":"ROUND(AC816+AD815,0)","v":0},{"$f":"ROUND(AD816+AE815,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C813=LataProjekcji,ROUND($C814-K816,0),ROUND(IF(K815=0,0,$C814-K816),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C813=LataProjekcji,ROUND($C814-X816,0),ROUND(IF(X815=0,0,$C814-X816),0))","v":0},0,0,0,{"$f":"IF($C813=LataProjekcji,ROUND($C814-AB816,0),ROUND(IF(AB815=0,0,$C814-AB816),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C812+1","v":93},{"$f":"D812+1","v":227}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C819,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C819,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C819,0)<0,0,OFFSET($F$62,C819,0))","v":0},{"$f":"OFFSET($C$62,C819,0)","v":""},{"$f":"IF(D821>10,ROUND(($C822/12)*$E820,0),$C821)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C819,0)),0,IF(OFFSET($C$62,C819,0)>10,ROUND(C821*D822,0),IF(C821<0,0,C821)))","v":0},{"$f":"'Środki trwałe'!C1639","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C820=LataProjekcji,$E821,IF($C820=LataProjekcji,$C822,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:K822)+$C822)<$C821,$C822,$C821-SUM($K822:K822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:L822)+$C822)<$C821,$C822,$C821-SUM($K822:L822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:M822)+$C822)<$C821,$C822,$C821-SUM($K822:M822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:N822)+$C822)<$C821,$C822,$C821-SUM($K822:N822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:O822)+$C822)<$C821,$C822,$C821-SUM($K822:O822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:P822)+$C822)<$C821,$C822,$C821-SUM($K822:P822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:Q822)+$C822)<$C821,$C822,$C821-SUM($K822:Q822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:R822)+$C822)<$C821,$C822,$C821-SUM($K822:R822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:S822)+$C822)<$C821,$C822,$C821-SUM($K822:S822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:T822)+$C822)<$C821,$C822,$C821-SUM($K822:T822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:U822)+$C822)<$C821,$C822,$C821-SUM($K822:U822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:V822)+$C822)<$C821,$C822,$C821-SUM($K822:V822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:W822)+$C822)<$C821,$C822,$C821-SUM($K822:W822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:X822)+$C822)<$C821,$C822,$C821-SUM($K822:X822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:Y822)+$C822)<$C821,$C822,$C821-SUM($K822:Y822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:Z822)+$C822)<$C821,$C822,$C821-SUM($K822:Z822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:AA822)+$C822)<$C821,$C822,$C821-SUM($K822:AA822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:AB822)+$C822)<$C821,$C822,$C821-SUM($K822:AB822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:AC822)+$C822)<$C821,$C822,$C821-SUM($K822:AC822)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C820=LataProjekcji,$E820>0),AND($C820=LataProjekcji,$E820=0,$D821<=10)),$E821,IF($C820<LataProjekcji,IF((SUM($K822:AD822)+$C822)<$C821,$C822,$C821-SUM($K822:AD822)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K822,0)","v":0},{"$f":"ROUND(K823+L822,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W823+X822,0)","v":0},{"$f":"ROUND(X823+Y822,0)","v":0},0,0,{"$f":"ROUND(AA823+AB822,0)","v":0},{"$f":"ROUND(AB823+AC822,0)","v":0},{"$f":"ROUND(AC823+AD822,0)","v":0},{"$f":"ROUND(AD823+AE822,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C820=LataProjekcji,ROUND($C821-K823,0),ROUND(IF(K822=0,0,$C821-K823),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C820=LataProjekcji,ROUND($C821-X823,0),ROUND(IF(X822=0,0,$C821-X823),0))","v":0},0,0,0,{"$f":"IF($C820=LataProjekcji,ROUND($C821-AB823,0),ROUND(IF(AB822=0,0,$C821-AB823),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C819+1","v":94},{"$f":"D819+1","v":228}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C826,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C826,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C826,0)<0,0,OFFSET($F$62,C826,0))","v":0},{"$f":"OFFSET($C$62,C826,0)","v":""},{"$f":"IF(D828>10,ROUND(($C829/12)*$E827,0),$C828)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C826,0)),0,IF(OFFSET($C$62,C826,0)>10,ROUND(C828*D829,0),IF(C828<0,0,C828)))","v":0},{"$f":"'Środki trwałe'!C1646","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C827=LataProjekcji,$E828,IF($C827=LataProjekcji,$C829,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:K829)+$C829)<$C828,$C829,$C828-SUM($K829:K829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:L829)+$C829)<$C828,$C829,$C828-SUM($K829:L829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:M829)+$C829)<$C828,$C829,$C828-SUM($K829:M829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:N829)+$C829)<$C828,$C829,$C828-SUM($K829:N829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:O829)+$C829)<$C828,$C829,$C828-SUM($K829:O829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:P829)+$C829)<$C828,$C829,$C828-SUM($K829:P829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:Q829)+$C829)<$C828,$C829,$C828-SUM($K829:Q829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:R829)+$C829)<$C828,$C829,$C828-SUM($K829:R829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:S829)+$C829)<$C828,$C829,$C828-SUM($K829:S829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:T829)+$C829)<$C828,$C829,$C828-SUM($K829:T829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:U829)+$C829)<$C828,$C829,$C828-SUM($K829:U829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:V829)+$C829)<$C828,$C829,$C828-SUM($K829:V829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:W829)+$C829)<$C828,$C829,$C828-SUM($K829:W829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:X829)+$C829)<$C828,$C829,$C828-SUM($K829:X829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:Y829)+$C829)<$C828,$C829,$C828-SUM($K829:Y829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:Z829)+$C829)<$C828,$C829,$C828-SUM($K829:Z829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:AA829)+$C829)<$C828,$C829,$C828-SUM($K829:AA829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:AB829)+$C829)<$C828,$C829,$C828-SUM($K829:AB829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:AC829)+$C829)<$C828,$C829,$C828-SUM($K829:AC829)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C827=LataProjekcji,$E827>0),AND($C827=LataProjekcji,$E827=0,$D828<=10)),$E828,IF($C827<LataProjekcji,IF((SUM($K829:AD829)+$C829)<$C828,$C829,$C828-SUM($K829:AD829)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K829,0)","v":0},{"$f":"ROUND(K830+L829,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W830+X829,0)","v":0},{"$f":"ROUND(X830+Y829,0)","v":0},0,0,{"$f":"ROUND(AA830+AB829,0)","v":0},{"$f":"ROUND(AB830+AC829,0)","v":0},{"$f":"ROUND(AC830+AD829,0)","v":0},{"$f":"ROUND(AD830+AE829,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C827=LataProjekcji,ROUND($C828-K830,0),ROUND(IF(K829=0,0,$C828-K830),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C827=LataProjekcji,ROUND($C828-X830,0),ROUND(IF(X829=0,0,$C828-X830),0))","v":0},0,0,0,{"$f":"IF($C827=LataProjekcji,ROUND($C828-AB830,0),ROUND(IF(AB829=0,0,$C828-AB830),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C826+1","v":95},{"$f":"D826+1","v":229}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C833,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C833,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C833,0)<0,0,OFFSET($F$62,C833,0))","v":0},{"$f":"OFFSET($C$62,C833,0)","v":""},{"$f":"IF(D835>10,ROUND(($C836/12)*$E834,0),$C835)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C833,0)),0,IF(OFFSET($C$62,C833,0)>10,ROUND(C835*D836,0),IF(C835<0,0,C835)))","v":0},{"$f":"'Środki trwałe'!C1653","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C834=LataProjekcji,$E835,IF($C834=LataProjekcji,$C836,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:K836)+$C836)<$C835,$C836,$C835-SUM($K836:K836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:L836)+$C836)<$C835,$C836,$C835-SUM($K836:L836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:M836)+$C836)<$C835,$C836,$C835-SUM($K836:M836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:N836)+$C836)<$C835,$C836,$C835-SUM($K836:N836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:O836)+$C836)<$C835,$C836,$C835-SUM($K836:O836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:P836)+$C836)<$C835,$C836,$C835-SUM($K836:P836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:Q836)+$C836)<$C835,$C836,$C835-SUM($K836:Q836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:R836)+$C836)<$C835,$C836,$C835-SUM($K836:R836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:S836)+$C836)<$C835,$C836,$C835-SUM($K836:S836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:T836)+$C836)<$C835,$C836,$C835-SUM($K836:T836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:U836)+$C836)<$C835,$C836,$C835-SUM($K836:U836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:V836)+$C836)<$C835,$C836,$C835-SUM($K836:V836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:W836)+$C836)<$C835,$C836,$C835-SUM($K836:W836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:X836)+$C836)<$C835,$C836,$C835-SUM($K836:X836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:Y836)+$C836)<$C835,$C836,$C835-SUM($K836:Y836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:Z836)+$C836)<$C835,$C836,$C835-SUM($K836:Z836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:AA836)+$C836)<$C835,$C836,$C835-SUM($K836:AA836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:AB836)+$C836)<$C835,$C836,$C835-SUM($K836:AB836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:AC836)+$C836)<$C835,$C836,$C835-SUM($K836:AC836)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C834=LataProjekcji,$E834>0),AND($C834=LataProjekcji,$E834=0,$D835<=10)),$E835,IF($C834<LataProjekcji,IF((SUM($K836:AD836)+$C836)<$C835,$C836,$C835-SUM($K836:AD836)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K836,0)","v":0},{"$f":"ROUND(K837+L836,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W837+X836,0)","v":0},{"$f":"ROUND(X837+Y836,0)","v":0},0,0,{"$f":"ROUND(AA837+AB836,0)","v":0},{"$f":"ROUND(AB837+AC836,0)","v":0},{"$f":"ROUND(AC837+AD836,0)","v":0},{"$f":"ROUND(AD837+AE836,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C834=LataProjekcji,ROUND($C835-K837,0),ROUND(IF(K836=0,0,$C835-K837),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C834=LataProjekcji,ROUND($C835-X837,0),ROUND(IF(X836=0,0,$C835-X837),0))","v":0},0,0,0,{"$f":"IF($C834=LataProjekcji,ROUND($C835-AB837,0),ROUND(IF(AB836=0,0,$C835-AB837),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C833+1","v":96},{"$f":"D833+1","v":230}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C840,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C840,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C840,0)<0,0,OFFSET($F$62,C840,0))","v":0},{"$f":"OFFSET($C$62,C840,0)","v":""},{"$f":"IF(D842>10,ROUND(($C843/12)*$E841,0),$C842)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C840,0)),0,IF(OFFSET($C$62,C840,0)>10,ROUND(C842*D843,0),IF(C842<0,0,C842)))","v":0},{"$f":"'Środki trwałe'!C1660","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C841=LataProjekcji,$E842,IF($C841=LataProjekcji,$C843,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:K843)+$C843)<$C842,$C843,$C842-SUM($K843:K843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:L843)+$C843)<$C842,$C843,$C842-SUM($K843:L843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:M843)+$C843)<$C842,$C843,$C842-SUM($K843:M843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:N843)+$C843)<$C842,$C843,$C842-SUM($K843:N843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:O843)+$C843)<$C842,$C843,$C842-SUM($K843:O843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:P843)+$C843)<$C842,$C843,$C842-SUM($K843:P843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:Q843)+$C843)<$C842,$C843,$C842-SUM($K843:Q843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:R843)+$C843)<$C842,$C843,$C842-SUM($K843:R843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:S843)+$C843)<$C842,$C843,$C842-SUM($K843:S843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:T843)+$C843)<$C842,$C843,$C842-SUM($K843:T843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:U843)+$C843)<$C842,$C843,$C842-SUM($K843:U843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:V843)+$C843)<$C842,$C843,$C842-SUM($K843:V843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:W843)+$C843)<$C842,$C843,$C842-SUM($K843:W843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:X843)+$C843)<$C842,$C843,$C842-SUM($K843:X843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:Y843)+$C843)<$C842,$C843,$C842-SUM($K843:Y843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:Z843)+$C843)<$C842,$C843,$C842-SUM($K843:Z843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:AA843)+$C843)<$C842,$C843,$C842-SUM($K843:AA843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:AB843)+$C843)<$C842,$C843,$C842-SUM($K843:AB843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:AC843)+$C843)<$C842,$C843,$C842-SUM($K843:AC843)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C841=LataProjekcji,$E841>0),AND($C841=LataProjekcji,$E841=0,$D842<=10)),$E842,IF($C841<LataProjekcji,IF((SUM($K843:AD843)+$C843)<$C842,$C843,$C842-SUM($K843:AD843)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K843,0)","v":0},{"$f":"ROUND(K844+L843,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W844+X843,0)","v":0},{"$f":"ROUND(X844+Y843,0)","v":0},0,0,{"$f":"ROUND(AA844+AB843,0)","v":0},{"$f":"ROUND(AB844+AC843,0)","v":0},{"$f":"ROUND(AC844+AD843,0)","v":0},{"$f":"ROUND(AD844+AE843,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C841=LataProjekcji,ROUND($C842-K844,0),ROUND(IF(K843=0,0,$C842-K844),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C841=LataProjekcji,ROUND($C842-X844,0),ROUND(IF(X843=0,0,$C842-X844),0))","v":0},0,0,0,{"$f":"IF($C841=LataProjekcji,ROUND($C842-AB844,0),ROUND(IF(AB843=0,0,$C842-AB844),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C840+1","v":97},{"$f":"D840+1","v":231}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C847,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C847,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C847,0)<0,0,OFFSET($F$62,C847,0))","v":0},{"$f":"OFFSET($C$62,C847,0)","v":""},{"$f":"IF(D849>10,ROUND(($C850/12)*$E848,0),$C849)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C847,0)),0,IF(OFFSET($C$62,C847,0)>10,ROUND(C849*D850,0),IF(C849<0,0,C849)))","v":0},{"$f":"'Środki trwałe'!C1667","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C848=LataProjekcji,$E849,IF($C848=LataProjekcji,$C850,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:K850)+$C850)<$C849,$C850,$C849-SUM($K850:K850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:L850)+$C850)<$C849,$C850,$C849-SUM($K850:L850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:M850)+$C850)<$C849,$C850,$C849-SUM($K850:M850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:N850)+$C850)<$C849,$C850,$C849-SUM($K850:N850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:O850)+$C850)<$C849,$C850,$C849-SUM($K850:O850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:P850)+$C850)<$C849,$C850,$C849-SUM($K850:P850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:Q850)+$C850)<$C849,$C850,$C849-SUM($K850:Q850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:R850)+$C850)<$C849,$C850,$C849-SUM($K850:R850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:S850)+$C850)<$C849,$C850,$C849-SUM($K850:S850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:T850)+$C850)<$C849,$C850,$C849-SUM($K850:T850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:U850)+$C850)<$C849,$C850,$C849-SUM($K850:U850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:V850)+$C850)<$C849,$C850,$C849-SUM($K850:V850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:W850)+$C850)<$C849,$C850,$C849-SUM($K850:W850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:X850)+$C850)<$C849,$C850,$C849-SUM($K850:X850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:Y850)+$C850)<$C849,$C850,$C849-SUM($K850:Y850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:Z850)+$C850)<$C849,$C850,$C849-SUM($K850:Z850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:AA850)+$C850)<$C849,$C850,$C849-SUM($K850:AA850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:AB850)+$C850)<$C849,$C850,$C849-SUM($K850:AB850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:AC850)+$C850)<$C849,$C850,$C849-SUM($K850:AC850)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C848=LataProjekcji,$E848>0),AND($C848=LataProjekcji,$E848=0,$D849<=10)),$E849,IF($C848<LataProjekcji,IF((SUM($K850:AD850)+$C850)<$C849,$C850,$C849-SUM($K850:AD850)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K850,0)","v":0},{"$f":"ROUND(K851+L850,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W851+X850,0)","v":0},{"$f":"ROUND(X851+Y850,0)","v":0},0,0,{"$f":"ROUND(AA851+AB850,0)","v":0},{"$f":"ROUND(AB851+AC850,0)","v":0},{"$f":"ROUND(AC851+AD850,0)","v":0},{"$f":"ROUND(AD851+AE850,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C848=LataProjekcji,ROUND($C849-K851,0),ROUND(IF(K850=0,0,$C849-K851),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C848=LataProjekcji,ROUND($C849-X851,0),ROUND(IF(X850=0,0,$C849-X851),0))","v":0},0,0,0,{"$f":"IF($C848=LataProjekcji,ROUND($C849-AB851,0),ROUND(IF(AB850=0,0,$C849-AB851),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C847+1","v":98},{"$f":"D847+1","v":232}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C854,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C854,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C854,0)<0,0,OFFSET($F$62,C854,0))","v":0},{"$f":"OFFSET($C$62,C854,0)","v":""},{"$f":"IF(D856>10,ROUND(($C857/12)*$E855,0),$C856)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C854,0)),0,IF(OFFSET($C$62,C854,0)>10,ROUND(C856*D857,0),IF(C856<0,0,C856)))","v":0},{"$f":"'Środki trwałe'!C1674","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C855=LataProjekcji,$E856,IF($C855=LataProjekcji,$C857,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:K857)+$C857)<$C856,$C857,$C856-SUM($K857:K857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:L857)+$C857)<$C856,$C857,$C856-SUM($K857:L857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:M857)+$C857)<$C856,$C857,$C856-SUM($K857:M857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:N857)+$C857)<$C856,$C857,$C856-SUM($K857:N857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:O857)+$C857)<$C856,$C857,$C856-SUM($K857:O857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:P857)+$C857)<$C856,$C857,$C856-SUM($K857:P857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:Q857)+$C857)<$C856,$C857,$C856-SUM($K857:Q857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:R857)+$C857)<$C856,$C857,$C856-SUM($K857:R857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:S857)+$C857)<$C856,$C857,$C856-SUM($K857:S857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:T857)+$C857)<$C856,$C857,$C856-SUM($K857:T857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:U857)+$C857)<$C856,$C857,$C856-SUM($K857:U857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:V857)+$C857)<$C856,$C857,$C856-SUM($K857:V857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:W857)+$C857)<$C856,$C857,$C856-SUM($K857:W857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:X857)+$C857)<$C856,$C857,$C856-SUM($K857:X857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:Y857)+$C857)<$C856,$C857,$C856-SUM($K857:Y857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:Z857)+$C857)<$C856,$C857,$C856-SUM($K857:Z857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:AA857)+$C857)<$C856,$C857,$C856-SUM($K857:AA857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:AB857)+$C857)<$C856,$C857,$C856-SUM($K857:AB857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:AC857)+$C857)<$C856,$C857,$C856-SUM($K857:AC857)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C855=LataProjekcji,$E855>0),AND($C855=LataProjekcji,$E855=0,$D856<=10)),$E856,IF($C855<LataProjekcji,IF((SUM($K857:AD857)+$C857)<$C856,$C857,$C856-SUM($K857:AD857)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K857,0)","v":0},{"$f":"ROUND(K858+L857,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W858+X857,0)","v":0},{"$f":"ROUND(X858+Y857,0)","v":0},0,0,{"$f":"ROUND(AA858+AB857,0)","v":0},{"$f":"ROUND(AB858+AC857,0)","v":0},{"$f":"ROUND(AC858+AD857,0)","v":0},{"$f":"ROUND(AD858+AE857,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C855=LataProjekcji,ROUND($C856-K858,0),ROUND(IF(K857=0,0,$C856-K858),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C855=LataProjekcji,ROUND($C856-X858,0),ROUND(IF(X857=0,0,$C856-X858),0))","v":0},0,0,0,{"$f":"IF($C855=LataProjekcji,ROUND($C856-AB858,0),ROUND(IF(AB857=0,0,$C856-AB858),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C854+1","v":99},{"$f":"D854+1","v":233}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C861,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C861,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C861,0)<0,0,OFFSET($F$62,C861,0))","v":0},{"$f":"OFFSET($C$62,C861,0)","v":""},{"$f":"IF(D863>10,ROUND(($C864/12)*$E862,0),$C863)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C861,0)),0,IF(OFFSET($C$62,C861,0)>10,ROUND(C863*D864,0),IF(C863<0,0,C863)))","v":0},{"$f":"'Środki trwałe'!C1681","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C862=LataProjekcji,$E863,IF($C862=LataProjekcji,$C864,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:K864)+$C864)<$C863,$C864,$C863-SUM($K864:K864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:L864)+$C864)<$C863,$C864,$C863-SUM($K864:L864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:M864)+$C864)<$C863,$C864,$C863-SUM($K864:M864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:N864)+$C864)<$C863,$C864,$C863-SUM($K864:N864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:O864)+$C864)<$C863,$C864,$C863-SUM($K864:O864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:P864)+$C864)<$C863,$C864,$C863-SUM($K864:P864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:Q864)+$C864)<$C863,$C864,$C863-SUM($K864:Q864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:R864)+$C864)<$C863,$C864,$C863-SUM($K864:R864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:S864)+$C864)<$C863,$C864,$C863-SUM($K864:S864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:T864)+$C864)<$C863,$C864,$C863-SUM($K864:T864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:U864)+$C864)<$C863,$C864,$C863-SUM($K864:U864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:V864)+$C864)<$C863,$C864,$C863-SUM($K864:V864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:W864)+$C864)<$C863,$C864,$C863-SUM($K864:W864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:X864)+$C864)<$C863,$C864,$C863-SUM($K864:X864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:Y864)+$C864)<$C863,$C864,$C863-SUM($K864:Y864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:Z864)+$C864)<$C863,$C864,$C863-SUM($K864:Z864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:AA864)+$C864)<$C863,$C864,$C863-SUM($K864:AA864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:AB864)+$C864)<$C863,$C864,$C863-SUM($K864:AB864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:AC864)+$C864)<$C863,$C864,$C863-SUM($K864:AC864)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C862=LataProjekcji,$E862>0),AND($C862=LataProjekcji,$E862=0,$D863<=10)),$E863,IF($C862<LataProjekcji,IF((SUM($K864:AD864)+$C864)<$C863,$C864,$C863-SUM($K864:AD864)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K864,0)","v":0},{"$f":"ROUND(K865+L864,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W865+X864,0)","v":0},{"$f":"ROUND(X865+Y864,0)","v":0},0,0,{"$f":"ROUND(AA865+AB864,0)","v":0},{"$f":"ROUND(AB865+AC864,0)","v":0},{"$f":"ROUND(AC865+AD864,0)","v":0},{"$f":"ROUND(AD865+AE864,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C862=LataProjekcji,ROUND($C863-K865,0),ROUND(IF(K864=0,0,$C863-K865),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C862=LataProjekcji,ROUND($C863-X865,0),ROUND(IF(X864=0,0,$C863-X865),0))","v":0},0,0,0,{"$f":"IF($C862=LataProjekcji,ROUND($C863-AB865,0),ROUND(IF(AB864=0,0,$C863-AB865),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C861+1","v":100},{"$f":"D861+1","v":234}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C868,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C868,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C868,0)<0,0,OFFSET($F$62,C868,0))","v":0},{"$f":"OFFSET($C$62,C868,0)","v":""},{"$f":"IF(D870>10,ROUND(($C871/12)*$E869,0),$C870)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C868,0)),0,IF(OFFSET($C$62,C868,0)>10,ROUND(C870*D871,0),IF(C870<0,0,C870)))","v":0},{"$f":"'Środki trwałe'!C1688","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C869=LataProjekcji,$E870,IF($C869=LataProjekcji,$C871,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:K871)+$C871)<$C870,$C871,$C870-SUM($K871:K871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:L871)+$C871)<$C870,$C871,$C870-SUM($K871:L871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:M871)+$C871)<$C870,$C871,$C870-SUM($K871:M871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:N871)+$C871)<$C870,$C871,$C870-SUM($K871:N871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:O871)+$C871)<$C870,$C871,$C870-SUM($K871:O871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:P871)+$C871)<$C870,$C871,$C870-SUM($K871:P871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:Q871)+$C871)<$C870,$C871,$C870-SUM($K871:Q871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:R871)+$C871)<$C870,$C871,$C870-SUM($K871:R871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:S871)+$C871)<$C870,$C871,$C870-SUM($K871:S871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:T871)+$C871)<$C870,$C871,$C870-SUM($K871:T871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:U871)+$C871)<$C870,$C871,$C870-SUM($K871:U871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:V871)+$C871)<$C870,$C871,$C870-SUM($K871:V871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:W871)+$C871)<$C870,$C871,$C870-SUM($K871:W871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:X871)+$C871)<$C870,$C871,$C870-SUM($K871:X871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:Y871)+$C871)<$C870,$C871,$C870-SUM($K871:Y871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:Z871)+$C871)<$C870,$C871,$C870-SUM($K871:Z871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:AA871)+$C871)<$C870,$C871,$C870-SUM($K871:AA871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:AB871)+$C871)<$C870,$C871,$C870-SUM($K871:AB871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:AC871)+$C871)<$C870,$C871,$C870-SUM($K871:AC871)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C869=LataProjekcji,$E869>0),AND($C869=LataProjekcji,$E869=0,$D870<=10)),$E870,IF($C869<LataProjekcji,IF((SUM($K871:AD871)+$C871)<$C870,$C871,$C870-SUM($K871:AD871)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K871,0)","v":0},{"$f":"ROUND(K872+L871,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W872+X871,0)","v":0},{"$f":"ROUND(X872+Y871,0)","v":0},0,0,{"$f":"ROUND(AA872+AB871,0)","v":0},{"$f":"ROUND(AB872+AC871,0)","v":0},{"$f":"ROUND(AC872+AD871,0)","v":0},{"$f":"ROUND(AD872+AE871,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C869=LataProjekcji,ROUND($C870-K872,0),ROUND(IF(K871=0,0,$C870-K872),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C869=LataProjekcji,ROUND($C870-X872,0),ROUND(IF(X871=0,0,$C870-X872),0))","v":0},0,0,0,{"$f":"IF($C869=LataProjekcji,ROUND($C870-AB872,0),ROUND(IF(AB871=0,0,$C870-AB872),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C868+1","v":101},{"$f":"D868+1","v":235}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C875,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C875,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C875,0)<0,0,OFFSET($F$62,C875,0))","v":0},{"$f":"OFFSET($C$62,C875,0)","v":""},{"$f":"IF(D877>10,ROUND(($C878/12)*$E876,0),$C877)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C875,0)),0,IF(OFFSET($C$62,C875,0)>10,ROUND(C877*D878,0),IF(C877<0,0,C877)))","v":0},{"$f":"'Środki trwałe'!C1695","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C876=LataProjekcji,$E877,IF($C876=LataProjekcji,$C878,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:K878)+$C878)<$C877,$C878,$C877-SUM($K878:K878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:L878)+$C878)<$C877,$C878,$C877-SUM($K878:L878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:M878)+$C878)<$C877,$C878,$C877-SUM($K878:M878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:N878)+$C878)<$C877,$C878,$C877-SUM($K878:N878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:O878)+$C878)<$C877,$C878,$C877-SUM($K878:O878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:P878)+$C878)<$C877,$C878,$C877-SUM($K878:P878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:Q878)+$C878)<$C877,$C878,$C877-SUM($K878:Q878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:R878)+$C878)<$C877,$C878,$C877-SUM($K878:R878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:S878)+$C878)<$C877,$C878,$C877-SUM($K878:S878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:T878)+$C878)<$C877,$C878,$C877-SUM($K878:T878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:U878)+$C878)<$C877,$C878,$C877-SUM($K878:U878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:V878)+$C878)<$C877,$C878,$C877-SUM($K878:V878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:W878)+$C878)<$C877,$C878,$C877-SUM($K878:W878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:X878)+$C878)<$C877,$C878,$C877-SUM($K878:X878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:Y878)+$C878)<$C877,$C878,$C877-SUM($K878:Y878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:Z878)+$C878)<$C877,$C878,$C877-SUM($K878:Z878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:AA878)+$C878)<$C877,$C878,$C877-SUM($K878:AA878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:AB878)+$C878)<$C877,$C878,$C877-SUM($K878:AB878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:AC878)+$C878)<$C877,$C878,$C877-SUM($K878:AC878)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C876=LataProjekcji,$E876>0),AND($C876=LataProjekcji,$E876=0,$D877<=10)),$E877,IF($C876<LataProjekcji,IF((SUM($K878:AD878)+$C878)<$C877,$C878,$C877-SUM($K878:AD878)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K878,0)","v":0},{"$f":"ROUND(K879+L878,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W879+X878,0)","v":0},{"$f":"ROUND(X879+Y878,0)","v":0},0,0,{"$f":"ROUND(AA879+AB878,0)","v":0},{"$f":"ROUND(AB879+AC878,0)","v":0},{"$f":"ROUND(AC879+AD878,0)","v":0},{"$f":"ROUND(AD879+AE878,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C876=LataProjekcji,ROUND($C877-K879,0),ROUND(IF(K878=0,0,$C877-K879),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C876=LataProjekcji,ROUND($C877-X879,0),ROUND(IF(X878=0,0,$C877-X879),0))","v":0},0,0,0,{"$f":"IF($C876=LataProjekcji,ROUND($C877-AB879,0),ROUND(IF(AB878=0,0,$C877-AB879),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C875+1","v":102},{"$f":"D875+1","v":236}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C882,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C882,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C882,0)<0,0,OFFSET($F$62,C882,0))","v":0},{"$f":"OFFSET($C$62,C882,0)","v":""},{"$f":"IF(D884>10,ROUND(($C885/12)*$E883,0),$C884)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C882,0)),0,IF(OFFSET($C$62,C882,0)>10,ROUND(C884*D885,0),IF(C884<0,0,C884)))","v":0},{"$f":"'Środki trwałe'!C1702","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C883=LataProjekcji,$E884,IF($C883=LataProjekcji,$C885,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:K885)+$C885)<$C884,$C885,$C884-SUM($K885:K885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:L885)+$C885)<$C884,$C885,$C884-SUM($K885:L885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:M885)+$C885)<$C884,$C885,$C884-SUM($K885:M885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:N885)+$C885)<$C884,$C885,$C884-SUM($K885:N885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:O885)+$C885)<$C884,$C885,$C884-SUM($K885:O885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:P885)+$C885)<$C884,$C885,$C884-SUM($K885:P885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:Q885)+$C885)<$C884,$C885,$C884-SUM($K885:Q885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:R885)+$C885)<$C884,$C885,$C884-SUM($K885:R885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:S885)+$C885)<$C884,$C885,$C884-SUM($K885:S885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:T885)+$C885)<$C884,$C885,$C884-SUM($K885:T885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:U885)+$C885)<$C884,$C885,$C884-SUM($K885:U885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:V885)+$C885)<$C884,$C885,$C884-SUM($K885:V885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:W885)+$C885)<$C884,$C885,$C884-SUM($K885:W885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:X885)+$C885)<$C884,$C885,$C884-SUM($K885:X885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:Y885)+$C885)<$C884,$C885,$C884-SUM($K885:Y885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:Z885)+$C885)<$C884,$C885,$C884-SUM($K885:Z885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:AA885)+$C885)<$C884,$C885,$C884-SUM($K885:AA885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:AB885)+$C885)<$C884,$C885,$C884-SUM($K885:AB885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:AC885)+$C885)<$C884,$C885,$C884-SUM($K885:AC885)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C883=LataProjekcji,$E883>0),AND($C883=LataProjekcji,$E883=0,$D884<=10)),$E884,IF($C883<LataProjekcji,IF((SUM($K885:AD885)+$C885)<$C884,$C885,$C884-SUM($K885:AD885)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K885,0)","v":0},{"$f":"ROUND(K886+L885,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W886+X885,0)","v":0},{"$f":"ROUND(X886+Y885,0)","v":0},0,0,{"$f":"ROUND(AA886+AB885,0)","v":0},{"$f":"ROUND(AB886+AC885,0)","v":0},{"$f":"ROUND(AC886+AD885,0)","v":0},{"$f":"ROUND(AD886+AE885,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C883=LataProjekcji,ROUND($C884-K886,0),ROUND(IF(K885=0,0,$C884-K886),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C883=LataProjekcji,ROUND($C884-X886,0),ROUND(IF(X885=0,0,$C884-X886),0))","v":0},0,0,0,{"$f":"IF($C883=LataProjekcji,ROUND($C884-AB886,0),ROUND(IF(AB885=0,0,$C884-AB886),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C882+1","v":103},{"$f":"D882+1","v":237}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C889,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C889,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C889,0)<0,0,OFFSET($F$62,C889,0))","v":0},{"$f":"OFFSET($C$62,C889,0)","v":""},{"$f":"IF(D891>10,ROUND(($C892/12)*$E890,0),$C891)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C889,0)),0,IF(OFFSET($C$62,C889,0)>10,ROUND(C891*D892,0),IF(C891<0,0,C891)))","v":0},{"$f":"'Środki trwałe'!C1709","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C890=LataProjekcji,$E891,IF($C890=LataProjekcji,$C892,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:K892)+$C892)<$C891,$C892,$C891-SUM($K892:K892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:L892)+$C892)<$C891,$C892,$C891-SUM($K892:L892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:M892)+$C892)<$C891,$C892,$C891-SUM($K892:M892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:N892)+$C892)<$C891,$C892,$C891-SUM($K892:N892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:O892)+$C892)<$C891,$C892,$C891-SUM($K892:O892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:P892)+$C892)<$C891,$C892,$C891-SUM($K892:P892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:Q892)+$C892)<$C891,$C892,$C891-SUM($K892:Q892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:R892)+$C892)<$C891,$C892,$C891-SUM($K892:R892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:S892)+$C892)<$C891,$C892,$C891-SUM($K892:S892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:T892)+$C892)<$C891,$C892,$C891-SUM($K892:T892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:U892)+$C892)<$C891,$C892,$C891-SUM($K892:U892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:V892)+$C892)<$C891,$C892,$C891-SUM($K892:V892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:W892)+$C892)<$C891,$C892,$C891-SUM($K892:W892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:X892)+$C892)<$C891,$C892,$C891-SUM($K892:X892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:Y892)+$C892)<$C891,$C892,$C891-SUM($K892:Y892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:Z892)+$C892)<$C891,$C892,$C891-SUM($K892:Z892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:AA892)+$C892)<$C891,$C892,$C891-SUM($K892:AA892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:AB892)+$C892)<$C891,$C892,$C891-SUM($K892:AB892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:AC892)+$C892)<$C891,$C892,$C891-SUM($K892:AC892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C890=LataProjekcji,$E890>0),AND($C890=LataProjekcji,$E890=0,$D891<=10)),$E891,IF($C890<LataProjekcji,IF((SUM($K892:AD892)+$C892)<$C891,$C892,$C891-SUM($K892:AD892)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K892,0)","v":0},{"$f":"ROUND(K893+L892,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W893+X892,0)","v":0},{"$f":"ROUND(X893+Y892,0)","v":0},0,0,{"$f":"ROUND(AA893+AB892,0)","v":0},{"$f":"ROUND(AB893+AC892,0)","v":0},{"$f":"ROUND(AC893+AD892,0)","v":0},{"$f":"ROUND(AD893+AE892,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C890=LataProjekcji,ROUND($C891-K893,0),ROUND(IF(K892=0,0,$C891-K893),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C890=LataProjekcji,ROUND($C891-X893,0),ROUND(IF(X892=0,0,$C891-X893),0))","v":0},0,0,0,{"$f":"IF($C890=LataProjekcji,ROUND($C891-AB893,0),ROUND(IF(AB892=0,0,$C891-AB893),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C889+1","v":104},{"$f":"D889+1","v":238}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C896,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C896,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C896,0)<0,0,OFFSET($F$62,C896,0))","v":0},{"$f":"OFFSET($C$62,C896,0)","v":""},{"$f":"IF(D898>10,ROUND(($C899/12)*$E897,0),$C898)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C896,0)),0,IF(OFFSET($C$62,C896,0)>10,ROUND(C898*D899,0),IF(C898<0,0,C898)))","v":0},{"$f":"'Środki trwałe'!C1716","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C897=LataProjekcji,$E898,IF($C897=LataProjekcji,$C899,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:K899)+$C899)<$C898,$C899,$C898-SUM($K899:K899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:L899)+$C899)<$C898,$C899,$C898-SUM($K899:L899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:M899)+$C899)<$C898,$C899,$C898-SUM($K899:M899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:N899)+$C899)<$C898,$C899,$C898-SUM($K899:N899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:O899)+$C899)<$C898,$C899,$C898-SUM($K899:O899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:P899)+$C899)<$C898,$C899,$C898-SUM($K899:P899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:Q899)+$C899)<$C898,$C899,$C898-SUM($K899:Q899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:R899)+$C899)<$C898,$C899,$C898-SUM($K899:R899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:S899)+$C899)<$C898,$C899,$C898-SUM($K899:S899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:T899)+$C899)<$C898,$C899,$C898-SUM($K899:T899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:U899)+$C899)<$C898,$C899,$C898-SUM($K899:U899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:V899)+$C899)<$C898,$C899,$C898-SUM($K899:V899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:W899)+$C899)<$C898,$C899,$C898-SUM($K899:W899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:X899)+$C899)<$C898,$C899,$C898-SUM($K899:X899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:Y899)+$C899)<$C898,$C899,$C898-SUM($K899:Y899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:Z899)+$C899)<$C898,$C899,$C898-SUM($K899:Z899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:AA899)+$C899)<$C898,$C899,$C898-SUM($K899:AA899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:AB899)+$C899)<$C898,$C899,$C898-SUM($K899:AB899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:AC899)+$C899)<$C898,$C899,$C898-SUM($K899:AC899)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C897=LataProjekcji,$E897>0),AND($C897=LataProjekcji,$E897=0,$D898<=10)),$E898,IF($C897<LataProjekcji,IF((SUM($K899:AD899)+$C899)<$C898,$C899,$C898-SUM($K899:AD899)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K899,0)","v":0},{"$f":"ROUND(K900+L899,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W900+X899,0)","v":0},{"$f":"ROUND(X900+Y899,0)","v":0},0,0,{"$f":"ROUND(AA900+AB899,0)","v":0},{"$f":"ROUND(AB900+AC899,0)","v":0},{"$f":"ROUND(AC900+AD899,0)","v":0},{"$f":"ROUND(AD900+AE899,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C897=LataProjekcji,ROUND($C898-K900,0),ROUND(IF(K899=0,0,$C898-K900),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C897=LataProjekcji,ROUND($C898-X900,0),ROUND(IF(X899=0,0,$C898-X900),0))","v":0},0,0,0,{"$f":"IF($C897=LataProjekcji,ROUND($C898-AB900,0),ROUND(IF(AB899=0,0,$C898-AB900),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C896+1","v":105},{"$f":"D896+1","v":239}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C903,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C903,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C903,0)<0,0,OFFSET($F$62,C903,0))","v":0},{"$f":"OFFSET($C$62,C903,0)","v":""},{"$f":"IF(D905>10,ROUND(($C906/12)*$E904,0),$C905)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C903,0)),0,IF(OFFSET($C$62,C903,0)>10,ROUND(C905*D906,0),IF(C905<0,0,C905)))","v":0},{"$f":"'Środki trwałe'!C1723","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C904=LataProjekcji,$E905,IF($C904=LataProjekcji,$C906,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:K906)+$C906)<$C905,$C906,$C905-SUM($K906:K906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:L906)+$C906)<$C905,$C906,$C905-SUM($K906:L906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:M906)+$C906)<$C905,$C906,$C905-SUM($K906:M906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:N906)+$C906)<$C905,$C906,$C905-SUM($K906:N906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:O906)+$C906)<$C905,$C906,$C905-SUM($K906:O906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:P906)+$C906)<$C905,$C906,$C905-SUM($K906:P906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:Q906)+$C906)<$C905,$C906,$C905-SUM($K906:Q906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:R906)+$C906)<$C905,$C906,$C905-SUM($K906:R906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:S906)+$C906)<$C905,$C906,$C905-SUM($K906:S906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:T906)+$C906)<$C905,$C906,$C905-SUM($K906:T906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:U906)+$C906)<$C905,$C906,$C905-SUM($K906:U906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:V906)+$C906)<$C905,$C906,$C905-SUM($K906:V906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:W906)+$C906)<$C905,$C906,$C905-SUM($K906:W906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:X906)+$C906)<$C905,$C906,$C905-SUM($K906:X906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:Y906)+$C906)<$C905,$C906,$C905-SUM($K906:Y906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:Z906)+$C906)<$C905,$C906,$C905-SUM($K906:Z906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:AA906)+$C906)<$C905,$C906,$C905-SUM($K906:AA906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:AB906)+$C906)<$C905,$C906,$C905-SUM($K906:AB906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:AC906)+$C906)<$C905,$C906,$C905-SUM($K906:AC906)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C904=LataProjekcji,$E904>0),AND($C904=LataProjekcji,$E904=0,$D905<=10)),$E905,IF($C904<LataProjekcji,IF((SUM($K906:AD906)+$C906)<$C905,$C906,$C905-SUM($K906:AD906)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K906,0)","v":0},{"$f":"ROUND(K907+L906,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W907+X906,0)","v":0},{"$f":"ROUND(X907+Y906,0)","v":0},0,0,{"$f":"ROUND(AA907+AB906,0)","v":0},{"$f":"ROUND(AB907+AC906,0)","v":0},{"$f":"ROUND(AC907+AD906,0)","v":0},{"$f":"ROUND(AD907+AE906,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C904=LataProjekcji,ROUND($C905-K907,0),ROUND(IF(K906=0,0,$C905-K907),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C904=LataProjekcji,ROUND($C905-X907,0),ROUND(IF(X906=0,0,$C905-X907),0))","v":0},0,0,0,{"$f":"IF($C904=LataProjekcji,ROUND($C905-AB907,0),ROUND(IF(AB906=0,0,$C905-AB907),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C903+1","v":106},{"$f":"D903+1","v":240}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C910,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C910,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C910,0)<0,0,OFFSET($F$62,C910,0))","v":0},{"$f":"OFFSET($C$62,C910,0)","v":""},{"$f":"IF(D912>10,ROUND(($C913/12)*$E911,0),$C912)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C910,0)),0,IF(OFFSET($C$62,C910,0)>10,ROUND(C912*D913,0),IF(C912<0,0,C912)))","v":0},{"$f":"'Środki trwałe'!C1730","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C911=LataProjekcji,$E912,IF($C911=LataProjekcji,$C913,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:K913)+$C913)<$C912,$C913,$C912-SUM($K913:K913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:L913)+$C913)<$C912,$C913,$C912-SUM($K913:L913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:M913)+$C913)<$C912,$C913,$C912-SUM($K913:M913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:N913)+$C913)<$C912,$C913,$C912-SUM($K913:N913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:O913)+$C913)<$C912,$C913,$C912-SUM($K913:O913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:P913)+$C913)<$C912,$C913,$C912-SUM($K913:P913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:Q913)+$C913)<$C912,$C913,$C912-SUM($K913:Q913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:R913)+$C913)<$C912,$C913,$C912-SUM($K913:R913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:S913)+$C913)<$C912,$C913,$C912-SUM($K913:S913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:T913)+$C913)<$C912,$C913,$C912-SUM($K913:T913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:U913)+$C913)<$C912,$C913,$C912-SUM($K913:U913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:V913)+$C913)<$C912,$C913,$C912-SUM($K913:V913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:W913)+$C913)<$C912,$C913,$C912-SUM($K913:W913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:X913)+$C913)<$C912,$C913,$C912-SUM($K913:X913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:Y913)+$C913)<$C912,$C913,$C912-SUM($K913:Y913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:Z913)+$C913)<$C912,$C913,$C912-SUM($K913:Z913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:AA913)+$C913)<$C912,$C913,$C912-SUM($K913:AA913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:AB913)+$C913)<$C912,$C913,$C912-SUM($K913:AB913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:AC913)+$C913)<$C912,$C913,$C912-SUM($K913:AC913)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C911=LataProjekcji,$E911>0),AND($C911=LataProjekcji,$E911=0,$D912<=10)),$E912,IF($C911<LataProjekcji,IF((SUM($K913:AD913)+$C913)<$C912,$C913,$C912-SUM($K913:AD913)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K913,0)","v":0},{"$f":"ROUND(K914+L913,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W914+X913,0)","v":0},{"$f":"ROUND(X914+Y913,0)","v":0},0,0,{"$f":"ROUND(AA914+AB913,0)","v":0},{"$f":"ROUND(AB914+AC913,0)","v":0},{"$f":"ROUND(AC914+AD913,0)","v":0},{"$f":"ROUND(AD914+AE913,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C911=LataProjekcji,ROUND($C912-K914,0),ROUND(IF(K913=0,0,$C912-K914),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C911=LataProjekcji,ROUND($C912-X914,0),ROUND(IF(X913=0,0,$C912-X914),0))","v":0},0,0,0,{"$f":"IF($C911=LataProjekcji,ROUND($C912-AB914,0),ROUND(IF(AB913=0,0,$C912-AB914),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C910+1","v":107},{"$f":"D910+1","v":241}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C917,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C917,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C917,0)<0,0,OFFSET($F$62,C917,0))","v":0},{"$f":"OFFSET($C$62,C917,0)","v":""},{"$f":"IF(D919>10,ROUND(($C920/12)*$E918,0),$C919)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C917,0)),0,IF(OFFSET($C$62,C917,0)>10,ROUND(C919*D920,0),IF(C919<0,0,C919)))","v":0},{"$f":"'Środki trwałe'!C1737","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C918=LataProjekcji,$E919,IF($C918=LataProjekcji,$C920,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:K920)+$C920)<$C919,$C920,$C919-SUM($K920:K920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:L920)+$C920)<$C919,$C920,$C919-SUM($K920:L920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:M920)+$C920)<$C919,$C920,$C919-SUM($K920:M920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:N920)+$C920)<$C919,$C920,$C919-SUM($K920:N920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:O920)+$C920)<$C919,$C920,$C919-SUM($K920:O920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:P920)+$C920)<$C919,$C920,$C919-SUM($K920:P920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:Q920)+$C920)<$C919,$C920,$C919-SUM($K920:Q920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:R920)+$C920)<$C919,$C920,$C919-SUM($K920:R920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:S920)+$C920)<$C919,$C920,$C919-SUM($K920:S920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:T920)+$C920)<$C919,$C920,$C919-SUM($K920:T920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:U920)+$C920)<$C919,$C920,$C919-SUM($K920:U920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:V920)+$C920)<$C919,$C920,$C919-SUM($K920:V920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:W920)+$C920)<$C919,$C920,$C919-SUM($K920:W920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:X920)+$C920)<$C919,$C920,$C919-SUM($K920:X920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:Y920)+$C920)<$C919,$C920,$C919-SUM($K920:Y920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:Z920)+$C920)<$C919,$C920,$C919-SUM($K920:Z920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:AA920)+$C920)<$C919,$C920,$C919-SUM($K920:AA920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:AB920)+$C920)<$C919,$C920,$C919-SUM($K920:AB920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:AC920)+$C920)<$C919,$C920,$C919-SUM($K920:AC920)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C918=LataProjekcji,$E918>0),AND($C918=LataProjekcji,$E918=0,$D919<=10)),$E919,IF($C918<LataProjekcji,IF((SUM($K920:AD920)+$C920)<$C919,$C920,$C919-SUM($K920:AD920)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K920,0)","v":0},{"$f":"ROUND(K921+L920,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W921+X920,0)","v":0},{"$f":"ROUND(X921+Y920,0)","v":0},0,0,{"$f":"ROUND(AA921+AB920,0)","v":0},{"$f":"ROUND(AB921+AC920,0)","v":0},{"$f":"ROUND(AC921+AD920,0)","v":0},{"$f":"ROUND(AD921+AE920,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C918=LataProjekcji,ROUND($C919-K921,0),ROUND(IF(K920=0,0,$C919-K921),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C918=LataProjekcji,ROUND($C919-X921,0),ROUND(IF(X920=0,0,$C919-X921),0))","v":0},0,0,0,{"$f":"IF($C918=LataProjekcji,ROUND($C919-AB921,0),ROUND(IF(AB920=0,0,$C919-AB921),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C917+1","v":108},{"$f":"D917+1","v":242}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C924,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C924,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C924,0)<0,0,OFFSET($F$62,C924,0))","v":0},{"$f":"OFFSET($C$62,C924,0)","v":""},{"$f":"IF(D926>10,ROUND(($C927/12)*$E925,0),$C926)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C924,0)),0,IF(OFFSET($C$62,C924,0)>10,ROUND(C926*D927,0),IF(C926<0,0,C926)))","v":0},{"$f":"'Środki trwałe'!C1744","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C925=LataProjekcji,$E926,IF($C925=LataProjekcji,$C927,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:K927)+$C927)<$C926,$C927,$C926-SUM($K927:K927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:L927)+$C927)<$C926,$C927,$C926-SUM($K927:L927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:M927)+$C927)<$C926,$C927,$C926-SUM($K927:M927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:N927)+$C927)<$C926,$C927,$C926-SUM($K927:N927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:O927)+$C927)<$C926,$C927,$C926-SUM($K927:O927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:P927)+$C927)<$C926,$C927,$C926-SUM($K927:P927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:Q927)+$C927)<$C926,$C927,$C926-SUM($K927:Q927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:R927)+$C927)<$C926,$C927,$C926-SUM($K927:R927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:S927)+$C927)<$C926,$C927,$C926-SUM($K927:S927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:T927)+$C927)<$C926,$C927,$C926-SUM($K927:T927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:U927)+$C927)<$C926,$C927,$C926-SUM($K927:U927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:V927)+$C927)<$C926,$C927,$C926-SUM($K927:V927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:W927)+$C927)<$C926,$C927,$C926-SUM($K927:W927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:X927)+$C927)<$C926,$C927,$C926-SUM($K927:X927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:Y927)+$C927)<$C926,$C927,$C926-SUM($K927:Y927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:Z927)+$C927)<$C926,$C927,$C926-SUM($K927:Z927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:AA927)+$C927)<$C926,$C927,$C926-SUM($K927:AA927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:AB927)+$C927)<$C926,$C927,$C926-SUM($K927:AB927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:AC927)+$C927)<$C926,$C927,$C926-SUM($K927:AC927)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C925=LataProjekcji,$E925>0),AND($C925=LataProjekcji,$E925=0,$D926<=10)),$E926,IF($C925<LataProjekcji,IF((SUM($K927:AD927)+$C927)<$C926,$C927,$C926-SUM($K927:AD927)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K927,0)","v":0},{"$f":"ROUND(K928+L927,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W928+X927,0)","v":0},{"$f":"ROUND(X928+Y927,0)","v":0},0,0,{"$f":"ROUND(AA928+AB927,0)","v":0},{"$f":"ROUND(AB928+AC927,0)","v":0},{"$f":"ROUND(AC928+AD927,0)","v":0},{"$f":"ROUND(AD928+AE927,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C925=LataProjekcji,ROUND($C926-K928,0),ROUND(IF(K927=0,0,$C926-K928),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C925=LataProjekcji,ROUND($C926-X928,0),ROUND(IF(X927=0,0,$C926-X928),0))","v":0},0,0,0,{"$f":"IF($C925=LataProjekcji,ROUND($C926-AB928,0),ROUND(IF(AB927=0,0,$C926-AB928),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C924+1","v":109},{"$f":"D924+1","v":243}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C931,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C931,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C931,0)<0,0,OFFSET($F$62,C931,0))","v":0},{"$f":"OFFSET($C$62,C931,0)","v":""},{"$f":"IF(D933>10,ROUND(($C934/12)*$E932,0),$C933)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C931,0)),0,IF(OFFSET($C$62,C931,0)>10,ROUND(C933*D934,0),IF(C933<0,0,C933)))","v":0},{"$f":"'Środki trwałe'!C1751","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C932=LataProjekcji,$E933,IF($C932=LataProjekcji,$C934,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:K934)+$C934)<$C933,$C934,$C933-SUM($K934:K934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:L934)+$C934)<$C933,$C934,$C933-SUM($K934:L934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:M934)+$C934)<$C933,$C934,$C933-SUM($K934:M934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:N934)+$C934)<$C933,$C934,$C933-SUM($K934:N934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:O934)+$C934)<$C933,$C934,$C933-SUM($K934:O934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:P934)+$C934)<$C933,$C934,$C933-SUM($K934:P934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:Q934)+$C934)<$C933,$C934,$C933-SUM($K934:Q934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:R934)+$C934)<$C933,$C934,$C933-SUM($K934:R934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:S934)+$C934)<$C933,$C934,$C933-SUM($K934:S934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:T934)+$C934)<$C933,$C934,$C933-SUM($K934:T934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:U934)+$C934)<$C933,$C934,$C933-SUM($K934:U934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:V934)+$C934)<$C933,$C934,$C933-SUM($K934:V934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:W934)+$C934)<$C933,$C934,$C933-SUM($K934:W934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:X934)+$C934)<$C933,$C934,$C933-SUM($K934:X934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:Y934)+$C934)<$C933,$C934,$C933-SUM($K934:Y934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:Z934)+$C934)<$C933,$C934,$C933-SUM($K934:Z934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:AA934)+$C934)<$C933,$C934,$C933-SUM($K934:AA934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:AB934)+$C934)<$C933,$C934,$C933-SUM($K934:AB934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:AC934)+$C934)<$C933,$C934,$C933-SUM($K934:AC934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C932=LataProjekcji,$E932>0),AND($C932=LataProjekcji,$E932=0,$D933<=10)),$E933,IF($C932<LataProjekcji,IF((SUM($K934:AD934)+$C934)<$C933,$C934,$C933-SUM($K934:AD934)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K934,0)","v":0},{"$f":"ROUND(K935+L934,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W935+X934,0)","v":0},{"$f":"ROUND(X935+Y934,0)","v":0},0,0,{"$f":"ROUND(AA935+AB934,0)","v":0},{"$f":"ROUND(AB935+AC934,0)","v":0},{"$f":"ROUND(AC935+AD934,0)","v":0},{"$f":"ROUND(AD935+AE934,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C932=LataProjekcji,ROUND($C933-K935,0),ROUND(IF(K934=0,0,$C933-K935),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C932=LataProjekcji,ROUND($C933-X935,0),ROUND(IF(X934=0,0,$C933-X935),0))","v":0},0,0,0,{"$f":"IF($C932=LataProjekcji,ROUND($C933-AB935,0),ROUND(IF(AB934=0,0,$C933-AB935),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C931+1","v":110},{"$f":"D931+1","v":244}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C938,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C938,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C938,0)<0,0,OFFSET($F$62,C938,0))","v":0},{"$f":"OFFSET($C$62,C938,0)","v":""},{"$f":"IF(D940>10,ROUND(($C941/12)*$E939,0),$C940)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C938,0)),0,IF(OFFSET($C$62,C938,0)>10,ROUND(C940*D941,0),IF(C940<0,0,C940)))","v":0},{"$f":"'Środki trwałe'!C1758","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C939=LataProjekcji,$E940,IF($C939=LataProjekcji,$C941,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:K941)+$C941)<$C940,$C941,$C940-SUM($K941:K941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:L941)+$C941)<$C940,$C941,$C940-SUM($K941:L941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:M941)+$C941)<$C940,$C941,$C940-SUM($K941:M941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:N941)+$C941)<$C940,$C941,$C940-SUM($K941:N941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:O941)+$C941)<$C940,$C941,$C940-SUM($K941:O941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:P941)+$C941)<$C940,$C941,$C940-SUM($K941:P941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:Q941)+$C941)<$C940,$C941,$C940-SUM($K941:Q941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:R941)+$C941)<$C940,$C941,$C940-SUM($K941:R941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:S941)+$C941)<$C940,$C941,$C940-SUM($K941:S941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:T941)+$C941)<$C940,$C941,$C940-SUM($K941:T941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:U941)+$C941)<$C940,$C941,$C940-SUM($K941:U941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:V941)+$C941)<$C940,$C941,$C940-SUM($K941:V941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:W941)+$C941)<$C940,$C941,$C940-SUM($K941:W941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:X941)+$C941)<$C940,$C941,$C940-SUM($K941:X941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:Y941)+$C941)<$C940,$C941,$C940-SUM($K941:Y941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:Z941)+$C941)<$C940,$C941,$C940-SUM($K941:Z941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:AA941)+$C941)<$C940,$C941,$C940-SUM($K941:AA941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:AB941)+$C941)<$C940,$C941,$C940-SUM($K941:AB941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:AC941)+$C941)<$C940,$C941,$C940-SUM($K941:AC941)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C939=LataProjekcji,$E939>0),AND($C939=LataProjekcji,$E939=0,$D940<=10)),$E940,IF($C939<LataProjekcji,IF((SUM($K941:AD941)+$C941)<$C940,$C941,$C940-SUM($K941:AD941)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K941,0)","v":0},{"$f":"ROUND(K942+L941,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W942+X941,0)","v":0},{"$f":"ROUND(X942+Y941,0)","v":0},0,0,{"$f":"ROUND(AA942+AB941,0)","v":0},{"$f":"ROUND(AB942+AC941,0)","v":0},{"$f":"ROUND(AC942+AD941,0)","v":0},{"$f":"ROUND(AD942+AE941,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C939=LataProjekcji,ROUND($C940-K942,0),ROUND(IF(K941=0,0,$C940-K942),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C939=LataProjekcji,ROUND($C940-X942,0),ROUND(IF(X941=0,0,$C940-X942),0))","v":0},0,0,0,{"$f":"IF($C939=LataProjekcji,ROUND($C940-AB942,0),ROUND(IF(AB941=0,0,$C940-AB942),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C938+1","v":111},{"$f":"D938+1","v":245}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C945,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C945,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C945,0)<0,0,OFFSET($F$62,C945,0))","v":0},{"$f":"OFFSET($C$62,C945,0)","v":""},{"$f":"IF(D947>10,ROUND(($C948/12)*$E946,0),$C947)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C945,0)),0,IF(OFFSET($C$62,C945,0)>10,ROUND(C947*D948,0),IF(C947<0,0,C947)))","v":0},{"$f":"'Środki trwałe'!C1765","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C946=LataProjekcji,$E947,IF($C946=LataProjekcji,$C948,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:K948)+$C948)<$C947,$C948,$C947-SUM($K948:K948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:L948)+$C948)<$C947,$C948,$C947-SUM($K948:L948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:M948)+$C948)<$C947,$C948,$C947-SUM($K948:M948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:N948)+$C948)<$C947,$C948,$C947-SUM($K948:N948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:O948)+$C948)<$C947,$C948,$C947-SUM($K948:O948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:P948)+$C948)<$C947,$C948,$C947-SUM($K948:P948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:Q948)+$C948)<$C947,$C948,$C947-SUM($K948:Q948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:R948)+$C948)<$C947,$C948,$C947-SUM($K948:R948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:S948)+$C948)<$C947,$C948,$C947-SUM($K948:S948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:T948)+$C948)<$C947,$C948,$C947-SUM($K948:T948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:U948)+$C948)<$C947,$C948,$C947-SUM($K948:U948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:V948)+$C948)<$C947,$C948,$C947-SUM($K948:V948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:W948)+$C948)<$C947,$C948,$C947-SUM($K948:W948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:X948)+$C948)<$C947,$C948,$C947-SUM($K948:X948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:Y948)+$C948)<$C947,$C948,$C947-SUM($K948:Y948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:Z948)+$C948)<$C947,$C948,$C947-SUM($K948:Z948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:AA948)+$C948)<$C947,$C948,$C947-SUM($K948:AA948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:AB948)+$C948)<$C947,$C948,$C947-SUM($K948:AB948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:AC948)+$C948)<$C947,$C948,$C947-SUM($K948:AC948)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C946=LataProjekcji,$E946>0),AND($C946=LataProjekcji,$E946=0,$D947<=10)),$E947,IF($C946<LataProjekcji,IF((SUM($K948:AD948)+$C948)<$C947,$C948,$C947-SUM($K948:AD948)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K948,0)","v":0},{"$f":"ROUND(K949+L948,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W949+X948,0)","v":0},{"$f":"ROUND(X949+Y948,0)","v":0},0,0,{"$f":"ROUND(AA949+AB948,0)","v":0},{"$f":"ROUND(AB949+AC948,0)","v":0},{"$f":"ROUND(AC949+AD948,0)","v":0},{"$f":"ROUND(AD949+AE948,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C946=LataProjekcji,ROUND($C947-K949,0),ROUND(IF(K948=0,0,$C947-K949),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C946=LataProjekcji,ROUND($C947-X949,0),ROUND(IF(X948=0,0,$C947-X949),0))","v":0},0,0,0,{"$f":"IF($C946=LataProjekcji,ROUND($C947-AB949,0),ROUND(IF(AB948=0,0,$C947-AB949),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C945+1","v":112},{"$f":"D945+1","v":246}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C952,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C952,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C952,0)<0,0,OFFSET($F$62,C952,0))","v":0},{"$f":"OFFSET($C$62,C952,0)","v":""},{"$f":"IF(D954>10,ROUND(($C955/12)*$E953,0),$C954)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C952,0)),0,IF(OFFSET($C$62,C952,0)>10,ROUND(C954*D955,0),IF(C954<0,0,C954)))","v":0},{"$f":"'Środki trwałe'!C1772","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C953=LataProjekcji,$E954,IF($C953=LataProjekcji,$C955,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:K955)+$C955)<$C954,$C955,$C954-SUM($K955:K955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:L955)+$C955)<$C954,$C955,$C954-SUM($K955:L955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:M955)+$C955)<$C954,$C955,$C954-SUM($K955:M955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:N955)+$C955)<$C954,$C955,$C954-SUM($K955:N955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:O955)+$C955)<$C954,$C955,$C954-SUM($K955:O955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:P955)+$C955)<$C954,$C955,$C954-SUM($K955:P955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:Q955)+$C955)<$C954,$C955,$C954-SUM($K955:Q955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:R955)+$C955)<$C954,$C955,$C954-SUM($K955:R955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:S955)+$C955)<$C954,$C955,$C954-SUM($K955:S955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:T955)+$C955)<$C954,$C955,$C954-SUM($K955:T955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:U955)+$C955)<$C954,$C955,$C954-SUM($K955:U955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:V955)+$C955)<$C954,$C955,$C954-SUM($K955:V955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:W955)+$C955)<$C954,$C955,$C954-SUM($K955:W955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:X955)+$C955)<$C954,$C955,$C954-SUM($K955:X955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:Y955)+$C955)<$C954,$C955,$C954-SUM($K955:Y955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:Z955)+$C955)<$C954,$C955,$C954-SUM($K955:Z955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:AA955)+$C955)<$C954,$C955,$C954-SUM($K955:AA955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:AB955)+$C955)<$C954,$C955,$C954-SUM($K955:AB955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:AC955)+$C955)<$C954,$C955,$C954-SUM($K955:AC955)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C953=LataProjekcji,$E953>0),AND($C953=LataProjekcji,$E953=0,$D954<=10)),$E954,IF($C953<LataProjekcji,IF((SUM($K955:AD955)+$C955)<$C954,$C955,$C954-SUM($K955:AD955)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K955,0)","v":0},{"$f":"ROUND(K956+L955,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W956+X955,0)","v":0},{"$f":"ROUND(X956+Y955,0)","v":0},0,0,{"$f":"ROUND(AA956+AB955,0)","v":0},{"$f":"ROUND(AB956+AC955,0)","v":0},{"$f":"ROUND(AC956+AD955,0)","v":0},{"$f":"ROUND(AD956+AE955,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C953=LataProjekcji,ROUND($C954-K956,0),ROUND(IF(K955=0,0,$C954-K956),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C953=LataProjekcji,ROUND($C954-X956,0),ROUND(IF(X955=0,0,$C954-X956),0))","v":0},0,0,0,{"$f":"IF($C953=LataProjekcji,ROUND($C954-AB956,0),ROUND(IF(AB955=0,0,$C954-AB956),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C952+1","v":113},{"$f":"D952+1","v":247}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C959,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C959,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C959,0)<0,0,OFFSET($F$62,C959,0))","v":0},{"$f":"OFFSET($C$62,C959,0)","v":""},{"$f":"IF(D961>10,ROUND(($C962/12)*$E960,0),$C961)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C959,0)),0,IF(OFFSET($C$62,C959,0)>10,ROUND(C961*D962,0),IF(C961<0,0,C961)))","v":0},{"$f":"'Środki trwałe'!C1779","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C960=LataProjekcji,$E961,IF($C960=LataProjekcji,$C962,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:K962)+$C962)<$C961,$C962,$C961-SUM($K962:K962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:L962)+$C962)<$C961,$C962,$C961-SUM($K962:L962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:M962)+$C962)<$C961,$C962,$C961-SUM($K962:M962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:N962)+$C962)<$C961,$C962,$C961-SUM($K962:N962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:O962)+$C962)<$C961,$C962,$C961-SUM($K962:O962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:P962)+$C962)<$C961,$C962,$C961-SUM($K962:P962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:Q962)+$C962)<$C961,$C962,$C961-SUM($K962:Q962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:R962)+$C962)<$C961,$C962,$C961-SUM($K962:R962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:S962)+$C962)<$C961,$C962,$C961-SUM($K962:S962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:T962)+$C962)<$C961,$C962,$C961-SUM($K962:T962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:U962)+$C962)<$C961,$C962,$C961-SUM($K962:U962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:V962)+$C962)<$C961,$C962,$C961-SUM($K962:V962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:W962)+$C962)<$C961,$C962,$C961-SUM($K962:W962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:X962)+$C962)<$C961,$C962,$C961-SUM($K962:X962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:Y962)+$C962)<$C961,$C962,$C961-SUM($K962:Y962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:Z962)+$C962)<$C961,$C962,$C961-SUM($K962:Z962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:AA962)+$C962)<$C961,$C962,$C961-SUM($K962:AA962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:AB962)+$C962)<$C961,$C962,$C961-SUM($K962:AB962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:AC962)+$C962)<$C961,$C962,$C961-SUM($K962:AC962)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C960=LataProjekcji,$E960>0),AND($C960=LataProjekcji,$E960=0,$D961<=10)),$E961,IF($C960<LataProjekcji,IF((SUM($K962:AD962)+$C962)<$C961,$C962,$C961-SUM($K962:AD962)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K962,0)","v":0},{"$f":"ROUND(K963+L962,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W963+X962,0)","v":0},{"$f":"ROUND(X963+Y962,0)","v":0},0,0,{"$f":"ROUND(AA963+AB962,0)","v":0},{"$f":"ROUND(AB963+AC962,0)","v":0},{"$f":"ROUND(AC963+AD962,0)","v":0},{"$f":"ROUND(AD963+AE962,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C960=LataProjekcji,ROUND($C961-K963,0),ROUND(IF(K962=0,0,$C961-K963),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C960=LataProjekcji,ROUND($C961-X963,0),ROUND(IF(X962=0,0,$C961-X963),0))","v":0},0,0,0,{"$f":"IF($C960=LataProjekcji,ROUND($C961-AB963,0),ROUND(IF(AB962=0,0,$C961-AB963),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C959+1","v":114},{"$f":"D959+1","v":248}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C966,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C966,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C966,0)<0,0,OFFSET($F$62,C966,0))","v":0},{"$f":"OFFSET($C$62,C966,0)","v":""},{"$f":"IF(D968>10,ROUND(($C969/12)*$E967,0),$C968)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C966,0)),0,IF(OFFSET($C$62,C966,0)>10,ROUND(C968*D969,0),IF(C968<0,0,C968)))","v":0},{"$f":"'Środki trwałe'!C1786","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C967=LataProjekcji,$E968,IF($C967=LataProjekcji,$C969,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:K969)+$C969)<$C968,$C969,$C968-SUM($K969:K969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:L969)+$C969)<$C968,$C969,$C968-SUM($K969:L969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:M969)+$C969)<$C968,$C969,$C968-SUM($K969:M969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:N969)+$C969)<$C968,$C969,$C968-SUM($K969:N969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:O969)+$C969)<$C968,$C969,$C968-SUM($K969:O969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:P969)+$C969)<$C968,$C969,$C968-SUM($K969:P969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:Q969)+$C969)<$C968,$C969,$C968-SUM($K969:Q969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:R969)+$C969)<$C968,$C969,$C968-SUM($K969:R969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:S969)+$C969)<$C968,$C969,$C968-SUM($K969:S969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:T969)+$C969)<$C968,$C969,$C968-SUM($K969:T969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:U969)+$C969)<$C968,$C969,$C968-SUM($K969:U969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:V969)+$C969)<$C968,$C969,$C968-SUM($K969:V969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:W969)+$C969)<$C968,$C969,$C968-SUM($K969:W969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:X969)+$C969)<$C968,$C969,$C968-SUM($K969:X969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:Y969)+$C969)<$C968,$C969,$C968-SUM($K969:Y969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:Z969)+$C969)<$C968,$C969,$C968-SUM($K969:Z969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:AA969)+$C969)<$C968,$C969,$C968-SUM($K969:AA969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:AB969)+$C969)<$C968,$C969,$C968-SUM($K969:AB969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:AC969)+$C969)<$C968,$C969,$C968-SUM($K969:AC969)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C967=LataProjekcji,$E967>0),AND($C967=LataProjekcji,$E967=0,$D968<=10)),$E968,IF($C967<LataProjekcji,IF((SUM($K969:AD969)+$C969)<$C968,$C969,$C968-SUM($K969:AD969)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K969,0)","v":0},{"$f":"ROUND(K970+L969,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W970+X969,0)","v":0},{"$f":"ROUND(X970+Y969,0)","v":0},0,0,{"$f":"ROUND(AA970+AB969,0)","v":0},{"$f":"ROUND(AB970+AC969,0)","v":0},{"$f":"ROUND(AC970+AD969,0)","v":0},{"$f":"ROUND(AD970+AE969,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C967=LataProjekcji,ROUND($C968-K970,0),ROUND(IF(K969=0,0,$C968-K970),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C967=LataProjekcji,ROUND($C968-X970,0),ROUND(IF(X969=0,0,$C968-X970),0))","v":0},0,0,0,{"$f":"IF($C967=LataProjekcji,ROUND($C968-AB970,0),ROUND(IF(AB969=0,0,$C968-AB970),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C966+1","v":115},{"$f":"D966+1","v":249}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C973,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C973,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C973,0)<0,0,OFFSET($F$62,C973,0))","v":0},{"$f":"OFFSET($C$62,C973,0)","v":""},{"$f":"IF(D975>10,ROUND(($C976/12)*$E974,0),$C975)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C973,0)),0,IF(OFFSET($C$62,C973,0)>10,ROUND(C975*D976,0),IF(C975<0,0,C975)))","v":0},{"$f":"'Środki trwałe'!C1793","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C974=LataProjekcji,$E975,IF($C974=LataProjekcji,$C976,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:K976)+$C976)<$C975,$C976,$C975-SUM($K976:K976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:L976)+$C976)<$C975,$C976,$C975-SUM($K976:L976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:M976)+$C976)<$C975,$C976,$C975-SUM($K976:M976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:N976)+$C976)<$C975,$C976,$C975-SUM($K976:N976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:O976)+$C976)<$C975,$C976,$C975-SUM($K976:O976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:P976)+$C976)<$C975,$C976,$C975-SUM($K976:P976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:Q976)+$C976)<$C975,$C976,$C975-SUM($K976:Q976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:R976)+$C976)<$C975,$C976,$C975-SUM($K976:R976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:S976)+$C976)<$C975,$C976,$C975-SUM($K976:S976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:T976)+$C976)<$C975,$C976,$C975-SUM($K976:T976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:U976)+$C976)<$C975,$C976,$C975-SUM($K976:U976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:V976)+$C976)<$C975,$C976,$C975-SUM($K976:V976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:W976)+$C976)<$C975,$C976,$C975-SUM($K976:W976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:X976)+$C976)<$C975,$C976,$C975-SUM($K976:X976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:Y976)+$C976)<$C975,$C976,$C975-SUM($K976:Y976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:Z976)+$C976)<$C975,$C976,$C975-SUM($K976:Z976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:AA976)+$C976)<$C975,$C976,$C975-SUM($K976:AA976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:AB976)+$C976)<$C975,$C976,$C975-SUM($K976:AB976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:AC976)+$C976)<$C975,$C976,$C975-SUM($K976:AC976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C974=LataProjekcji,$E974>0),AND($C974=LataProjekcji,$E974=0,$D975<=10)),$E975,IF($C974<LataProjekcji,IF((SUM($K976:AD976)+$C976)<$C975,$C976,$C975-SUM($K976:AD976)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K976,0)","v":0},{"$f":"ROUND(K977+L976,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W977+X976,0)","v":0},{"$f":"ROUND(X977+Y976,0)","v":0},0,0,{"$f":"ROUND(AA977+AB976,0)","v":0},{"$f":"ROUND(AB977+AC976,0)","v":0},{"$f":"ROUND(AC977+AD976,0)","v":0},{"$f":"ROUND(AD977+AE976,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C974=LataProjekcji,ROUND($C975-K977,0),ROUND(IF(K976=0,0,$C975-K977),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C974=LataProjekcji,ROUND($C975-X977,0),ROUND(IF(X976=0,0,$C975-X977),0))","v":0},0,0,0,{"$f":"IF($C974=LataProjekcji,ROUND($C975-AB977,0),ROUND(IF(AB976=0,0,$C975-AB977),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C973+1","v":116},{"$f":"D973+1","v":250}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C980,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C980,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C980,0)<0,0,OFFSET($F$62,C980,0))","v":0},{"$f":"OFFSET($C$62,C980,0)","v":""},{"$f":"IF(D982>10,ROUND(($C983/12)*$E981,0),$C982)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C980,0)),0,IF(OFFSET($C$62,C980,0)>10,ROUND(C982*D983,0),IF(C982<0,0,C982)))","v":0},{"$f":"'Środki trwałe'!C1800","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C981=LataProjekcji,$E982,IF($C981=LataProjekcji,$C983,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:K983)+$C983)<$C982,$C983,$C982-SUM($K983:K983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:L983)+$C983)<$C982,$C983,$C982-SUM($K983:L983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:M983)+$C983)<$C982,$C983,$C982-SUM($K983:M983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:N983)+$C983)<$C982,$C983,$C982-SUM($K983:N983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:O983)+$C983)<$C982,$C983,$C982-SUM($K983:O983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:P983)+$C983)<$C982,$C983,$C982-SUM($K983:P983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:Q983)+$C983)<$C982,$C983,$C982-SUM($K983:Q983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:R983)+$C983)<$C982,$C983,$C982-SUM($K983:R983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:S983)+$C983)<$C982,$C983,$C982-SUM($K983:S983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:T983)+$C983)<$C982,$C983,$C982-SUM($K983:T983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:U983)+$C983)<$C982,$C983,$C982-SUM($K983:U983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:V983)+$C983)<$C982,$C983,$C982-SUM($K983:V983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:W983)+$C983)<$C982,$C983,$C982-SUM($K983:W983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:X983)+$C983)<$C982,$C983,$C982-SUM($K983:X983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:Y983)+$C983)<$C982,$C983,$C982-SUM($K983:Y983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:Z983)+$C983)<$C982,$C983,$C982-SUM($K983:Z983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:AA983)+$C983)<$C982,$C983,$C982-SUM($K983:AA983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:AB983)+$C983)<$C982,$C983,$C982-SUM($K983:AB983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:AC983)+$C983)<$C982,$C983,$C982-SUM($K983:AC983)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C981=LataProjekcji,$E981>0),AND($C981=LataProjekcji,$E981=0,$D982<=10)),$E982,IF($C981<LataProjekcji,IF((SUM($K983:AD983)+$C983)<$C982,$C983,$C982-SUM($K983:AD983)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K983,0)","v":0},{"$f":"ROUND(K984+L983,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W984+X983,0)","v":0},{"$f":"ROUND(X984+Y983,0)","v":0},0,0,{"$f":"ROUND(AA984+AB983,0)","v":0},{"$f":"ROUND(AB984+AC983,0)","v":0},{"$f":"ROUND(AC984+AD983,0)","v":0},{"$f":"ROUND(AD984+AE983,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C981=LataProjekcji,ROUND($C982-K984,0),ROUND(IF(K983=0,0,$C982-K984),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C981=LataProjekcji,ROUND($C982-X984,0),ROUND(IF(X983=0,0,$C982-X984),0))","v":0},0,0,0,{"$f":"IF($C981=LataProjekcji,ROUND($C982-AB984,0),ROUND(IF(AB983=0,0,$C982-AB984),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C980+1","v":117},{"$f":"D980+1","v":251}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C987,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C987,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C987,0)<0,0,OFFSET($F$62,C987,0))","v":0},{"$f":"OFFSET($C$62,C987,0)","v":""},{"$f":"IF(D989>10,ROUND(($C990/12)*$E988,0),$C989)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C987,0)),0,IF(OFFSET($C$62,C987,0)>10,ROUND(C989*D990,0),IF(C989<0,0,C989)))","v":0},{"$f":"'Środki trwałe'!C1807","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C988=LataProjekcji,$E989,IF($C988=LataProjekcji,$C990,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:K990)+$C990)<$C989,$C990,$C989-SUM($K990:K990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:L990)+$C990)<$C989,$C990,$C989-SUM($K990:L990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:M990)+$C990)<$C989,$C990,$C989-SUM($K990:M990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:N990)+$C990)<$C989,$C990,$C989-SUM($K990:N990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:O990)+$C990)<$C989,$C990,$C989-SUM($K990:O990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:P990)+$C990)<$C989,$C990,$C989-SUM($K990:P990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:Q990)+$C990)<$C989,$C990,$C989-SUM($K990:Q990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:R990)+$C990)<$C989,$C990,$C989-SUM($K990:R990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:S990)+$C990)<$C989,$C990,$C989-SUM($K990:S990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:T990)+$C990)<$C989,$C990,$C989-SUM($K990:T990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:U990)+$C990)<$C989,$C990,$C989-SUM($K990:U990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:V990)+$C990)<$C989,$C990,$C989-SUM($K990:V990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:W990)+$C990)<$C989,$C990,$C989-SUM($K990:W990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:X990)+$C990)<$C989,$C990,$C989-SUM($K990:X990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:Y990)+$C990)<$C989,$C990,$C989-SUM($K990:Y990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:Z990)+$C990)<$C989,$C990,$C989-SUM($K990:Z990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:AA990)+$C990)<$C989,$C990,$C989-SUM($K990:AA990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:AB990)+$C990)<$C989,$C990,$C989-SUM($K990:AB990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:AC990)+$C990)<$C989,$C990,$C989-SUM($K990:AC990)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C988=LataProjekcji,$E988>0),AND($C988=LataProjekcji,$E988=0,$D989<=10)),$E989,IF($C988<LataProjekcji,IF((SUM($K990:AD990)+$C990)<$C989,$C990,$C989-SUM($K990:AD990)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K990,0)","v":0},{"$f":"ROUND(K991+L990,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W991+X990,0)","v":0},{"$f":"ROUND(X991+Y990,0)","v":0},0,0,{"$f":"ROUND(AA991+AB990,0)","v":0},{"$f":"ROUND(AB991+AC990,0)","v":0},{"$f":"ROUND(AC991+AD990,0)","v":0},{"$f":"ROUND(AD991+AE990,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C988=LataProjekcji,ROUND($C989-K991,0),ROUND(IF(K990=0,0,$C989-K991),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C988=LataProjekcji,ROUND($C989-X991,0),ROUND(IF(X990=0,0,$C989-X991),0))","v":0},0,0,0,{"$f":"IF($C988=LataProjekcji,ROUND($C989-AB991,0),ROUND(IF(AB990=0,0,$C989-AB991),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C987+1","v":118},{"$f":"D987+1","v":252}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C994,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C994,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C994,0)<0,0,OFFSET($F$62,C994,0))","v":0},{"$f":"OFFSET($C$62,C994,0)","v":""},{"$f":"IF(D996>10,ROUND(($C997/12)*$E995,0),$C996)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C994,0)),0,IF(OFFSET($C$62,C994,0)>10,ROUND(C996*D997,0),IF(C996<0,0,C996)))","v":0},{"$f":"'Środki trwałe'!C1814","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C995=LataProjekcji,$E996,IF($C995=LataProjekcji,$C997,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:K997)+$C997)<$C996,$C997,$C996-SUM($K997:K997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:L997)+$C997)<$C996,$C997,$C996-SUM($K997:L997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:M997)+$C997)<$C996,$C997,$C996-SUM($K997:M997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:N997)+$C997)<$C996,$C997,$C996-SUM($K997:N997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:O997)+$C997)<$C996,$C997,$C996-SUM($K997:O997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:P997)+$C997)<$C996,$C997,$C996-SUM($K997:P997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:Q997)+$C997)<$C996,$C997,$C996-SUM($K997:Q997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:R997)+$C997)<$C996,$C997,$C996-SUM($K997:R997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:S997)+$C997)<$C996,$C997,$C996-SUM($K997:S997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:T997)+$C997)<$C996,$C997,$C996-SUM($K997:T997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:U997)+$C997)<$C996,$C997,$C996-SUM($K997:U997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:V997)+$C997)<$C996,$C997,$C996-SUM($K997:V997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:W997)+$C997)<$C996,$C997,$C996-SUM($K997:W997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:X997)+$C997)<$C996,$C997,$C996-SUM($K997:X997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:Y997)+$C997)<$C996,$C997,$C996-SUM($K997:Y997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:Z997)+$C997)<$C996,$C997,$C996-SUM($K997:Z997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:AA997)+$C997)<$C996,$C997,$C996-SUM($K997:AA997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:AB997)+$C997)<$C996,$C997,$C996-SUM($K997:AB997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:AC997)+$C997)<$C996,$C997,$C996-SUM($K997:AC997)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C995=LataProjekcji,$E995>0),AND($C995=LataProjekcji,$E995=0,$D996<=10)),$E996,IF($C995<LataProjekcji,IF((SUM($K997:AD997)+$C997)<$C996,$C997,$C996-SUM($K997:AD997)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K997,0)","v":0},{"$f":"ROUND(K998+L997,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W998+X997,0)","v":0},{"$f":"ROUND(X998+Y997,0)","v":0},0,0,{"$f":"ROUND(AA998+AB997,0)","v":0},{"$f":"ROUND(AB998+AC997,0)","v":0},{"$f":"ROUND(AC998+AD997,0)","v":0},{"$f":"ROUND(AD998+AE997,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C995=LataProjekcji,ROUND($C996-K998,0),ROUND(IF(K997=0,0,$C996-K998),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C995=LataProjekcji,ROUND($C996-X998,0),ROUND(IF(X997=0,0,$C996-X998),0))","v":0},0,0,0,{"$f":"IF($C995=LataProjekcji,ROUND($C996-AB998,0),ROUND(IF(AB997=0,0,$C996-AB998),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C994+1","v":119},{"$f":"D994+1","v":253}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1001,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1001,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1001,0)<0,0,OFFSET($F$62,C1001,0))","v":0},{"$f":"OFFSET($C$62,C1001,0)","v":""},{"$f":"IF(D1003>10,ROUND(($C1004/12)*$E1002,0),$C1003)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1001,0)),0,IF(OFFSET($C$62,C1001,0)>10,ROUND(C1003*D1004,0),IF(C1003<0,0,C1003)))","v":0},{"$f":"'Środki trwałe'!C1821","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1002=LataProjekcji,$E1003,IF($C1002=LataProjekcji,$C1004,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:K1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:K1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:L1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:L1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:M1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:M1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:N1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:N1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:O1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:O1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:P1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:P1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:Q1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:Q1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:R1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:R1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:S1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:S1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:T1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:T1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:U1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:U1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:V1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:V1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:W1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:W1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:X1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:X1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:Y1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:Y1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:Z1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:Z1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:AA1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:AA1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:AB1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:AB1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:AC1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:AC1004)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1002=LataProjekcji,$E1002>0),AND($C1002=LataProjekcji,$E1002=0,$D1003<=10)),$E1003,IF($C1002<LataProjekcji,IF((SUM($K1004:AD1004)+$C1004)<$C1003,$C1004,$C1003-SUM($K1004:AD1004)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1004,0)","v":0},{"$f":"ROUND(K1005+L1004,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1005+X1004,0)","v":0},{"$f":"ROUND(X1005+Y1004,0)","v":0},0,0,{"$f":"ROUND(AA1005+AB1004,0)","v":0},{"$f":"ROUND(AB1005+AC1004,0)","v":0},{"$f":"ROUND(AC1005+AD1004,0)","v":0},{"$f":"ROUND(AD1005+AE1004,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1002=LataProjekcji,ROUND($C1003-K1005,0),ROUND(IF(K1004=0,0,$C1003-K1005),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1002=LataProjekcji,ROUND($C1003-X1005,0),ROUND(IF(X1004=0,0,$C1003-X1005),0))","v":0},0,0,0,{"$f":"IF($C1002=LataProjekcji,ROUND($C1003-AB1005,0),ROUND(IF(AB1004=0,0,$C1003-AB1005),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1001+1","v":120},{"$f":"D1001+1","v":254}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1008,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1008,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1008,0)<0,0,OFFSET($F$62,C1008,0))","v":0},{"$f":"OFFSET($C$62,C1008,0)","v":""},{"$f":"IF(D1010>10,ROUND(($C1011/12)*$E1009,0),$C1010)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1008,0)),0,IF(OFFSET($C$62,C1008,0)>10,ROUND(C1010*D1011,0),IF(C1010<0,0,C1010)))","v":0},{"$f":"'Środki trwałe'!C1828","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1009=LataProjekcji,$E1010,IF($C1009=LataProjekcji,$C1011,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:K1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:K1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:L1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:L1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:M1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:M1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:N1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:N1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:O1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:O1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:P1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:P1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:Q1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:Q1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:R1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:R1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:S1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:S1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:T1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:T1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:U1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:U1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:V1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:V1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:W1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:W1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:X1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:X1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:Y1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:Y1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:Z1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:Z1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:AA1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:AA1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:AB1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:AB1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:AC1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:AC1011)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1009=LataProjekcji,$E1009>0),AND($C1009=LataProjekcji,$E1009=0,$D1010<=10)),$E1010,IF($C1009<LataProjekcji,IF((SUM($K1011:AD1011)+$C1011)<$C1010,$C1011,$C1010-SUM($K1011:AD1011)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1011,0)","v":0},{"$f":"ROUND(K1012+L1011,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1012+X1011,0)","v":0},{"$f":"ROUND(X1012+Y1011,0)","v":0},0,0,{"$f":"ROUND(AA1012+AB1011,0)","v":0},{"$f":"ROUND(AB1012+AC1011,0)","v":0},{"$f":"ROUND(AC1012+AD1011,0)","v":0},{"$f":"ROUND(AD1012+AE1011,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1009=LataProjekcji,ROUND($C1010-K1012,0),ROUND(IF(K1011=0,0,$C1010-K1012),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1009=LataProjekcji,ROUND($C1010-X1012,0),ROUND(IF(X1011=0,0,$C1010-X1012),0))","v":0},0,0,0,{"$f":"IF($C1009=LataProjekcji,ROUND($C1010-AB1012,0),ROUND(IF(AB1011=0,0,$C1010-AB1012),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1008+1","v":121},{"$f":"D1008+1","v":255}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1015,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1015,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1015,0)<0,0,OFFSET($F$62,C1015,0))","v":0},{"$f":"OFFSET($C$62,C1015,0)","v":""},{"$f":"IF(D1017>10,ROUND(($C1018/12)*$E1016,0),$C1017)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1015,0)),0,IF(OFFSET($C$62,C1015,0)>10,ROUND(C1017*D1018,0),IF(C1017<0,0,C1017)))","v":0},{"$f":"'Środki trwałe'!C1835","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1016=LataProjekcji,$E1017,IF($C1016=LataProjekcji,$C1018,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:K1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:K1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:L1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:L1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:M1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:M1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:N1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:N1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:O1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:O1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:P1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:P1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:Q1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:Q1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:R1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:R1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:S1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:S1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:T1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:T1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:U1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:U1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:V1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:V1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:W1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:W1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:X1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:X1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:Y1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:Y1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:Z1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:Z1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:AA1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:AA1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:AB1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:AB1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:AC1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:AC1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1016=LataProjekcji,$E1016>0),AND($C1016=LataProjekcji,$E1016=0,$D1017<=10)),$E1017,IF($C1016<LataProjekcji,IF((SUM($K1018:AD1018)+$C1018)<$C1017,$C1018,$C1017-SUM($K1018:AD1018)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1018,0)","v":0},{"$f":"ROUND(K1019+L1018,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1019+X1018,0)","v":0},{"$f":"ROUND(X1019+Y1018,0)","v":0},0,0,{"$f":"ROUND(AA1019+AB1018,0)","v":0},{"$f":"ROUND(AB1019+AC1018,0)","v":0},{"$f":"ROUND(AC1019+AD1018,0)","v":0},{"$f":"ROUND(AD1019+AE1018,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1016=LataProjekcji,ROUND($C1017-K1019,0),ROUND(IF(K1018=0,0,$C1017-K1019),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1016=LataProjekcji,ROUND($C1017-X1019,0),ROUND(IF(X1018=0,0,$C1017-X1019),0))","v":0},0,0,0,{"$f":"IF($C1016=LataProjekcji,ROUND($C1017-AB1019,0),ROUND(IF(AB1018=0,0,$C1017-AB1019),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1015+1","v":122},{"$f":"D1015+1","v":256}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1022,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1022,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1022,0)<0,0,OFFSET($F$62,C1022,0))","v":0},{"$f":"OFFSET($C$62,C1022,0)","v":""},{"$f":"IF(D1024>10,ROUND(($C1025/12)*$E1023,0),$C1024)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1022,0)),0,IF(OFFSET($C$62,C1022,0)>10,ROUND(C1024*D1025,0),IF(C1024<0,0,C1024)))","v":0},{"$f":"'Środki trwałe'!C1842","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1023=LataProjekcji,$E1024,IF($C1023=LataProjekcji,$C1025,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:K1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:K1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:L1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:L1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:M1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:M1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:N1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:N1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:O1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:O1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:P1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:P1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:Q1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:Q1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:R1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:R1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:S1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:S1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:T1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:T1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:U1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:U1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:V1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:V1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:W1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:W1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:X1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:X1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:Y1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:Y1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:Z1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:Z1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:AA1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:AA1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:AB1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:AB1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:AC1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:AC1025)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1023=LataProjekcji,$E1023>0),AND($C1023=LataProjekcji,$E1023=0,$D1024<=10)),$E1024,IF($C1023<LataProjekcji,IF((SUM($K1025:AD1025)+$C1025)<$C1024,$C1025,$C1024-SUM($K1025:AD1025)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1025,0)","v":0},{"$f":"ROUND(K1026+L1025,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1026+X1025,0)","v":0},{"$f":"ROUND(X1026+Y1025,0)","v":0},0,0,{"$f":"ROUND(AA1026+AB1025,0)","v":0},{"$f":"ROUND(AB1026+AC1025,0)","v":0},{"$f":"ROUND(AC1026+AD1025,0)","v":0},{"$f":"ROUND(AD1026+AE1025,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1023=LataProjekcji,ROUND($C1024-K1026,0),ROUND(IF(K1025=0,0,$C1024-K1026),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1023=LataProjekcji,ROUND($C1024-X1026,0),ROUND(IF(X1025=0,0,$C1024-X1026),0))","v":0},0,0,0,{"$f":"IF($C1023=LataProjekcji,ROUND($C1024-AB1026,0),ROUND(IF(AB1025=0,0,$C1024-AB1026),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1022+1","v":123},{"$f":"D1022+1","v":257}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1029,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1029,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1029,0)<0,0,OFFSET($F$62,C1029,0))","v":0},{"$f":"OFFSET($C$62,C1029,0)","v":""},{"$f":"IF(D1031>10,ROUND(($C1032/12)*$E1030,0),$C1031)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1029,0)),0,IF(OFFSET($C$62,C1029,0)>10,ROUND(C1031*D1032,0),IF(C1031<0,0,C1031)))","v":0},{"$f":"'Środki trwałe'!C1849","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1030=LataProjekcji,$E1031,IF($C1030=LataProjekcji,$C1032,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:K1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:K1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:L1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:L1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:M1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:M1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:N1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:N1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:O1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:O1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:P1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:P1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:Q1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:Q1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:R1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:R1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:S1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:S1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:T1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:T1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:U1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:U1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:V1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:V1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:W1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:W1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:X1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:X1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:Y1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:Y1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:Z1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:Z1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:AA1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:AA1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:AB1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:AB1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:AC1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:AC1032)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1030=LataProjekcji,$E1030>0),AND($C1030=LataProjekcji,$E1030=0,$D1031<=10)),$E1031,IF($C1030<LataProjekcji,IF((SUM($K1032:AD1032)+$C1032)<$C1031,$C1032,$C1031-SUM($K1032:AD1032)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1032,0)","v":0},{"$f":"ROUND(K1033+L1032,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1033+X1032,0)","v":0},{"$f":"ROUND(X1033+Y1032,0)","v":0},0,0,{"$f":"ROUND(AA1033+AB1032,0)","v":0},{"$f":"ROUND(AB1033+AC1032,0)","v":0},{"$f":"ROUND(AC1033+AD1032,0)","v":0},{"$f":"ROUND(AD1033+AE1032,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1030=LataProjekcji,ROUND($C1031-K1033,0),ROUND(IF(K1032=0,0,$C1031-K1033),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1030=LataProjekcji,ROUND($C1031-X1033,0),ROUND(IF(X1032=0,0,$C1031-X1033),0))","v":0},0,0,0,{"$f":"IF($C1030=LataProjekcji,ROUND($C1031-AB1033,0),ROUND(IF(AB1032=0,0,$C1031-AB1033),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1029+1","v":124},{"$f":"D1029+1","v":258}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1036,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1036,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1036,0)<0,0,OFFSET($F$62,C1036,0))","v":0},{"$f":"OFFSET($C$62,C1036,0)","v":""},{"$f":"IF(D1038>10,ROUND(($C1039/12)*$E1037,0),$C1038)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1036,0)),0,IF(OFFSET($C$62,C1036,0)>10,ROUND(C1038*D1039,0),IF(C1038<0,0,C1038)))","v":0},{"$f":"'Środki trwałe'!C1856","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1037=LataProjekcji,$E1038,IF($C1037=LataProjekcji,$C1039,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:K1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:K1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:L1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:L1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:M1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:M1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:N1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:N1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:O1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:O1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:P1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:P1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:Q1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:Q1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:R1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:R1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:S1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:S1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:T1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:T1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:U1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:U1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:V1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:V1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:W1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:W1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:X1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:X1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:Y1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:Y1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:Z1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:Z1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:AA1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:AA1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:AB1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:AB1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:AC1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:AC1039)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1037=LataProjekcji,$E1037>0),AND($C1037=LataProjekcji,$E1037=0,$D1038<=10)),$E1038,IF($C1037<LataProjekcji,IF((SUM($K1039:AD1039)+$C1039)<$C1038,$C1039,$C1038-SUM($K1039:AD1039)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1039,0)","v":0},{"$f":"ROUND(K1040+L1039,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1040+X1039,0)","v":0},{"$f":"ROUND(X1040+Y1039,0)","v":0},0,0,{"$f":"ROUND(AA1040+AB1039,0)","v":0},{"$f":"ROUND(AB1040+AC1039,0)","v":0},{"$f":"ROUND(AC1040+AD1039,0)","v":0},{"$f":"ROUND(AD1040+AE1039,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1037=LataProjekcji,ROUND($C1038-K1040,0),ROUND(IF(K1039=0,0,$C1038-K1040),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1037=LataProjekcji,ROUND($C1038-X1040,0),ROUND(IF(X1039=0,0,$C1038-X1040),0))","v":0},0,0,0,{"$f":"IF($C1037=LataProjekcji,ROUND($C1038-AB1040,0),ROUND(IF(AB1039=0,0,$C1038-AB1040),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1036+1","v":125},{"$f":"D1036+1","v":259}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1043,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1043,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1043,0)<0,0,OFFSET($F$62,C1043,0))","v":0},{"$f":"OFFSET($C$62,C1043,0)","v":""},{"$f":"IF(D1045>10,ROUND(($C1046/12)*$E1044,0),$C1045)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1043,0)),0,IF(OFFSET($C$62,C1043,0)>10,ROUND(C1045*D1046,0),IF(C1045<0,0,C1045)))","v":0},{"$f":"'Środki trwałe'!C1863","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1044=LataProjekcji,$E1045,IF($C1044=LataProjekcji,$C1046,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:K1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:K1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:L1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:L1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:M1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:M1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:N1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:N1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:O1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:O1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:P1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:P1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:Q1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:Q1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:R1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:R1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:S1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:S1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:T1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:T1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:U1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:U1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:V1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:V1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:W1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:W1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:X1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:X1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:Y1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:Y1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:Z1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:Z1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:AA1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:AA1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:AB1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:AB1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:AC1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:AC1046)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1044=LataProjekcji,$E1044>0),AND($C1044=LataProjekcji,$E1044=0,$D1045<=10)),$E1045,IF($C1044<LataProjekcji,IF((SUM($K1046:AD1046)+$C1046)<$C1045,$C1046,$C1045-SUM($K1046:AD1046)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1046,0)","v":0},{"$f":"ROUND(K1047+L1046,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1047+X1046,0)","v":0},{"$f":"ROUND(X1047+Y1046,0)","v":0},0,0,{"$f":"ROUND(AA1047+AB1046,0)","v":0},{"$f":"ROUND(AB1047+AC1046,0)","v":0},{"$f":"ROUND(AC1047+AD1046,0)","v":0},{"$f":"ROUND(AD1047+AE1046,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1044=LataProjekcji,ROUND($C1045-K1047,0),ROUND(IF(K1046=0,0,$C1045-K1047),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1044=LataProjekcji,ROUND($C1045-X1047,0),ROUND(IF(X1046=0,0,$C1045-X1047),0))","v":0},0,0,0,{"$f":"IF($C1044=LataProjekcji,ROUND($C1045-AB1047,0),ROUND(IF(AB1046=0,0,$C1045-AB1047),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1043+1","v":126},{"$f":"D1043+1","v":260}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1050,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1050,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1050,0)<0,0,OFFSET($F$62,C1050,0))","v":0},{"$f":"OFFSET($C$62,C1050,0)","v":""},{"$f":"IF(D1052>10,ROUND(($C1053/12)*$E1051,0),$C1052)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1050,0)),0,IF(OFFSET($C$62,C1050,0)>10,ROUND(C1052*D1053,0),IF(C1052<0,0,C1052)))","v":0},{"$f":"'Środki trwałe'!C1870","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1051=LataProjekcji,$E1052,IF($C1051=LataProjekcji,$C1053,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:K1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:K1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:L1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:L1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:M1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:M1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:N1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:N1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:O1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:O1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:P1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:P1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:Q1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:Q1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:R1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:R1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:S1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:S1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:T1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:T1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:U1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:U1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:V1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:V1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:W1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:W1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:X1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:X1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:Y1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:Y1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:Z1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:Z1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:AA1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:AA1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:AB1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:AB1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:AC1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:AC1053)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1051=LataProjekcji,$E1051>0),AND($C1051=LataProjekcji,$E1051=0,$D1052<=10)),$E1052,IF($C1051<LataProjekcji,IF((SUM($K1053:AD1053)+$C1053)<$C1052,$C1053,$C1052-SUM($K1053:AD1053)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1053,0)","v":0},{"$f":"ROUND(K1054+L1053,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1054+X1053,0)","v":0},{"$f":"ROUND(X1054+Y1053,0)","v":0},0,0,{"$f":"ROUND(AA1054+AB1053,0)","v":0},{"$f":"ROUND(AB1054+AC1053,0)","v":0},{"$f":"ROUND(AC1054+AD1053,0)","v":0},{"$f":"ROUND(AD1054+AE1053,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1051=LataProjekcji,ROUND($C1052-K1054,0),ROUND(IF(K1053=0,0,$C1052-K1054),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1051=LataProjekcji,ROUND($C1052-X1054,0),ROUND(IF(X1053=0,0,$C1052-X1054),0))","v":0},0,0,0,{"$f":"IF($C1051=LataProjekcji,ROUND($C1052-AB1054,0),ROUND(IF(AB1053=0,0,$C1052-AB1054),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1050+1","v":127},{"$f":"D1050+1","v":261}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1057,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1057,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1057,0)<0,0,OFFSET($F$62,C1057,0))","v":0},{"$f":"OFFSET($C$62,C1057,0)","v":""},{"$f":"IF(D1059>10,ROUND(($C1060/12)*$E1058,0),$C1059)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1057,0)),0,IF(OFFSET($C$62,C1057,0)>10,ROUND(C1059*D1060,0),IF(C1059<0,0,C1059)))","v":0},{"$f":"'Środki trwałe'!C1877","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1058=LataProjekcji,$E1059,IF($C1058=LataProjekcji,$C1060,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:K1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:K1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:L1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:L1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:M1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:M1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:N1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:N1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:O1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:O1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:P1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:P1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:Q1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:Q1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:R1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:R1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:S1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:S1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:T1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:T1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:U1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:U1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:V1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:V1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:W1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:W1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:X1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:X1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:Y1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:Y1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:Z1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:Z1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:AA1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:AA1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:AB1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:AB1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:AC1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:AC1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1058=LataProjekcji,$E1058>0),AND($C1058=LataProjekcji,$E1058=0,$D1059<=10)),$E1059,IF($C1058<LataProjekcji,IF((SUM($K1060:AD1060)+$C1060)<$C1059,$C1060,$C1059-SUM($K1060:AD1060)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1060,0)","v":0},{"$f":"ROUND(K1061+L1060,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1061+X1060,0)","v":0},{"$f":"ROUND(X1061+Y1060,0)","v":0},0,0,{"$f":"ROUND(AA1061+AB1060,0)","v":0},{"$f":"ROUND(AB1061+AC1060,0)","v":0},{"$f":"ROUND(AC1061+AD1060,0)","v":0},{"$f":"ROUND(AD1061+AE1060,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1058=LataProjekcji,ROUND($C1059-K1061,0),ROUND(IF(K1060=0,0,$C1059-K1061),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1058=LataProjekcji,ROUND($C1059-X1061,0),ROUND(IF(X1060=0,0,$C1059-X1061),0))","v":0},0,0,0,{"$f":"IF($C1058=LataProjekcji,ROUND($C1059-AB1061,0),ROUND(IF(AB1060=0,0,$C1059-AB1061),0))","v":0},0,0,0]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1057+1","v":128},{"$f":"D1057+1","v":262}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1064,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1064,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1064,0)<0,0,OFFSET($F$62,C1064,0))","v":0},{"$f":"OFFSET($C$62,C1064,0)","v":""},{"$f":"IF(D1066>10,ROUND(($C1067/12)*$E1065,0),$C1066)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1064,0)),0,IF(OFFSET($C$62,C1064,0)>10,ROUND(C1066*D1067,0),IF(C1066<0,0,C1066)))","v":0},{"$f":"'Środki trwałe'!C1884","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1065=LataProjekcji,$E1066,IF($C1065=LataProjekcji,$C1067,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:K1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:K1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:L1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:L1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:M1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:M1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:N1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:N1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:O1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:O1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:P1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:P1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:Q1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:Q1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:R1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:R1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:S1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:S1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:T1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:T1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:U1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:U1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:V1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:V1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:W1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:W1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:X1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:X1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:Y1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:Y1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:Z1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:Z1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:AA1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:AA1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:AB1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:AB1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:AC1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:AC1067)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1065=LataProjekcji,$E1065>0),AND($C1065=LataProjekcji,$E1065=0,$D1066<=10)),$E1066,IF($C1065<LataProjekcji,IF((SUM($K1067:AD1067)+$C1067)<$C1066,$C1067,$C1066-SUM($K1067:AD1067)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1067,0)","v":0},{"$f":"ROUND(K1068+L1067,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1068+X1067,0)","v":0},{"$f":"ROUND(X1068+Y1067,0)","v":0},0,0,{"$f":"ROUND(AA1068+AB1067,0)","v":0},{"$f":"ROUND(AB1068+AC1067,0)","v":0},{"$f":"ROUND(AC1068+AD1067,0)","v":0},{"$f":"ROUND(AD1068+AE1067,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1065=LataProjekcji,ROUND($C1066-K1068,0),ROUND(IF(K1067=0,0,$C1066-K1068),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1065=LataProjekcji,ROUND($C1066-X1068,0),ROUND(IF(X1067=0,0,$C1066-X1068),0))","v":0},0,0,0,{"$f":"IF($C1065=LataProjekcji,ROUND($C1066-AB1068,0),ROUND(IF(AB1067=0,0,$C1066-AB1068),0))","v":0},0,0,0]
[]
[null,{"$f":"B191","v":""},{"$f":"C1064+1","v":129},{"$f":"D1064+1","v":263}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1071,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1071,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1071,0)<0,0,OFFSET($F$62,C1071,0))","v":0},{"$f":"OFFSET($C$62,C1071,0)","v":""},{"$f":"IF(D1073>10,ROUND(($C1074/12)*$E1072,0),$C1073)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1071,0)),0,IF(OFFSET($C$62,C1071,0)>10,ROUND(C1073*D1074,0),IF(C1073<0,0,C1073)))","v":0},{"$f":"'Środki trwałe'!C1903","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1072=LataProjekcji,$E1073,IF($C1072=LataProjekcji,$C1074,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:K1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:K1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:L1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:L1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:M1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:M1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:N1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:N1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:O1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:O1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:P1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:P1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:Q1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:Q1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:R1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:R1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:S1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:S1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:T1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:T1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:U1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:U1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:V1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:V1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:W1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:W1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:X1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:X1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:Y1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:Y1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:Z1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:Z1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:AA1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:AA1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:AB1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:AB1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:AC1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:AC1074)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1072=LataProjekcji,$E1072>0),AND($C1072=LataProjekcji,$E1072=0,$D1073<=10)),$E1073,IF($C1072<LataProjekcji,IF((SUM($K1074:AD1074)+$C1074)<$C1073,$C1074,$C1073-SUM($K1074:AD1074)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1074,0)","v":0},{"$f":"ROUND(K1075+L1074,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1075+X1074,0)","v":0},{"$f":"ROUND(X1075+Y1074,0)","v":0},0,0,{"$f":"ROUND(AA1075+AB1074,0)","v":0},{"$f":"ROUND(AB1075+AC1074,0)","v":0},{"$f":"ROUND(AC1075+AD1074,0)","v":0},{"$f":"ROUND(AD1075+AE1074,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1072=LataProjekcji,ROUND($C1073-K1075,0),ROUND(IF(K1074=0,0,$C1073-K1075),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1072=LataProjekcji,ROUND($C1073-X1075,0),ROUND(IF(X1074=0,0,$C1073-X1075),0))","v":0},0,0,0,{"$f":"IF($C1072=LataProjekcji,ROUND($C1073-AB1075,0),ROUND(IF(AB1074=0,0,$C1073-AB1075),0))","v":0},0,0,0]
[]
[null,{"$f":"B192","v":""},{"$f":"C1071+1","v":130},{"$f":"D1071+1","v":264}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1078,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1078,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1078,0)<0,0,OFFSET($F$62,C1078,0))","v":0},{"$f":"OFFSET($C$62,C1078,0)","v":""},{"$f":"IF(D1080>10,ROUND(($C1081/12)*$E1079,0),$C1080)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1078,0)),0,IF(OFFSET($C$62,C1078,0)>10,ROUND(C1080*D1081,0),IF(C1080<0,0,C1080)))","v":0},{"$f":"'Środki trwałe'!C1910","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1079=LataProjekcji,$E1080,IF($C1079=LataProjekcji,$C1081,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:K1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:K1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:L1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:L1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:M1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:M1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:N1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:N1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:O1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:O1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:P1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:P1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:Q1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:Q1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:R1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:R1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:S1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:S1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:T1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:T1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:U1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:U1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:V1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:V1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:W1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:W1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:X1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:X1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:Y1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:Y1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:Z1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:Z1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:AA1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:AA1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:AB1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:AB1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:AC1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:AC1081)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1079=LataProjekcji,$E1079>0),AND($C1079=LataProjekcji,$E1079=0,$D1080<=10)),$E1080,IF($C1079<LataProjekcji,IF((SUM($K1081:AD1081)+$C1081)<$C1080,$C1081,$C1080-SUM($K1081:AD1081)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1081,0)","v":0},{"$f":"ROUND(K1082+L1081,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1082+X1081,0)","v":0},{"$f":"ROUND(X1082+Y1081,0)","v":0},0,0,{"$f":"ROUND(AA1082+AB1081,0)","v":0},{"$f":"ROUND(AB1082+AC1081,0)","v":0},{"$f":"ROUND(AC1082+AD1081,0)","v":0},{"$f":"ROUND(AD1082+AE1081,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1079=LataProjekcji,ROUND($C1080-K1082,0),ROUND(IF(K1081=0,0,$C1080-K1082),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1079=LataProjekcji,ROUND($C1080-X1082,0),ROUND(IF(X1081=0,0,$C1080-X1082),0))","v":0},0,0,0,{"$f":"IF($C1079=LataProjekcji,ROUND($C1080-AB1082,0),ROUND(IF(AB1081=0,0,$C1080-AB1082),0))","v":0},0,0,0]
[]
[null,{"$f":"B193","v":""},{"$f":"C1078+1","v":131},{"$f":"D1078+1","v":265}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1085,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1085,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1085,0)<0,0,OFFSET($F$62,C1085,0))","v":0},{"$f":"OFFSET($C$62,C1085,0)","v":""},{"$f":"IF(D1087>10,ROUND(($C1088/12)*$E1086,0),$C1087)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1085,0)),0,IF(OFFSET($C$62,C1085,0)>10,ROUND(C1087*D1088,0),IF(C1087<0,0,C1087)))","v":0},{"$f":"'Środki trwałe'!C1917","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1086=LataProjekcji,$E1087,IF($C1086=LataProjekcji,$C1088,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:K1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:K1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:L1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:L1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:M1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:M1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:N1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:N1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:O1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:O1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:P1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:P1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:Q1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:Q1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:R1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:R1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:S1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:S1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:T1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:T1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:U1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:U1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:V1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:V1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:W1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:W1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:X1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:X1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:Y1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:Y1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:Z1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:Z1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:AA1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:AA1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:AB1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:AB1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:AC1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:AC1088)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1086=LataProjekcji,$E1086>0),AND($C1086=LataProjekcji,$E1086=0,$D1087<=10)),$E1087,IF($C1086<LataProjekcji,IF((SUM($K1088:AD1088)+$C1088)<$C1087,$C1088,$C1087-SUM($K1088:AD1088)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1088,0)","v":0},{"$f":"ROUND(K1089+L1088,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1089+X1088,0)","v":0},{"$f":"ROUND(X1089+Y1088,0)","v":0},0,0,{"$f":"ROUND(AA1089+AB1088,0)","v":0},{"$f":"ROUND(AB1089+AC1088,0)","v":0},{"$f":"ROUND(AC1089+AD1088,0)","v":0},{"$f":"ROUND(AD1089+AE1088,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1086=LataProjekcji,ROUND($C1087-K1089,0),ROUND(IF(K1088=0,0,$C1087-K1089),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1086=LataProjekcji,ROUND($C1087-X1089,0),ROUND(IF(X1088=0,0,$C1087-X1089),0))","v":0},0,0,0,{"$f":"IF($C1086=LataProjekcji,ROUND($C1087-AB1089,0),ROUND(IF(AB1088=0,0,$C1087-AB1089),0))","v":0},0,0,0]
[]
[null,{"$f":"B194","v":""},{"$f":"C1085+1","v":132},{"$f":"D1085+1","v":266}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1092,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1092,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1092,0)<0,0,OFFSET($F$62,C1092,0))","v":0},{"$f":"OFFSET($C$62,C1092,0)","v":""},{"$f":"IF(D1094>10,ROUND(($C1095/12)*$E1093,0),$C1094)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1092,0)),0,IF(OFFSET($C$62,C1092,0)>10,ROUND(C1094*D1095,0),IF(C1094<0,0,C1094)))","v":0},{"$f":"'Środki trwałe'!C1924","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1093=LataProjekcji,$E1094,IF($C1093=LataProjekcji,$C1095,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:K1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:K1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:L1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:L1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:M1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:M1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:N1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:N1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:O1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:O1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:P1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:P1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:Q1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:Q1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:R1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:R1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:S1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:S1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:T1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:T1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:U1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:U1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:V1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:V1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:W1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:W1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:X1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:X1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:Y1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:Y1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:Z1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:Z1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:AA1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:AA1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:AB1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:AB1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:AC1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:AC1095)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1093=LataProjekcji,$E1093>0),AND($C1093=LataProjekcji,$E1093=0,$D1094<=10)),$E1094,IF($C1093<LataProjekcji,IF((SUM($K1095:AD1095)+$C1095)<$C1094,$C1095,$C1094-SUM($K1095:AD1095)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1095,0)","v":0},{"$f":"ROUND(K1096+L1095,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1096+X1095,0)","v":0},{"$f":"ROUND(X1096+Y1095,0)","v":0},0,0,{"$f":"ROUND(AA1096+AB1095,0)","v":0},{"$f":"ROUND(AB1096+AC1095,0)","v":0},{"$f":"ROUND(AC1096+AD1095,0)","v":0},{"$f":"ROUND(AD1096+AE1095,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1093=LataProjekcji,ROUND($C1094-K1096,0),ROUND(IF(K1095=0,0,$C1094-K1096),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1093=LataProjekcji,ROUND($C1094-X1096,0),ROUND(IF(X1095=0,0,$C1094-X1096),0))","v":0},0,0,0,{"$f":"IF($C1093=LataProjekcji,ROUND($C1094-AB1096,0),ROUND(IF(AB1095=0,0,$C1094-AB1096),0))","v":0},0,0,0]
[]
[null,{"$f":"B195","v":""},{"$f":"C1092+1","v":133},{"$f":"D1092+1","v":267}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1099,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1099,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1099,0)<0,0,OFFSET($F$62,C1099,0))","v":0},{"$f":"OFFSET($C$62,C1099,0)","v":""},{"$f":"IF(D1101>10,ROUND(($C1102/12)*$E1100,0),$C1101)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1099,0)),0,IF(OFFSET($C$62,C1099,0)>10,ROUND(C1101*D1102,0),IF(C1101<0,0,C1101)))","v":0},{"$f":"'Środki trwałe'!C1931","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1100=LataProjekcji,$E1101,IF($C1100=LataProjekcji,$C1102,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:K1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:K1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:L1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:L1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:M1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:M1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:N1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:N1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:O1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:O1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:P1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:P1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:Q1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:Q1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:R1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:R1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:S1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:S1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:T1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:T1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:U1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:U1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:V1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:V1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:W1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:W1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:X1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:X1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:Y1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:Y1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:Z1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:Z1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:AA1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:AA1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:AB1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:AB1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:AC1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:AC1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1100=LataProjekcji,$E1100>0),AND($C1100=LataProjekcji,$E1100=0,$D1101<=10)),$E1101,IF($C1100<LataProjekcji,IF((SUM($K1102:AD1102)+$C1102)<$C1101,$C1102,$C1101-SUM($K1102:AD1102)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1102,0)","v":0},{"$f":"ROUND(K1103+L1102,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1103+X1102,0)","v":0},{"$f":"ROUND(X1103+Y1102,0)","v":0},0,0,{"$f":"ROUND(AA1103+AB1102,0)","v":0},{"$f":"ROUND(AB1103+AC1102,0)","v":0},{"$f":"ROUND(AC1103+AD1102,0)","v":0},{"$f":"ROUND(AD1103+AE1102,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1100=LataProjekcji,ROUND($C1101-K1103,0),ROUND(IF(K1102=0,0,$C1101-K1103),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1100=LataProjekcji,ROUND($C1101-X1103,0),ROUND(IF(X1102=0,0,$C1101-X1103),0))","v":0},0,0,0,{"$f":"IF($C1100=LataProjekcji,ROUND($C1101-AB1103,0),ROUND(IF(AB1102=0,0,$C1101-AB1103),0))","v":0},0,0,0]
[]
[]
[]
[]
[null,"środki transportu ",142,379,"ile miesiący do końca roku",null,"niekwalifikowalne",null,"spr"]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1109,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1109,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0},null,{"$f":"C214-F1110","v":0},null,{"$f":"C214-F1110-G1110","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1109,0)<0,0,OFFSET($F$62,C1109,0))","v":0},{"$f":"OFFSET($C$62,C1109,0)","v":""},{"$f":"IF(D1111>10,ROUND(($C1112/12)*$E1110,0),$C1111)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1109,0)),0,IF(OFFSET($C$62,C1109,0)>10,ROUND(C1111*D1112,0),IF(C1111<0,0,C1111)))","v":0},{"$f":"'Środki trwałe'!C1943","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1110=LataProjekcji,$E1111,IF($C1110=LataProjekcji,$C1112,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:K1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:K1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:L1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:L1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:M1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:M1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:N1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:N1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:O1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:O1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:P1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:P1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:Q1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:Q1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:R1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:R1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:S1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:S1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:T1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:T1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:U1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:U1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:V1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:V1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:W1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:W1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:X1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:X1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:Y1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:Y1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:Z1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:Z1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:AA1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:AA1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:AB1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:AB1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:AC1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:AC1112)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1110=LataProjekcji,$E1110>0),AND($C1110=LataProjekcji,$E1110=0,$D1111<=10)),$E1111,IF($C1110<LataProjekcji,IF((SUM($K1112:AD1112)+$C1112)<$C1111,$C1112,$C1111-SUM($K1112:AD1112)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1112,0)","v":0},{"$f":"ROUND(K1113+L1112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1113+X1112,0)","v":0},{"$f":"ROUND(X1113+Y1112,0)","v":0},0,0,{"$f":"ROUND(AA1113+AB1112,0)","v":0},{"$f":"ROUND(AB1113+AC1112,0)","v":0},{"$f":"ROUND(AC1113+AD1112,0)","v":0},{"$f":"ROUND(AD1113+AE1112,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1110=LataProjekcji,ROUND($C1111-K1113,0),ROUND(IF(K1112=0,0,$C1111-K1113),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1110=LataProjekcji,ROUND($C1111-X1113,0),ROUND(IF(X1112=0,0,$C1111-X1113),0))","v":0},0,0,0,{"$f":"IF($C1110=LataProjekcji,ROUND($C1111-AB1113,0),ROUND(IF(AB1112=0,0,$C1111-AB1113),0))","v":0},0,0,0]
[]
[null,"środki transportu ",{"$f":"C1109+1","v":143},{"$f":"D1109+1","v":380}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1116,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1116,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1116,0)<0,0,OFFSET($F$62,C1116,0))","v":0},{"$f":"OFFSET($C$62,C1116,0)","v":""},{"$f":"IF(D1118>10,ROUND(($C1119/12)*$E1117,0),$C1118)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1116,0)),0,IF(OFFSET($C$62,C1116,0)>10,ROUND(C1118*D1119,0),IF(C1118<0,0,C1118)))","v":0},{"$f":"'Środki trwałe'!C1950","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1117=LataProjekcji,$E1118,IF($C1117=LataProjekcji,$C1119,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:K1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:K1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:L1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:L1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:M1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:M1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:N1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:N1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:O1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:O1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:P1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:P1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:Q1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:Q1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:R1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:R1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:S1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:S1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:T1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:T1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:U1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:U1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:V1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:V1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:W1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:W1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:X1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:X1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:Y1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:Y1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:Z1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:Z1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:AA1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:AA1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:AB1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:AB1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:AC1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:AC1119)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1117=LataProjekcji,$E1117>0),AND($C1117=LataProjekcji,$E1117=0,$D1118<=10)),$E1118,IF($C1117<LataProjekcji,IF((SUM($K1119:AD1119)+$C1119)<$C1118,$C1119,$C1118-SUM($K1119:AD1119)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1119,0)","v":0},{"$f":"ROUND(K1120+L1119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1120+X1119,0)","v":0},{"$f":"ROUND(X1120+Y1119,0)","v":0},0,0,{"$f":"ROUND(AA1120+AB1119,0)","v":0},{"$f":"ROUND(AB1120+AC1119,0)","v":0},{"$f":"ROUND(AC1120+AD1119,0)","v":0},{"$f":"ROUND(AD1120+AE1119,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1117=LataProjekcji,ROUND($C1118-K1120,0),ROUND(IF(K1119=0,0,$C1118-K1120),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1117=LataProjekcji,ROUND($C1118-X1120,0),ROUND(IF(X1119=0,0,$C1118-X1120),0))","v":0},0,0,0,{"$f":"IF($C1117=LataProjekcji,ROUND($C1118-AB1120,0),ROUND(IF(AB1119=0,0,$C1118-AB1120),0))","v":0},0,0,0]
[]
[null,"środki transportu ",{"$f":"C1116+1","v":144},{"$f":"D1116+1","v":381}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1123,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1123,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1123,0)<0,0,OFFSET($F$62,C1123,0))","v":0},{"$f":"OFFSET($C$62,C1123,0)","v":""},{"$f":"IF(D1125>10,ROUND(($C1126/12)*$E1124,0),$C1125)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1123,0)),0,IF(OFFSET($C$62,C1123,0)>10,ROUND(C1125*D1126,0),IF(C1125<0,0,C1125)))","v":0},{"$f":"'Środki trwałe'!C1957","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1124=LataProjekcji,$E1125,IF($C1124=LataProjekcji,$C1126,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:K1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:K1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:L1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:L1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:M1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:M1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:N1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:N1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:O1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:O1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:P1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:P1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:Q1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:Q1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:R1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:R1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:S1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:S1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:T1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:T1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:U1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:U1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:V1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:V1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:W1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:W1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:X1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:X1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:Y1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:Y1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:Z1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:Z1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:AA1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:AA1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:AB1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:AB1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:AC1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:AC1126)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1124=LataProjekcji,$E1124>0),AND($C1124=LataProjekcji,$E1124=0,$D1125<=10)),$E1125,IF($C1124<LataProjekcji,IF((SUM($K1126:AD1126)+$C1126)<$C1125,$C1126,$C1125-SUM($K1126:AD1126)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1126,0)","v":0},{"$f":"ROUND(K1127+L1126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1127+X1126,0)","v":0},{"$f":"ROUND(X1127+Y1126,0)","v":0},0,0,{"$f":"ROUND(AA1127+AB1126,0)","v":0},{"$f":"ROUND(AB1127+AC1126,0)","v":0},{"$f":"ROUND(AC1127+AD1126,0)","v":0},{"$f":"ROUND(AD1127+AE1126,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1124=LataProjekcji,ROUND($C1125-K1127,0),ROUND(IF(K1126=0,0,$C1125-K1127),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1124=LataProjekcji,ROUND($C1125-X1127,0),ROUND(IF(X1126=0,0,$C1125-X1127),0))","v":0},0,0,0,{"$f":"IF($C1124=LataProjekcji,ROUND($C1125-AB1127,0),ROUND(IF(AB1126=0,0,$C1125-AB1127),0))","v":0},0,0,0]
[]
[null,"środki transportu ",{"$f":"C1123+1","v":145},{"$f":"D1123+1","v":382}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1130,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1130,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1130,0)<0,0,OFFSET($F$62,C1130,0))","v":0},{"$f":"OFFSET($C$62,C1130,0)","v":""},{"$f":"IF(D1132>10,ROUND(($C1133/12)*$E1131,0),$C1132)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1130,0)),0,IF(OFFSET($C$62,C1130,0)>10,ROUND(C1132*D1133,0),IF(C1132<0,0,C1132)))","v":0},{"$f":"'Środki trwałe'!C1964","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1131=LataProjekcji,$E1132,IF($C1131=LataProjekcji,$C1133,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:K1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:K1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:L1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:L1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:M1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:M1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:N1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:N1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:O1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:O1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:P1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:P1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:Q1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:Q1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:R1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:R1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:S1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:S1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:T1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:T1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:U1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:U1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:V1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:V1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:W1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:W1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:X1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:X1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:Y1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:Y1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:Z1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:Z1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:AA1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:AA1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:AB1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:AB1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:AC1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:AC1133)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1131=LataProjekcji,$E1131>0),AND($C1131=LataProjekcji,$E1131=0,$D1132<=10)),$E1132,IF($C1131<LataProjekcji,IF((SUM($K1133:AD1133)+$C1133)<$C1132,$C1133,$C1132-SUM($K1133:AD1133)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1133,0)","v":0},{"$f":"ROUND(K1134+L1133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1134+X1133,0)","v":0},{"$f":"ROUND(X1134+Y1133,0)","v":0},0,0,{"$f":"ROUND(AA1134+AB1133,0)","v":0},{"$f":"ROUND(AB1134+AC1133,0)","v":0},{"$f":"ROUND(AC1134+AD1133,0)","v":0},{"$f":"ROUND(AD1134+AE1133,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1131=LataProjekcji,ROUND($C1132-K1134,0),ROUND(IF(K1133=0,0,$C1132-K1134),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1131=LataProjekcji,ROUND($C1132-X1134,0),ROUND(IF(X1133=0,0,$C1132-X1134),0))","v":0},0,0,0,{"$f":"IF($C1131=LataProjekcji,ROUND($C1132-AB1134,0),ROUND(IF(AB1133=0,0,$C1132-AB1134),0))","v":0},0,0,0]
[]
[null,"środki transportu ",{"$f":"C1130+1","v":146},{"$f":"D1130+1","v":383}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1137,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1137,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1137,0)<0,0,OFFSET($F$62,C1137,0))","v":0},{"$f":"OFFSET($C$62,C1137,0)","v":""},{"$f":"IF(D1139>10,ROUND(($C1140/12)*$E1138,0),$C1139)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1137,0)),0,IF(OFFSET($C$62,C1137,0)>10,ROUND(C1139*D1140,0),IF(C1139<0,0,C1139)))","v":0},{"$f":"'Środki trwałe'!C1971","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1138=LataProjekcji,$E1139,IF($C1138=LataProjekcji,$C1140,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:K1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:K1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:L1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:L1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:M1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:M1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:N1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:N1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:O1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:O1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:P1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:P1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:Q1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:Q1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:R1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:R1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:S1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:S1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:T1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:T1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:U1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:U1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:V1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:V1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:W1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:W1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:X1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:X1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:Y1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:Y1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:Z1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:Z1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:AA1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:AA1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:AB1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:AB1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:AC1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:AC1140)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1138=LataProjekcji,$E1138>0),AND($C1138=LataProjekcji,$E1138=0,$D1139<=10)),$E1139,IF($C1138<LataProjekcji,IF((SUM($K1140:AD1140)+$C1140)<$C1139,$C1140,$C1139-SUM($K1140:AD1140)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1140,0)","v":0},{"$f":"ROUND(K1141+L1140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1141+X1140,0)","v":0},{"$f":"ROUND(X1141+Y1140,0)","v":0},0,0,{"$f":"ROUND(AA1141+AB1140,0)","v":0},{"$f":"ROUND(AB1141+AC1140,0)","v":0},{"$f":"ROUND(AC1141+AD1140,0)","v":0},{"$f":"ROUND(AD1141+AE1140,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1138=LataProjekcji,ROUND($C1139-K1141,0),ROUND(IF(K1140=0,0,$C1139-K1141),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1138=LataProjekcji,ROUND($C1139-X1141,0),ROUND(IF(X1140=0,0,$C1139-X1141),0))","v":0},0,0,0,{"$f":"IF($C1138=LataProjekcji,ROUND($C1139-AB1141,0),ROUND(IF(AB1140=0,0,$C1139-AB1141),0))","v":0},0,0,0]
[]
[null,"środki transportu ",{"$f":"C1137+1","v":147},{"$f":"D1137+1","v":384}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1144,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1144,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1144,0)<0,0,OFFSET($F$62,C1144,0))","v":0},{"$f":"OFFSET($C$62,C1144,0)","v":""},{"$f":"IF(D1146>10,ROUND(($C1147/12)*$E1145,0),$C1146)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1144,0)),0,IF(OFFSET($C$62,C1144,0)>10,ROUND(C1146*D1147,0),IF(C1146<0,0,C1146)))","v":0},{"$f":"'Środki trwałe'!C1978","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1145=LataProjekcji,$E1146,IF($C1145=LataProjekcji,$C1147,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:K1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:K1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:L1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:L1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:M1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:M1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:N1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:N1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:O1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:O1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:P1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:P1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:Q1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:Q1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:R1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:R1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:S1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:S1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:T1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:T1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:U1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:U1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:V1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:V1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:W1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:W1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:X1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:X1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:Y1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:Y1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:Z1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:Z1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:AA1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:AA1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:AB1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:AB1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:AC1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:AC1147)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1145=LataProjekcji,$E1145>0),AND($C1145=LataProjekcji,$E1145=0,$D1146<=10)),$E1146,IF($C1145<LataProjekcji,IF((SUM($K1147:AD1147)+$C1147)<$C1146,$C1147,$C1146-SUM($K1147:AD1147)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1147,0)","v":0},{"$f":"ROUND(K1148+L1147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1148+X1147,0)","v":0},{"$f":"ROUND(X1148+Y1147,0)","v":0},0,0,{"$f":"ROUND(AA1148+AB1147,0)","v":0},{"$f":"ROUND(AB1148+AC1147,0)","v":0},{"$f":"ROUND(AC1148+AD1147,0)","v":0},{"$f":"ROUND(AD1148+AE1147,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1145=LataProjekcji,ROUND($C1146-K1148,0),ROUND(IF(K1147=0,0,$C1146-K1148),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1145=LataProjekcji,ROUND($C1146-X1148,0),ROUND(IF(X1147=0,0,$C1146-X1148),0))","v":0},0,0,0,{"$f":"IF($C1145=LataProjekcji,ROUND($C1146-AB1148,0),ROUND(IF(AB1147=0,0,$C1146-AB1148),0))","v":0},0,0,0]
[]
[null,"środki transportu ",{"$f":"C1144+1","v":148},{"$f":"D1144+1","v":385}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1151,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1151,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1151,0)<0,0,OFFSET($F$62,C1151,0))","v":0},{"$f":"OFFSET($C$62,C1151,0)","v":""},{"$f":"IF(D1153>10,ROUND(($C1154/12)*$E1152,0),$C1153)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1151,0)),0,IF(OFFSET($C$62,C1151,0)>10,ROUND(C1153*D1154,0),IF(C1153<0,0,C1153)))","v":0},{"$f":"'Środki trwałe'!C1985","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1152=LataProjekcji,$E1153,IF($C1152=LataProjekcji,$C1154,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:K1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:K1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:L1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:L1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:M1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:M1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:N1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:N1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:O1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:O1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:P1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:P1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:Q1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:Q1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:R1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:R1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:S1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:S1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:T1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:T1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:U1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:U1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:V1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:V1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:W1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:W1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:X1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:X1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:Y1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:Y1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:Z1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:Z1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:AA1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:AA1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:AB1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:AB1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:AC1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:AC1154)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1152=LataProjekcji,$E1152>0),AND($C1152=LataProjekcji,$E1152=0,$D1153<=10)),$E1153,IF($C1152<LataProjekcji,IF((SUM($K1154:AD1154)+$C1154)<$C1153,$C1154,$C1153-SUM($K1154:AD1154)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1154,0)","v":0},{"$f":"ROUND(K1155+L1154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1155+X1154,0)","v":0},{"$f":"ROUND(X1155+Y1154,0)","v":0},0,0,{"$f":"ROUND(AA1155+AB1154,0)","v":0},{"$f":"ROUND(AB1155+AC1154,0)","v":0},{"$f":"ROUND(AC1155+AD1154,0)","v":0},{"$f":"ROUND(AD1155+AE1154,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1152=LataProjekcji,ROUND($C1153-K1155,0),ROUND(IF(K1154=0,0,$C1153-K1155),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1152=LataProjekcji,ROUND($C1153-X1155,0),ROUND(IF(X1154=0,0,$C1153-X1155),0))","v":0},0,0,0,{"$f":"IF($C1152=LataProjekcji,ROUND($C1153-AB1155,0),ROUND(IF(AB1154=0,0,$C1153-AB1155),0))","v":0},0,0,0]
[]
[null,"środki transportu ",{"$f":"C1151+1","v":149},{"$f":"D1151+1","v":386}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1158,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1158,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1158,0)<0,0,OFFSET($F$62,C1158,0))","v":0},{"$f":"OFFSET($C$62,C1158,0)","v":""},{"$f":"IF(D1160>10,ROUND(($C1161/12)*$E1159,0),$C1160)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1158,0)),0,IF(OFFSET($C$62,C1158,0)>10,ROUND(C1160*D1161,0),IF(C1160<0,0,C1160)))","v":0},{"$f":"'Środki trwałe'!C1992","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1159=LataProjekcji,$E1160,IF($C1159=LataProjekcji,$C1161,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:K1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:K1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:L1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:L1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:M1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:M1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:N1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:N1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:O1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:O1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:P1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:P1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:Q1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:Q1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:R1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:R1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:S1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:S1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:T1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:T1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:U1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:U1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:V1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:V1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:W1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:W1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:X1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:X1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:Y1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:Y1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:Z1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:Z1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:AA1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:AA1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:AB1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:AB1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:AC1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:AC1161)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1159=LataProjekcji,$E1159>0),AND($C1159=LataProjekcji,$E1159=0,$D1160<=10)),$E1160,IF($C1159<LataProjekcji,IF((SUM($K1161:AD1161)+$C1161)<$C1160,$C1161,$C1160-SUM($K1161:AD1161)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1161,0)","v":0},{"$f":"ROUND(K1162+L1161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1162+X1161,0)","v":0},{"$f":"ROUND(X1162+Y1161,0)","v":0},0,0,{"$f":"ROUND(AA1162+AB1161,0)","v":0},{"$f":"ROUND(AB1162+AC1161,0)","v":0},{"$f":"ROUND(AC1162+AD1161,0)","v":0},{"$f":"ROUND(AD1162+AE1161,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1159=LataProjekcji,ROUND($C1160-K1162,0),ROUND(IF(K1161=0,0,$C1160-K1162),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1159=LataProjekcji,ROUND($C1160-X1162,0),ROUND(IF(X1161=0,0,$C1160-X1162),0))","v":0},0,0,0,{"$f":"IF($C1159=LataProjekcji,ROUND($C1160-AB1162,0),ROUND(IF(AB1161=0,0,$C1160-AB1162),0))","v":0},0,0,0]
[]
[null,"środki transportu ",{"$f":"C1158+1","v":150},{"$f":"D1158+1","v":387}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1165,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1165,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1165,0)<0,0,OFFSET($F$62,C1165,0))","v":0},{"$f":"OFFSET($C$62,C1165,0)","v":""},{"$f":"IF(D1167>10,ROUND(($C1168/12)*$E1166,0),$C1167)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1165,0)),0,IF(OFFSET($C$62,C1165,0)>10,ROUND(C1167*D1168,0),IF(C1167<0,0,C1167)))","v":0},{"$f":"'Środki trwałe'!C1999","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1166=LataProjekcji,$E1167,IF($C1166=LataProjekcji,$C1168,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:K1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:K1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:L1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:L1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:M1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:M1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:N1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:N1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:O1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:O1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:P1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:P1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:Q1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:Q1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:R1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:R1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:S1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:S1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:T1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:T1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:U1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:U1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:V1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:V1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:W1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:W1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:X1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:X1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:Y1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:Y1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:Z1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:Z1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:AA1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:AA1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:AB1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:AB1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:AC1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:AC1168)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1166=LataProjekcji,$E1166>0),AND($C1166=LataProjekcji,$E1166=0,$D1167<=10)),$E1167,IF($C1166<LataProjekcji,IF((SUM($K1168:AD1168)+$C1168)<$C1167,$C1168,$C1167-SUM($K1168:AD1168)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1168,0)","v":0},{"$f":"ROUND(K1169+L1168,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1169+X1168,0)","v":0},{"$f":"ROUND(X1169+Y1168,0)","v":0},0,0,{"$f":"ROUND(AA1169+AB1168,0)","v":0},{"$f":"ROUND(AB1169+AC1168,0)","v":0},{"$f":"ROUND(AC1169+AD1168,0)","v":0},{"$f":"ROUND(AD1169+AE1168,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1166=LataProjekcji,ROUND($C1167-K1169,0),ROUND(IF(K1168=0,0,$C1167-K1169),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1166=LataProjekcji,ROUND($C1167-X1169,0),ROUND(IF(X1168=0,0,$C1167-X1169),0))","v":0},0,0,0,{"$f":"IF($C1166=LataProjekcji,ROUND($C1167-AB1169,0),ROUND(IF(AB1168=0,0,$C1167-AB1169),0))","v":0},0,0,0]
[]
[null,"środki transportu ",{"$f":"C1165+1","v":151},{"$f":"D1165+1","v":388}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1172,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1172,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1172,0)<0,0,OFFSET($F$62,C1172,0))","v":0},{"$f":"OFFSET($C$62,C1172,0)","v":""},{"$f":"IF(D1174>10,ROUND(($C1175/12)*$E1173,0),$C1174)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1172,0)),0,IF(OFFSET($C$62,C1172,0)>10,ROUND(C1174*D1175,0),IF(C1174<0,0,C1174)))","v":0},{"$f":"'Środki trwałe'!C2006","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1173=LataProjekcji,$E1174,IF($C1173=LataProjekcji,$C1175,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:K1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:K1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:L1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:L1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:M1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:M1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:N1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:N1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:O1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:O1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:P1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:P1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:Q1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:Q1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:R1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:R1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:S1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:S1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:T1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:T1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:U1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:U1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:V1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:V1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:W1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:W1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:X1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:X1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:Y1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:Y1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:Z1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:Z1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:AA1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:AA1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:AB1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:AB1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:AC1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:AC1175)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1173=LataProjekcji,$E1173>0),AND($C1173=LataProjekcji,$E1173=0,$D1174<=10)),$E1174,IF($C1173<LataProjekcji,IF((SUM($K1175:AD1175)+$C1175)<$C1174,$C1175,$C1174-SUM($K1175:AD1175)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1175,0)","v":0},{"$f":"ROUND(K1176+L1175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1176+X1175,0)","v":0},{"$f":"ROUND(X1176+Y1175,0)","v":0},0,0,{"$f":"ROUND(AA1176+AB1175,0)","v":0},{"$f":"ROUND(AB1176+AC1175,0)","v":0},{"$f":"ROUND(AC1176+AD1175,0)","v":0},{"$f":"ROUND(AD1176+AE1175,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1173=LataProjekcji,ROUND($C1174-K1176,0),ROUND(IF(K1175=0,0,$C1174-K1176),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1173=LataProjekcji,ROUND($C1174-X1176,0),ROUND(IF(X1175=0,0,$C1174-X1176),0))","v":0},0,0,0,{"$f":"IF($C1173=LataProjekcji,ROUND($C1174-AB1176,0),ROUND(IF(AB1175=0,0,$C1174-AB1176),0))","v":0},0,0,0]
[]
[]
[]
[]
[null,"inne środki trwałe ",160,421,"ile miesiący do końca roku",null,"niekwalifikowalne",null,"spr"]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1182,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1182,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0},null,{"$f":"C232-F1183","v":0},null,{"$f":"C232-F1183-G1183","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1182,0)<0,0,OFFSET($F$62,C1182,0))","v":0},{"$f":"OFFSET($C$62,C1182,0)","v":""},{"$f":"IF(D1184>10,ROUND(($C1185/12)*$E1183,0),$C1184)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1182,0)),0,IF(OFFSET($C$62,C1182,0)>10,ROUND(C1184*D1185,0),IF(C1184<0,0,C1184)))","v":0},{"$f":"'Środki trwałe'!C2018","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1183=LataProjekcji,$E1184,IF($C1183=LataProjekcji,$C1185,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:K1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:K1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:L1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:L1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:M1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:M1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:N1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:N1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:O1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:O1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:P1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:P1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:Q1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:Q1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:R1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:R1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:S1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:S1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:T1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:T1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:U1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:U1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:V1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:V1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:W1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:W1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:X1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:X1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:Y1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:Y1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:Z1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:Z1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:AA1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:AA1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:AB1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:AB1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:AC1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:AC1185)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1183=LataProjekcji,$E1183>0),AND($C1183=LataProjekcji,$E1183=0,$D1184<=10)),$E1184,IF($C1183<LataProjekcji,IF((SUM($K1185:AD1185)+$C1185)<$C1184,$C1185,$C1184-SUM($K1185:AD1185)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1185,0)","v":0},{"$f":"ROUND(K1186+L1185,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1186+X1185,0)","v":0},{"$f":"ROUND(X1186+Y1185,0)","v":0},0,0,{"$f":"ROUND(AA1186+AB1185,0)","v":0},{"$f":"ROUND(AB1186+AC1185,0)","v":0},{"$f":"ROUND(AC1186+AD1185,0)","v":0},{"$f":"ROUND(AD1186+AE1185,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1183=LataProjekcji,ROUND($C1184-K1186,0),ROUND(IF(K1185=0,0,$C1184-K1186),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1183=LataProjekcji,ROUND($C1184-X1186,0),ROUND(IF(X1185=0,0,$C1184-X1186),0))","v":0},0,0,0,{"$f":"IF($C1183=LataProjekcji,ROUND($C1184-AB1186,0),ROUND(IF(AB1185=0,0,$C1184-AB1186),0))","v":0},0,0,0]
[]
[null,"inne środki trwałe ",{"$f":"C1182+1","v":161},{"$f":"D1182+1","v":422}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1189,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1189,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1189,0)<0,0,OFFSET($F$62,C1189,0))","v":0},{"$f":"OFFSET($C$62,C1189,0)","v":""},{"$f":"IF(D1191>10,ROUND(($C1192/12)*$E1190,0),$C1191)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1189,0)),0,IF(OFFSET($C$62,C1189,0)>10,ROUND(C1191*D1192,0),IF(C1191<0,0,C1191)))","v":0},{"$f":"'Środki trwałe'!C2025","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1190=LataProjekcji,$E1191,IF($C1190=LataProjekcji,$C1192,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:K1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:K1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:L1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:L1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:M1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:M1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:N1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:N1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:O1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:O1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:P1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:P1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:Q1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:Q1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:R1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:R1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:S1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:S1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:T1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:T1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:U1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:U1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:V1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:V1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:W1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:W1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:X1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:X1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:Y1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:Y1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:Z1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:Z1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:AA1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:AA1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:AB1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:AB1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:AC1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:AC1192)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1190=LataProjekcji,$E1190>0),AND($C1190=LataProjekcji,$E1190=0,$D1191<=10)),$E1191,IF($C1190<LataProjekcji,IF((SUM($K1192:AD1192)+$C1192)<$C1191,$C1192,$C1191-SUM($K1192:AD1192)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1192,0)","v":0},{"$f":"ROUND(K1193+L1192,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1193+X1192,0)","v":0},{"$f":"ROUND(X1193+Y1192,0)","v":0},0,0,{"$f":"ROUND(AA1193+AB1192,0)","v":0},{"$f":"ROUND(AB1193+AC1192,0)","v":0},{"$f":"ROUND(AC1193+AD1192,0)","v":0},{"$f":"ROUND(AD1193+AE1192,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1190=LataProjekcji,ROUND($C1191-K1193,0),ROUND(IF(K1192=0,0,$C1191-K1193),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1190=LataProjekcji,ROUND($C1191-X1193,0),ROUND(IF(X1192=0,0,$C1191-X1193),0))","v":0},0,0,0,{"$f":"IF($C1190=LataProjekcji,ROUND($C1191-AB1193,0),ROUND(IF(AB1192=0,0,$C1191-AB1193),0))","v":0},0,0,0]
[]
[null,"inne środki trwałe ",{"$f":"C1189+1","v":162},{"$f":"D1189+1","v":423}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1196,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1196,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1196,0)<0,0,OFFSET($F$62,C1196,0))","v":0},{"$f":"OFFSET($C$62,C1196,0)","v":""},{"$f":"IF(D1198>10,ROUND(($C1199/12)*$E1197,0),$C1198)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1196,0)),0,IF(OFFSET($C$62,C1196,0)>10,ROUND(C1198*D1199,0),IF(C1198<0,0,C1198)))","v":0},{"$f":"'Środki trwałe'!C2032","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1197=LataProjekcji,$E1198,IF($C1197=LataProjekcji,$C1199,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:K1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:K1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:L1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:L1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:M1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:M1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:N1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:N1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:O1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:O1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:P1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:P1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:Q1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:Q1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:R1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:R1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:S1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:S1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:T1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:T1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:U1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:U1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:V1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:V1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:W1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:W1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:X1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:X1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:Y1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:Y1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:Z1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:Z1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:AA1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:AA1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:AB1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:AB1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:AC1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:AC1199)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1197=LataProjekcji,$E1197>0),AND($C1197=LataProjekcji,$E1197=0,$D1198<=10)),$E1198,IF($C1197<LataProjekcji,IF((SUM($K1199:AD1199)+$C1199)<$C1198,$C1199,$C1198-SUM($K1199:AD1199)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1199,0)","v":0},{"$f":"ROUND(K1200+L1199,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1200+X1199,0)","v":0},{"$f":"ROUND(X1200+Y1199,0)","v":0},0,0,{"$f":"ROUND(AA1200+AB1199,0)","v":0},{"$f":"ROUND(AB1200+AC1199,0)","v":0},{"$f":"ROUND(AC1200+AD1199,0)","v":0},{"$f":"ROUND(AD1200+AE1199,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1197=LataProjekcji,ROUND($C1198-K1200,0),ROUND(IF(K1199=0,0,$C1198-K1200),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1197=LataProjekcji,ROUND($C1198-X1200,0),ROUND(IF(X1199=0,0,$C1198-X1200),0))","v":0},0,0,0,{"$f":"IF($C1197=LataProjekcji,ROUND($C1198-AB1200,0),ROUND(IF(AB1199=0,0,$C1198-AB1200),0))","v":0},0,0,0]
[]
[null,"inne środki trwałe ",{"$f":"C1196+1","v":163},{"$f":"D1196+1","v":424}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1203,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1203,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1203,0)<0,0,OFFSET($F$62,C1203,0))","v":0},{"$f":"OFFSET($C$62,C1203,0)","v":""},{"$f":"IF(D1205>10,ROUND(($C1206/12)*$E1204,0),$C1205)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1203,0)),0,IF(OFFSET($C$62,C1203,0)>10,ROUND(C1205*D1206,0),IF(C1205<0,0,C1205)))","v":0},{"$f":"'Środki trwałe'!C2039","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1204=LataProjekcji,$E1205,IF($C1204=LataProjekcji,$C1206,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:K1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:K1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:L1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:L1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:M1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:M1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:N1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:N1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:O1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:O1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:P1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:P1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:Q1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:Q1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:R1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:R1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:S1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:S1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:T1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:T1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:U1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:U1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:V1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:V1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:W1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:W1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:X1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:X1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:Y1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:Y1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:Z1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:Z1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:AA1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:AA1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:AB1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:AB1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:AC1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:AC1206)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1204=LataProjekcji,$E1204>0),AND($C1204=LataProjekcji,$E1204=0,$D1205<=10)),$E1205,IF($C1204<LataProjekcji,IF((SUM($K1206:AD1206)+$C1206)<$C1205,$C1206,$C1205-SUM($K1206:AD1206)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1206,0)","v":0},{"$f":"ROUND(K1207+L1206,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1207+X1206,0)","v":0},{"$f":"ROUND(X1207+Y1206,0)","v":0},0,0,{"$f":"ROUND(AA1207+AB1206,0)","v":0},{"$f":"ROUND(AB1207+AC1206,0)","v":0},{"$f":"ROUND(AC1207+AD1206,0)","v":0},{"$f":"ROUND(AD1207+AE1206,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1204=LataProjekcji,ROUND($C1205-K1207,0),ROUND(IF(K1206=0,0,$C1205-K1207),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1204=LataProjekcji,ROUND($C1205-X1207,0),ROUND(IF(X1206=0,0,$C1205-X1207),0))","v":0},0,0,0,{"$f":"IF($C1204=LataProjekcji,ROUND($C1205-AB1207,0),ROUND(IF(AB1206=0,0,$C1205-AB1207),0))","v":0},0,0,0]
[]
[null,"inne środki trwałe ",{"$f":"C1203+1","v":164},{"$f":"D1203+1","v":425}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1210,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1210,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1210,0)<0,0,OFFSET($F$62,C1210,0))","v":0},{"$f":"OFFSET($C$62,C1210,0)","v":""},{"$f":"IF(D1212>10,ROUND(($C1213/12)*$E1211,0),$C1212)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1210,0)),0,IF(OFFSET($C$62,C1210,0)>10,ROUND(C1212*D1213,0),IF(C1212<0,0,C1212)))","v":0},{"$f":"'Środki trwałe'!C2046","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1211=LataProjekcji,$E1212,IF($C1211=LataProjekcji,$C1213,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:K1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:K1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:L1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:L1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:M1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:M1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:N1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:N1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:O1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:O1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:P1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:P1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:Q1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:Q1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:R1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:R1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:S1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:S1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:T1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:T1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:U1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:U1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:V1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:V1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:W1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:W1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:X1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:X1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:Y1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:Y1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:Z1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:Z1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:AA1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:AA1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:AB1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:AB1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:AC1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:AC1213)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1211=LataProjekcji,$E1211>0),AND($C1211=LataProjekcji,$E1211=0,$D1212<=10)),$E1212,IF($C1211<LataProjekcji,IF((SUM($K1213:AD1213)+$C1213)<$C1212,$C1213,$C1212-SUM($K1213:AD1213)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1213,0)","v":0},{"$f":"ROUND(K1214+L1213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1214+X1213,0)","v":0},{"$f":"ROUND(X1214+Y1213,0)","v":0},0,0,{"$f":"ROUND(AA1214+AB1213,0)","v":0},{"$f":"ROUND(AB1214+AC1213,0)","v":0},{"$f":"ROUND(AC1214+AD1213,0)","v":0},{"$f":"ROUND(AD1214+AE1213,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1211=LataProjekcji,ROUND($C1212-K1214,0),ROUND(IF(K1213=0,0,$C1212-K1214),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1211=LataProjekcji,ROUND($C1212-X1214,0),ROUND(IF(X1213=0,0,$C1212-X1214),0))","v":0},0,0,0,{"$f":"IF($C1211=LataProjekcji,ROUND($C1212-AB1214,0),ROUND(IF(AB1213=0,0,$C1212-AB1214),0))","v":0},0,0,0]
[]
[null,"inne środki trwałe ",{"$f":"C1210+1","v":165},{"$f":"D1210+1","v":426}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1217,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1217,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1217,0)<0,0,OFFSET($F$62,C1217,0))","v":0},{"$f":"OFFSET($C$62,C1217,0)","v":""},{"$f":"IF(D1219>10,ROUND(($C1220/12)*$E1218,0),$C1219)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1217,0)),0,IF(OFFSET($C$62,C1217,0)>10,ROUND(C1219*D1220,0),IF(C1219<0,0,C1219)))","v":0},{"$f":"'Środki trwałe'!C2053","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1218=LataProjekcji,$E1219,IF($C1218=LataProjekcji,$C1220,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:K1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:K1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:L1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:L1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:M1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:M1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:N1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:N1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:O1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:O1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:P1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:P1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:Q1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:Q1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:R1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:R1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:S1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:S1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:T1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:T1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:U1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:U1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:V1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:V1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:W1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:W1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:X1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:X1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:Y1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:Y1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:Z1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:Z1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:AA1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:AA1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:AB1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:AB1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:AC1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:AC1220)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1218=LataProjekcji,$E1218>0),AND($C1218=LataProjekcji,$E1218=0,$D1219<=10)),$E1219,IF($C1218<LataProjekcji,IF((SUM($K1220:AD1220)+$C1220)<$C1219,$C1220,$C1219-SUM($K1220:AD1220)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1220,0)","v":0},{"$f":"ROUND(K1221+L1220,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1221+X1220,0)","v":0},{"$f":"ROUND(X1221+Y1220,0)","v":0},0,0,{"$f":"ROUND(AA1221+AB1220,0)","v":0},{"$f":"ROUND(AB1221+AC1220,0)","v":0},{"$f":"ROUND(AC1221+AD1220,0)","v":0},{"$f":"ROUND(AD1221+AE1220,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1218=LataProjekcji,ROUND($C1219-K1221,0),ROUND(IF(K1220=0,0,$C1219-K1221),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1218=LataProjekcji,ROUND($C1219-X1221,0),ROUND(IF(X1220=0,0,$C1219-X1221),0))","v":0},0,0,0,{"$f":"IF($C1218=LataProjekcji,ROUND($C1219-AB1221,0),ROUND(IF(AB1220=0,0,$C1219-AB1221),0))","v":0},0,0,0]
[]
[null,"inne środki trwałe ",{"$f":"C1217+1","v":166},{"$f":"D1217+1","v":427}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1224,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1224,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1224,0)<0,0,OFFSET($F$62,C1224,0))","v":0},{"$f":"OFFSET($C$62,C1224,0)","v":""},{"$f":"IF(D1226>10,ROUND(($C1227/12)*$E1225,0),$C1226)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1224,0)),0,IF(OFFSET($C$62,C1224,0)>10,ROUND(C1226*D1227,0),IF(C1226<0,0,C1226)))","v":0},{"$f":"'Środki trwałe'!C2060","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1225=LataProjekcji,$E1226,IF($C1225=LataProjekcji,$C1227,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:K1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:K1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:L1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:L1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:M1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:M1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:N1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:N1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:O1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:O1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:P1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:P1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:Q1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:Q1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:R1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:R1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:S1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:S1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:T1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:T1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:U1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:U1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:V1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:V1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:W1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:W1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:X1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:X1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:Y1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:Y1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:Z1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:Z1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:AA1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:AA1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:AB1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:AB1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:AC1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:AC1227)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1225=LataProjekcji,$E1225>0),AND($C1225=LataProjekcji,$E1225=0,$D1226<=10)),$E1226,IF($C1225<LataProjekcji,IF((SUM($K1227:AD1227)+$C1227)<$C1226,$C1227,$C1226-SUM($K1227:AD1227)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1227,0)","v":0},{"$f":"ROUND(K1228+L1227,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1228+X1227,0)","v":0},{"$f":"ROUND(X1228+Y1227,0)","v":0},0,0,{"$f":"ROUND(AA1228+AB1227,0)","v":0},{"$f":"ROUND(AB1228+AC1227,0)","v":0},{"$f":"ROUND(AC1228+AD1227,0)","v":0},{"$f":"ROUND(AD1228+AE1227,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1225=LataProjekcji,ROUND($C1226-K1228,0),ROUND(IF(K1227=0,0,$C1226-K1228),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1225=LataProjekcji,ROUND($C1226-X1228,0),ROUND(IF(X1227=0,0,$C1226-X1228),0))","v":0},0,0,0,{"$f":"IF($C1225=LataProjekcji,ROUND($C1226-AB1228,0),ROUND(IF(AB1227=0,0,$C1226-AB1228),0))","v":0},0,0,0]
[]
[null,"inne środki trwałe ",{"$f":"C1224+1","v":167},{"$f":"D1224+1","v":428}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1231,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1231,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1231,0)<0,0,OFFSET($F$62,C1231,0))","v":0},{"$f":"OFFSET($C$62,C1231,0)","v":""},{"$f":"IF(D1233>10,ROUND(($C1234/12)*$E1232,0),$C1233)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1231,0)),0,IF(OFFSET($C$62,C1231,0)>10,ROUND(C1233*D1234,0),IF(C1233<0,0,C1233)))","v":0},{"$f":"'Środki trwałe'!C2067","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1232=LataProjekcji,$E1233,IF($C1232=LataProjekcji,$C1234,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:K1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:K1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:L1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:L1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:M1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:M1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:N1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:N1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:O1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:O1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:P1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:P1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:Q1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:Q1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:R1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:R1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:S1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:S1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:T1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:T1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:U1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:U1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:V1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:V1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:W1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:W1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:X1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:X1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:Y1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:Y1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:Z1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:Z1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:AA1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:AA1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:AB1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:AB1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:AC1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:AC1234)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1232=LataProjekcji,$E1232>0),AND($C1232=LataProjekcji,$E1232=0,$D1233<=10)),$E1233,IF($C1232<LataProjekcji,IF((SUM($K1234:AD1234)+$C1234)<$C1233,$C1234,$C1233-SUM($K1234:AD1234)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1234,0)","v":0},{"$f":"ROUND(K1235+L1234,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1235+X1234,0)","v":0},{"$f":"ROUND(X1235+Y1234,0)","v":0},0,0,{"$f":"ROUND(AA1235+AB1234,0)","v":0},{"$f":"ROUND(AB1235+AC1234,0)","v":0},{"$f":"ROUND(AC1235+AD1234,0)","v":0},{"$f":"ROUND(AD1235+AE1234,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1232=LataProjekcji,ROUND($C1233-K1235,0),ROUND(IF(K1234=0,0,$C1233-K1235),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1232=LataProjekcji,ROUND($C1233-X1235,0),ROUND(IF(X1234=0,0,$C1233-X1235),0))","v":0},0,0,0,{"$f":"IF($C1232=LataProjekcji,ROUND($C1233-AB1235,0),ROUND(IF(AB1234=0,0,$C1233-AB1235),0))","v":0},0,0,0]
[]
[null,"inne środki trwałe ",{"$f":"C1231+1","v":168},{"$f":"D1231+1","v":429}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1238,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1238,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1238,0)<0,0,OFFSET($F$62,C1238,0))","v":0},{"$f":"OFFSET($C$62,C1238,0)","v":""},{"$f":"IF(D1240>10,ROUND(($C1241/12)*$E1239,0),$C1240)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1238,0)),0,IF(OFFSET($C$62,C1238,0)>10,ROUND(C1240*D1241,0),IF(C1240<0,0,C1240)))","v":0},{"$f":"'Środki trwałe'!C2074","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1239=LataProjekcji,$E1240,IF($C1239=LataProjekcji,$C1241,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:K1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:K1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:L1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:L1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:M1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:M1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:N1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:N1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:O1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:O1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:P1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:P1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:Q1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:Q1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:R1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:R1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:S1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:S1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:T1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:T1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:U1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:U1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:V1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:V1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:W1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:W1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:X1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:X1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:Y1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:Y1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:Z1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:Z1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:AA1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:AA1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:AB1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:AB1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:AC1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:AC1241)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1239=LataProjekcji,$E1239>0),AND($C1239=LataProjekcji,$E1239=0,$D1240<=10)),$E1240,IF($C1239<LataProjekcji,IF((SUM($K1241:AD1241)+$C1241)<$C1240,$C1241,$C1240-SUM($K1241:AD1241)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1241,0)","v":0},{"$f":"ROUND(K1242+L1241,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1242+X1241,0)","v":0},{"$f":"ROUND(X1242+Y1241,0)","v":0},0,0,{"$f":"ROUND(AA1242+AB1241,0)","v":0},{"$f":"ROUND(AB1242+AC1241,0)","v":0},{"$f":"ROUND(AC1242+AD1241,0)","v":0},{"$f":"ROUND(AD1242+AE1241,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1239=LataProjekcji,ROUND($C1240-K1242,0),ROUND(IF(K1241=0,0,$C1240-K1242),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1239=LataProjekcji,ROUND($C1240-X1242,0),ROUND(IF(X1241=0,0,$C1240-X1242),0))","v":0},0,0,0,{"$f":"IF($C1239=LataProjekcji,ROUND($C1240-AB1242,0),ROUND(IF(AB1241=0,0,$C1240-AB1242),0))","v":0},0,0,0]
[]
[null,"inne środki trwałe ",{"$f":"C1238+1","v":169},{"$f":"D1238+1","v":430}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1245,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1245,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1245,0)<0,0,OFFSET($F$62,C1245,0))","v":0},{"$f":"OFFSET($C$62,C1245,0)","v":""},{"$f":"IF(D1247>10,ROUND(($C1248/12)*$E1246,0),$C1247)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1245,0)),0,IF(OFFSET($C$62,C1245,0)>10,ROUND(C1247*D1248,0),IF(C1247<0,0,C1247)))","v":0},{"$f":"'Środki trwałe'!C2081","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($C1246=LataProjekcji,$E1247,IF($C1246=LataProjekcji,$C1248,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:K1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:K1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:L1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:L1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:M1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:M1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:N1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:N1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:O1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:O1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:P1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:P1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:Q1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:Q1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:R1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:R1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:S1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:S1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:T1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:T1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:U1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:U1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:V1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:V1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:W1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:W1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:X1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:X1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:Y1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:Y1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:Z1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:Z1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:AA1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:AA1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:AB1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:AB1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:AC1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:AC1248)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1246=LataProjekcji,$E1246>0),AND($C1246=LataProjekcji,$E1246=0,$D1247<=10)),$E1247,IF($C1246<LataProjekcji,IF((SUM($K1248:AD1248)+$C1248)<$C1247,$C1248,$C1247-SUM($K1248:AD1248)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1248,0)","v":0},{"$f":"ROUND(K1249+L1248,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1249+X1248,0)","v":0},{"$f":"ROUND(X1249+Y1248,0)","v":0},0,0,{"$f":"ROUND(AA1249+AB1248,0)","v":0},{"$f":"ROUND(AB1249+AC1248,0)","v":0},{"$f":"ROUND(AC1249+AD1248,0)","v":0},{"$f":"ROUND(AD1249+AE1248,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1246=LataProjekcji,ROUND($C1247-K1249,0),ROUND(IF(K1248=0,0,$C1247-K1249),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1246=LataProjekcji,ROUND($C1247-X1249,0),ROUND(IF(X1248=0,0,$C1247-X1249),0))","v":0},0,0,0,{"$f":"IF($C1246=LataProjekcji,ROUND($C1247-AB1249,0),ROUND(IF(AB1248=0,0,$C1247-AB1249),0))","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,"Rozliczenie dotacji w środkach trwałych i WNiP [rozliczenia międzyokresowe bierne]",null,null,null,null,null,null,null,null,{"$f":"K59","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1258:K1259),0)","v":0},{"$f":"ROUND(SUM(L1258:L1259),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1258:X1259),0)","v":0},{"$f":"ROUND(SUM(Y1258:Y1259),0)","v":0},0,0,{"$f":"ROUND(SUM(AB1258:AB1259),0)","v":0},0,0,0]
[null,"   a) koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"ROUND(K88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   c) inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1261:K1265),0)","v":0},{"$f":"ROUND(SUM(L1261:L1265),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1261:X1265),0)","v":0},{"$f":"ROUND(SUM(Y1261:Y1265),0)","v":0},0,0,{"$f":"ROUND(SUM(AB1261:AB1265),0)","v":0},0,0,0]
[null,"   a) grunty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K124,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K200,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K236,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Poziom dotacji [wartość nominalna dotacji]"]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1270:K1271),0)","v":0},{"$f":"ROUND(SUM(L1270:L1271),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1270:X1271),0)","v":0},{"$f":"ROUND(SUM(Y1270:Y1271),0)","v":0},0,0,{"$f":"ROUND(SUM(AB1270:AB1271),0)","v":0},0,0,0]
[null,"   a) koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"ROUND(K84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   c) inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1273:K1277),0)","v":0},{"$f":"ROUND(SUM(L1273:L1277),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1273:X1277),0)","v":0},{"$f":"ROUND(SUM(Y1273:Y1277),0)","v":0},0,0,{"$f":"ROUND(SUM(AB1273:AB1277),0)","v":0},0,0,0]
[null,"   a) grunty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K143,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K196,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K214,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem Dotacja",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1272+K1269,0)","v":0},{"$f":"ROUND(L1272+L1269,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1272+X1269,0)","v":0},{"$f":"ROUND(Y1272+Y1269,0)","v":0},0,0,{"$f":"ROUND(AB1272+AB1269,0)","v":0},0,0,0]
[]
[null,"Dotacja, z tego:"]
[null,"  - zakup WNiP",null,null,null,null,null,null,null,null,{"$f":"K1269","v":0},{"$f":"L1269","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1269","v":0},{"$f":"Y1269","v":0},0,0,{"$f":"AB1269","v":0},0,0,0]
[null,"  - zakup środków trwałych",null,null,null,null,null,null,null,null,{"$f":"K1272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1272","v":0},{"$f":"Y1272","v":0},0,0,{"$f":"AB1272","v":0},0,0,0]
[null,"  - dofinansowanie kosztów operacyjnych nie rozliczanych w czasie",null,null,null,null,null,null,null,null,{"$f":"K312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X312","v":0},{"$f":"Y312","v":0},0,0,{"$f":"AB312","v":0},0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K1281:K1283)","v":0},{"$f":"SUM(L1281:L1283)","v":0},0,{"$f":"SUM(N1281:N1283)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(X1281:X1283)","v":0},{"$f":"SUM(Y1281:Y1283)","v":0},0,0,{"$f":"SUM(AB1281:AB1283)","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"dotacja do wszystkich środków trwałych",null,null,null,{"$f":"K1256","v":"Uzupełnij dane"},{"$f":"L1256","v":""},"","","","","","","","","","","",{"$f":"X1256","v":""},{"$f":"Y1256","v":""},"","",{"$f":"AB1256","v":""},"","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(K1281+K1282-K62,0)","v":0},{"$f":"ROUND(L1281+L1282-L62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1292,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),mod_dot_st_npv_war),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1293,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),mod_dot_st_npv_war),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1294,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),mod_dot_st_npv_war),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1295,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),mod_dot_st_npv_war),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1296,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),mod_dot_st_npv_war),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1297,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),mod_dot_st_npv_war),0)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"dotacja do wszystkich środków trwałych w budowie",null,null,null,{"$f":"K1290","v":"Uzupełnij dane"},{"$f":"L1290","v":""},"","","","","","","","","","","",{"$f":"X1290","v":""},{"$f":"Y1290","v":""},"","",{"$f":"AB1290","v":""},"","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K191:K195,K138:K142),0)","v":0},{"$f":"ROUND(SUM(L191:L195,L138:L142),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),$K$138:$AE$142),0)+IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),$K$138:$AE$142),0)+IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),$K$138:$AE$142),0)+IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),$K$138:$AE$142),0)+IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),$K$138:$AE$142),0)+IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),$K$138:$AE$142),0)+IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),$K$138:$AE$142),0)+IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),$K$138:$AE$142),0)+IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),$K$138:$AE$142),0)+IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),$K$138:$AE$142),0)+IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),$K$138:$AE$142),0)+IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),$K$138:$AE$142),0)+IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),$K$138:$AE$142),0)+IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),$K$138:$AE$142),0)+IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AF$13),$K$138:$AE$142),0)+IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AF$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AG$13),$K$138:$AE$142),0)+IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AG$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AH$13),$K$138:$AE$142),0)+IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AH$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AI$13),$K$138:$AE$142),0)+IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AI$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AJ$13),$K$138:$AE$142),0)+IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AJ$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AK$13),$K$138:$AE$142),0)+IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AK$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AL$13),$K$138:$AE$142),0)+IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1305,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AL$13),$K$191:$AE$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),$K$138:$AE$142),0)+IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),$K$138:$AE$142),0)+IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),$K$138:$AE$142),0)+IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),$K$138:$AE$142),0)+IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),$K$138:$AE$142),0)+IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),$K$138:$AE$142),0)+IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),$K$138:$AE$142),0)+IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),$K$138:$AE$142),0)+IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),$K$138:$AE$142),0)+IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),$K$138:$AE$142),0)+IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),$K$138:$AE$142),0)+IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),$K$138:$AE$142),0)+IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),$K$138:$AE$142),0)+IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),$K$138:$AE$142),0)+IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AF$13),$K$138:$AE$142),0)+IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AF$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AG$13),$K$138:$AE$142),0)+IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AG$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AH$13),$K$138:$AE$142),0)+IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AH$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AI$13),$K$138:$AE$142),0)+IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AI$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AJ$13),$K$138:$AE$142),0)+IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AJ$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AK$13),$K$138:$AE$142),0)+IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AK$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AL$13),$K$138:$AE$142),0)+IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1306,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AL$13),$K$191:$AE$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),$K$138:$AE$142),0)+IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),$K$138:$AE$142),0)+IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),$K$138:$AE$142),0)+IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),$K$138:$AE$142),0)+IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),$K$138:$AE$142),0)+IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),$K$138:$AE$142),0)+IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),$K$138:$AE$142),0)+IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),$K$138:$AE$142),0)+IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),$K$138:$AE$142),0)+IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),$K$138:$AE$142),0)+IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),$K$138:$AE$142),0)+IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),$K$138:$AE$142),0)+IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),$K$138:$AE$142),0)+IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),$K$138:$AE$142),0)+IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AF$13),$K$138:$AE$142),0)+IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AF$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AG$13),$K$138:$AE$142),0)+IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AG$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AH$13),$K$138:$AE$142),0)+IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AH$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AI$13),$K$138:$AE$142),0)+IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AI$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AJ$13),$K$138:$AE$142),0)+IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AJ$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AK$13),$K$138:$AE$142),0)+IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AK$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AL$13),$K$138:$AE$142),0)+IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1307,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AL$13),$K$191:$AE$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),$K$138:$AE$142),0)+IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),$K$138:$AE$142),0)+IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),$K$138:$AE$142),0)+IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),$K$138:$AE$142),0)+IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),$K$138:$AE$142),0)+IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),$K$138:$AE$142),0)+IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),$K$138:$AE$142),0)+IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),$K$138:$AE$142),0)+IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),$K$138:$AE$142),0)+IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),$K$138:$AE$142),0)+IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),$K$138:$AE$142),0)+IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),$K$138:$AE$142),0)+IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),$K$138:$AE$142),0)+IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),$K$138:$AE$142),0)+IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AF$13),$K$138:$AE$142),0)+IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AF$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AG$13),$K$138:$AE$142),0)+IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AG$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AH$13),$K$138:$AE$142),0)+IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AH$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AI$13),$K$138:$AE$142),0)+IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AI$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AJ$13),$K$138:$AE$142),0)+IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AJ$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AK$13),$K$138:$AE$142),0)+IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AK$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AL$13),$K$138:$AE$142),0)+IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1308,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AL$13),$K$191:$AE$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),$K$138:$AE$142),0)+IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),$K$138:$AE$142),0)+IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),$K$138:$AE$142),0)+IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),$K$138:$AE$142),0)+IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),$K$138:$AE$142),0)+IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),$K$138:$AE$142),0)+IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),$K$138:$AE$142),0)+IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),$K$138:$AE$142),0)+IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),$K$138:$AE$142),0)+IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),$K$138:$AE$142),0)+IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),$K$138:$AE$142),0)+IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),$K$138:$AE$142),0)+IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),$K$138:$AE$142),0)+IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),$K$138:$AE$142),0)+IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AF$13),$K$138:$AE$142),0)+IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AF$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AG$13),$K$138:$AE$142),0)+IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AG$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AH$13),$K$138:$AE$142),0)+IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AH$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AI$13),$K$138:$AE$142),0)+IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AI$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AJ$13),$K$138:$AE$142),0)+IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AJ$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AK$13),$K$138:$AE$142),0)+IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AK$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AL$13),$K$138:$AE$142),0)+IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1309,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AL$13),$K$191:$AE$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),$K$138:$AE$142),0)+IF(K$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),$K$138:$AE$142),0)+IF(L$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),$K$138:$AE$142),0)+IF(M$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),$K$138:$AE$142),0)+IF(N$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),$K$138:$AE$142),0)+IF(O$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),$K$138:$AE$142),0)+IF(P$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),$K$138:$AE$142),0)+IF(Q$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),$K$138:$AE$142),0)+IF(R$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),$K$138:$AE$142),0)+IF(S$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),$K$138:$AE$142),0)+IF(T$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),$K$138:$AE$142),0)+IF(U$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),$K$138:$AE$142),0)+IF(V$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),$K$138:$AE$142),0)+IF(W$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),$K$138:$AE$142),0)+IF(X$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AF$13),$K$138:$AE$142),0)+IF(Y$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AF$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AG$13),$K$138:$AE$142),0)+IF(Z$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AG$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AH$13),$K$138:$AE$142),0)+IF(AA$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AH$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AI$13),$K$138:$AE$142),0)+IF(AB$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AI$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AJ$13),$K$138:$AE$142),0)+IF(AC$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AJ$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AK$13),$K$138:$AE$142),0)+IF(AD$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AK$13),$K$191:$AE$195),0)","v":0},{"$f":"IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AL$13),$K$138:$AE$142),0)+IF(AE$1290<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1310,0))*('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AL$13),$K$191:$AE$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Razem",{"$f":"ROUND(SUM(K1304:K1310),0)","v":0},{"$f":"ROUND(SUM(L1304:L1310),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1304:X1310),0)","v":0},{"$f":"ROUND(SUM(Y1304:Y1310),0)","v":0},0,0,{"$f":"ROUND(SUM(AB1304:AB1310),0)","v":0},0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,"dotacja tylko do środków trwałych które nie były środkami trwałymi w budowie",null,null,null,{"$f":"K1303","v":"Uzupełnij dane"},{"$f":"L1303","v":""},"","","","","","","","","","","",{"$f":"X1303","v":""},{"$f":"Y1303","v":""},"","",{"$f":"AB1303","v":""},"","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(K1291-K1304,0)","v":0},{"$f":"ROUND(L1291-L1304,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1291-X1304,0)","v":0},{"$f":"ROUND(Y1291-Y1304,0)","v":0},0,0,{"$f":"ROUND(AB1291-AB1304,0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(K1292-K1305,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1292-Y1305,0)","v":0},0,0,{"$f":"ROUND(AB1292-AB1305,0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1293-Y1306,0)","v":0},0,0,{"$f":"ROUND(AB1293-AB1306,0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1294-Y1307,0)","v":0},0,0,{"$f":"ROUND(AB1294-AB1307,0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1295-Y1308,0)","v":0},0,0,{"$f":"ROUND(AB1295-AB1308,0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1296-Y1309,0)","v":0},0,0,{"$f":"ROUND(AB1296-AB1309,0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1297-Y1310,0)","v":0},0,0,{"$f":"ROUND(AB1297-AB1310,0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,"Razem",{"$f":"ROUND(SUM(K1317:K1323),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(Y1317:Y1323),0)","v":0},0,0,{"$f":"ROUND(SUM(AB1317:AB1323),0)","v":0},0,0,0]

{"sheet":"Kapitał pracujący","index":7,"n_rows":167,"n_cols":31,"rows_kept":167,"cut":false,"hidden":false,"merged":[[1,1,2,30],[132,1,133,30]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16},{"$f":"Założenia!AB27","v":17},{"$f":"Założenia!AC27","v":18},{"$f":"Założenia!AD27","v":19},{"$f":"Założenia!AE27","v":20}]
[null,"Dotychczasowa działalność (bez Projektu)",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Zapasy"]
[]
[null,"   Kalkulacja z modelu",null,null,null,null,{"$f":"ROUND(IFERROR('Ocena kondycji finansowej'!G66,0),0)","v":0},{"$f":"ROUND(IFERROR('Ocena kondycji finansowej'!H66,0),0)","v":0},{"$f":"ROUND(IFERROR('Ocena kondycji finansowej'!I66,0),0)","v":0},{"$f":"ROUND(IFERROR('Ocena kondycji finansowej'!J66,0),0)","v":0},{"$f":"IF($G$159=1,IFERROR(ROUND((K165/K18)*K19,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$159=1,IFERROR(ROUND((AB165/AB18)*AB19,0),0),0)","v":0},0,0,0]
[null,"     Rotacja zapasów",null,null,null,null,{"$f":"'Ocena kondycji finansowej'!G145","v":"bd."},{"$f":"'Ocena kondycji finansowej'!H145","v":"bd."},{"$f":"'Ocena kondycji finansowej'!I145","v":"bd."},{"$f":"'Ocena kondycji finansowej'!J145","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!K145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!L145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!M145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!N145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!O145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!P145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!Q145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!R145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!S145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!T145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!U145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!V145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!W145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!X145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!AC145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!AD145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!AE145,0)","v":"bd."},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!AF145,0)","v":0},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!AG145,0)","v":0},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!AH145,0)","v":0},{"$f":"IF($G$159=1,'Ocena kondycji finansowej'!AI145,0)","v":0}]
[null,"     Ilość dni w okresie",null,null,null,null,{"$f":"dni","v":365},365,365,"","","","","","","","","","","","","","","","","","","","","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,{"$f":"ROUND(('Ocena kondycji finansowej'!G20-'Ocena kondycji finansowej'!G21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!H20-'Ocena kondycji finansowej'!H21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!I20-'Ocena kondycji finansowej'!I21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!J20-'Ocena kondycji finansowej'!J21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!K20-'Ocena kondycji finansowej'!K21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!L20-'Ocena kondycji finansowej'!L21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!M20-'Ocena kondycji finansowej'!M21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!N20-'Ocena kondycji finansowej'!N21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!O20-'Ocena kondycji finansowej'!O21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!P20-'Ocena kondycji finansowej'!P21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Q20-'Ocena kondycji finansowej'!Q21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!R20-'Ocena kondycji finansowej'!R21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!S20-'Ocena kondycji finansowej'!S21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!T20-'Ocena kondycji finansowej'!T21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!U20-'Ocena kondycji finansowej'!U21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!V20-'Ocena kondycji finansowej'!V21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!W20-'Ocena kondycji finansowej'!W21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!X20-'Ocena kondycji finansowej'!X21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AC20-'Ocena kondycji finansowej'!AC21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AD20-'Ocena kondycji finansowej'!AD21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AE20-'Ocena kondycji finansowej'!AE21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AF20-'Ocena kondycji finansowej'!AF21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AG20-'Ocena kondycji finansowej'!AG21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AH20-'Ocena kondycji finansowej'!AH21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AI20-'Ocena kondycji finansowej'!AI21),0)","v":0}]
[]
[null,"   Kalkulacja własna",null,null,null,null,{"$f":"ROUND(G16,0)","v":0},{"$f":"ROUND(H16,0)","v":0},{"$f":"ROUND(I16,0)","v":0},{"$f":"ROUND(J16,0)","v":0},{"$f":"IF($G$159=2,IFERROR(ROUND((K22/K23)*(SUM(K24:K24)),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$159=2,IFERROR(ROUND((AB22/AB23)*(SUM(AB24:AB24)),0),0),0)","v":0},0,0,0]
[null,"     Rotacja zapasów",null,null,null,null,{"$f":"G17","v":"bd."},{"$f":"H17","v":"bd."},{"$f":"I17","v":"bd."},{"$f":"J17","v":"bd."}]
[null,"     Ilość dni w okresie",null,null,null,null,{"$f":"G18","v":365},{"$f":"H18","v":365},365,"","","","","","","","","","","","","","",{"$f":"X18","v":""},{"$f":"Y18","v":""},"","",{"$f":"AB18","v":""},"","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,{"$f":"G19","v":0},{"$f":"H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y19","v":0},0,0,{"$f":"AB19","v":0},0,0,0]
[]
[null,"Zapasy do bilansu",null,null,null,null,{"$f":"ROUND(G16,0)","v":0},{"$f":"ROUND(H16,0)","v":0},{"$f":"ROUND(I16,0)","v":0},{"$f":"ROUND(J16,0)","v":0},{"$f":"ROUND(IF($G$159=1,K16,K21),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF($G$159=1,AB16,AB21),0)","v":0},0,0,0]
[]
[]
[null,"Należności",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"   Kalkulacja z modelu",null,null,null,null,{"$f":"ROUND('Ocena kondycji finansowej'!G67,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!H67,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!I67,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!J67,0)","v":0},{"$f":"IF($G$160=1,IFERROR(ROUND((K166/K33)*(K34),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$160=1,IFERROR(ROUND((AB166/AB33)*(AB34),0),0),0)","v":0},0,0,0]
[null,"     Rotacja należności",null,null,null,null,{"$f":"'Ocena kondycji finansowej'!G146","v":"bd."},{"$f":"'Ocena kondycji finansowej'!H146","v":"bd."},{"$f":"'Ocena kondycji finansowej'!I146","v":"bd."},{"$f":"'Ocena kondycji finansowej'!J146","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!K146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!L146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!M146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!N146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!O146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!P146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!Q146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!R146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!S146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!T146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!U146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!V146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!W146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!X146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!AC146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!AD146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!AE146,0)","v":"bd."},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!AF146,0)","v":0},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!AG146,0)","v":0},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!AH146,0)","v":0},{"$f":"IF($G$160=1,'Ocena kondycji finansowej'!AI146,0)","v":0}]
[null,"     Ilość dni w okresie",null,null,null,null,{"$f":"dni","v":365},365,365,"","","","","","","","","","","","","","","","","","","","","",""]
[null,"     Przychody ze sprzedaży",null,null,null,null,{"$f":"'Ocena kondycji finansowej'!G15","v":0},{"$f":"'Ocena kondycji finansowej'!H15","v":0},{"$f":"'Ocena kondycji finansowej'!I15","v":0},{"$f":"'Ocena kondycji finansowej'!J15","v":0},{"$f":"'Ocena kondycji finansowej'!K15","v":0},{"$f":"'Ocena kondycji finansowej'!L15","v":0},{"$f":"'Ocena kondycji finansowej'!M15","v":0},{"$f":"'Ocena kondycji finansowej'!N15","v":0},{"$f":"'Ocena kondycji finansowej'!O15","v":0},{"$f":"'Ocena kondycji finansowej'!P15","v":0},{"$f":"'Ocena kondycji finansowej'!Q15","v":0},{"$f":"'Ocena kondycji finansowej'!R15","v":0},{"$f":"'Ocena kondycji finansowej'!S15","v":0},{"$f":"'Ocena kondycji finansowej'!T15","v":0},{"$f":"'Ocena kondycji finansowej'!U15","v":0},{"$f":"'Ocena kondycji finansowej'!V15","v":0},{"$f":"'Ocena kondycji finansowej'!W15","v":0},{"$f":"'Ocena kondycji finansowej'!X15","v":0},{"$f":"'Ocena kondycji finansowej'!AC15","v":0},{"$f":"'Ocena kondycji finansowej'!AD15","v":0},{"$f":"'Ocena kondycji finansowej'!AE15","v":0},{"$f":"'Ocena kondycji finansowej'!AF15","v":0},{"$f":"'Ocena kondycji finansowej'!AG15","v":0},{"$f":"'Ocena kondycji finansowej'!AH15","v":0},{"$f":"'Ocena kondycji finansowej'!AI15","v":0}]
[]
[null,"   Kalkulacja własna",null,null,null,null,{"$f":"ROUND(G31,0)","v":0},{"$f":"ROUND(H31,0)","v":0},{"$f":"ROUND(I31,0)","v":0},{"$f":"ROUND(J31,0)","v":0},{"$f":"IF($G$160=2,IFERROR(ROUND((K37/K38)*(K39),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$160=2,IFERROR(ROUND((AB37/AB38)*(AB39),0),0),0)","v":0},0,0,0]
[null,"     Rotacja należności",null,null,null,null,{"$f":"G32","v":"bd."},"bd.","bd.","bd."]
[null,"     Ilość dni w okresie",null,null,null,null,365,365,365,"",{"$f":"K33","v":""},"","","","","","","","","","","","",{"$f":"X33","v":""},{"$f":"Y33","v":""},"","",{"$f":"AB33","v":""},"","",""]
[null,"     Przychody ze sprzedaży",null,null,null,null,{"$f":"G34","v":0},{"$f":"H34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y34","v":0},0,0,{"$f":"AB34","v":0},0,0,0]
[]
[null,"Należności do bilansu",null,null,null,null,{"$f":"ROUND(G31,0)","v":0},{"$f":"ROUND(H31,0)","v":0},{"$f":"ROUND(I31,0)","v":0},{"$f":"ROUND(J31,0)","v":0},{"$f":"ROUND(IF($G$160=1,K31,K36),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF($G$160=1,AB31,AB36),0)","v":0},0,0,0]
[]
[]
[null,"Zobowiązania",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"   Kalkulacja z modelu",null,null,null,null,{"$f":"ROUND('Ocena kondycji finansowej'!G88,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!H88,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!I88,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!J88,0)","v":0},{"$f":"IF($G$161=1,IFERROR(ROUND((K167*K49)/K48,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$161=1,IFERROR(ROUND((AB167*AB49)/AB48,0),0),0)","v":0},0,0,0]
[null,"     Rotacja zobowiązań",null,null,null,null,{"$f":"'Ocena kondycji finansowej'!G147","v":"bd."},{"$f":"'Ocena kondycji finansowej'!H147","v":"bd."},{"$f":"'Ocena kondycji finansowej'!I147","v":"bd."},{"$f":"'Ocena kondycji finansowej'!J147","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!K147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!L147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!M147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!N147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!O147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!P147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!Q147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!R147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!S147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!T147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!U147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!V147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!W147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!X147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!AC147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!AD147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!AE147,0)","v":"bd."},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!AF147,0)","v":0},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!AG147,0)","v":0},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!AH147,0)","v":0},{"$f":"IF($G$161=1,'Ocena kondycji finansowej'!AI147,0)","v":0}]
[null,"     Ilość dni w okresie",null,null,null,null,{"$f":"dni","v":365},365,365,"","","","","","","","","","","","","","","","","","","","","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,{"$f":"ROUND(('Ocena kondycji finansowej'!G20-'Ocena kondycji finansowej'!G21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!H20-'Ocena kondycji finansowej'!H21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!I20-'Ocena kondycji finansowej'!I21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!J20-'Ocena kondycji finansowej'!J21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!K20-'Ocena kondycji finansowej'!K21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!L20-'Ocena kondycji finansowej'!L21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!M20-'Ocena kondycji finansowej'!M21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!N20-'Ocena kondycji finansowej'!N21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!O20-'Ocena kondycji finansowej'!O21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!P20-'Ocena kondycji finansowej'!P21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Q20-'Ocena kondycji finansowej'!Q21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!R20-'Ocena kondycji finansowej'!R21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!S20-'Ocena kondycji finansowej'!S21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!T20-'Ocena kondycji finansowej'!T21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!U20-'Ocena kondycji finansowej'!U21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!V20-'Ocena kondycji finansowej'!V21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!W20-'Ocena kondycji finansowej'!W21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!X20-'Ocena kondycji finansowej'!X21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AC20-'Ocena kondycji finansowej'!AC21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AD20-'Ocena kondycji finansowej'!AD21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AE20-'Ocena kondycji finansowej'!AE21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AF20-'Ocena kondycji finansowej'!AF21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AG20-'Ocena kondycji finansowej'!AG21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AH20-'Ocena kondycji finansowej'!AH21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AI20-'Ocena kondycji finansowej'!AI21),0)","v":0}]
[]
[null,"   Kalkulacja własna",null,null,null,null,{"$f":"ROUND(G46,0)","v":0},{"$f":"ROUND(H46,0)","v":0},{"$f":"ROUND(I46,0)","v":0},{"$f":"ROUND(J46,0)","v":0},{"$f":"IF($G$161=2,IFERROR(ROUND(K52*(SUM(K54:K54))/K53,0),0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$161=2,IFERROR(ROUND(AB52*(SUM(AB54:AB54))/AB53,0),0),)","v":0},0,0,0]
[null,"     Rotacja zobowiązań",null,null,null,null,{"$f":"G47","v":"bd."},{"$f":"H47","v":"bd."},{"$f":"I47","v":"bd."},{"$f":"J47","v":"bd."}]
[null,"     Ilość dni w okresie",null,null,null,null,{"$f":"G48","v":365},{"$f":"H48","v":365},365,"","","","","","","","","","","","","","",{"$f":"X48","v":""},{"$f":"Y48","v":""},"","",{"$f":"AB48","v":""},"","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,{"$f":"L49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y49","v":0},0,0,{"$f":"AB49","v":0},0,0,0]
[]
[null,"Zobowiązania do bilansu",null,null,null,null,{"$f":"ROUND(G46,0)","v":0},{"$f":"ROUND(H46,0)","v":0},{"$f":"ROUND(I46,0)","v":0},{"$f":"ROUND(J46,0)","v":0},{"$f":"ROUND(IF($G$161=1,K46,K51),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF($G$161=1,AB46,AB51),0)","v":0},0,0,0]
[]
[]
[null,"Kapitał pracujący",null,null,null,null,{"$f":"ROUND(G26+G41-G56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X26+X41-X56,0)","v":0},{"$f":"ROUND(Y26+Y41-Y56,0)","v":0},0,0,{"$f":"ROUND(AB26+AB41-AB56,0)","v":0},0,0,0]
[null,"Zmiana kapitału pracującego",null,null,null,null,null,{"$f":"ROUND(G59-H59,0)","v":0},{"$f":"ROUND(H59-I59,0)","v":0},{"$f":"IF(Rok_n=\"\",0,ROUND(I59-J59,0))","v":0},{"$f":"ROUND(J59-K59,0)","v":0},{"$f":"ROUND(K59-L59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W59-X59,0)","v":0},{"$f":"ROUND(X59-Y59,0)","v":0},0,0,{"$f":"ROUND(AA59-AB59,0)","v":0},{"$f":"ROUND(AB59-AC59,0)","v":0},{"$f":"ROUND(AC59-AD59,0)","v":0},{"$f":"ROUND(AD59-AE59,0)","v":0}]
[]
[]
[null,"Projekt",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Zapasy"]
[null,"   Kalkulacja z modelu",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K67/K68)*K69,0),0)","v":0},{"$f":"IFERROR(ROUND((L67/L68)*L69,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND((X67/X68)*X69,0),0)","v":0},{"$f":"IFERROR(ROUND((Y67/Y68)*Y69,0),0)","v":0},0,0,{"$f":"IFERROR(ROUND((AB67/AB68)*AB69,0),0)","v":0},0,0,0]
[null,"     Rotacja zapasów",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Założenia!K42),\"\",Założenia!K42)","v":""},{"$f":"IF(ISBLANK(Założenia!L42),\"\",Założenia!L42)","v":""},{"$f":"IF(ISBLANK(Założenia!M42),\"\",Założenia!M42)","v":""},{"$f":"IF(ISBLANK(Założenia!N42),\"\",Założenia!N42)","v":""},{"$f":"IF(ISBLANK(Założenia!O42),\"\",Założenia!O42)","v":""},{"$f":"IF(ISBLANK(Założenia!P42),\"\",Założenia!P42)","v":""},{"$f":"IF(ISBLANK(Założenia!Q42),\"\",Założenia!Q42)","v":""},{"$f":"IF(ISBLANK(Założenia!R42),\"\",Założenia!R42)","v":""},{"$f":"IF(ISBLANK(Założenia!S42),\"\",Założenia!S42)","v":""},{"$f":"IF(ISBLANK(Założenia!T42),\"\",Założenia!T42)","v":""},{"$f":"IF(ISBLANK(Założenia!U42),\"\",Założenia!U42)","v":""},{"$f":"IF(ISBLANK(Założenia!V42),\"\",Założenia!V42)","v":""},{"$f":"IF(ISBLANK(Założenia!W42),\"\",Założenia!W42)","v":""},{"$f":"IF(ISBLANK(Założenia!X42),\"\",Założenia!X42)","v":""},{"$f":"IF(ISBLANK(Założenia!Y42),\"\",Założenia!Y42)","v":""},{"$f":"IF(ISBLANK(Założenia!Z42),\"\",Założenia!Z42)","v":""},{"$f":"IF(ISBLANK(Założenia!AA42),\"\",Założenia!AA42)","v":""},{"$f":"IF(ISBLANK(Założenia!AB42),\"\",Założenia!AB42)","v":""},{"$f":"IF(ISBLANK(Założenia!AC42),\"\",Założenia!AC42)","v":""},{"$f":"IF(ISBLANK(Założenia!AD42),\"\",Założenia!AD42)","v":""},{"$f":"IF(ISBLANK(Założenia!AE42),\"\",Założenia!AE42)","v":""}]
[null,"     Ilość dni w okresie",null,null,null,null,null,null,null,null,{"$f":"dni","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,null,null,null,null,{"$f":"ROUND(('Ocena kondycji finansowej'!K164-'Ocena kondycji finansowej'!K165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!L164-'Ocena kondycji finansowej'!L165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!M164-'Ocena kondycji finansowej'!M165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!N164-'Ocena kondycji finansowej'!N165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!O164-'Ocena kondycji finansowej'!O165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!P164-'Ocena kondycji finansowej'!P165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Q164-'Ocena kondycji finansowej'!Q165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!R164-'Ocena kondycji finansowej'!R165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!S164-'Ocena kondycji finansowej'!S165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!T164-'Ocena kondycji finansowej'!T165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!U164-'Ocena kondycji finansowej'!U165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!V164-'Ocena kondycji finansowej'!V165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!W164-'Ocena kondycji finansowej'!W165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!X164-'Ocena kondycji finansowej'!X165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AC164-'Ocena kondycji finansowej'!AC165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AD164-'Ocena kondycji finansowej'!AD165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AE164-'Ocena kondycji finansowej'!AE165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AF164-'Ocena kondycji finansowej'!AF165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AG164-'Ocena kondycji finansowej'!AG165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AH164-'Ocena kondycji finansowej'!AH165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AI164-'Ocena kondycji finansowej'!AI165),0)","v":0}]
[]
[null,"Zapasy do bilansu",null,null,null,null,null,null,null,null,{"$f":"ROUND(K66,0)","v":0},{"$f":"ROUND(L66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X66,0)","v":0},{"$f":"ROUND(Y66,0)","v":0},0,0,{"$f":"ROUND(AB66,0)","v":0},0,0,0]
[]
[]
[null,"Należności",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"   Kalkulacja z modelu",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K76/K77)*K78,0),0)","v":0},{"$f":"IFERROR(ROUND((L76/L77)*L78,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND((X76/X77)*X78,0),0)","v":0},{"$f":"IFERROR(ROUND((Y76/Y77)*Y78,0),0)","v":0},0,0,{"$f":"IFERROR(ROUND((AB76/AB77)*AB78,0),0)","v":0},0,0,0]
[null,"     Rotacja należności",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Założenia!K41),\"\",Założenia!K41)","v":""},{"$f":"IF(ISBLANK(Założenia!L41),\"\",Założenia!L41)","v":""},{"$f":"IF(ISBLANK(Założenia!M41),\"\",Założenia!M41)","v":""},{"$f":"IF(ISBLANK(Założenia!N41),\"\",Założenia!N41)","v":""},{"$f":"IF(ISBLANK(Założenia!O41),\"\",Założenia!O41)","v":""},{"$f":"IF(ISBLANK(Założenia!P41),\"\",Założenia!P41)","v":""},{"$f":"IF(ISBLANK(Założenia!Q41),\"\",Założenia!Q41)","v":""},{"$f":"IF(ISBLANK(Założenia!R41),\"\",Założenia!R41)","v":""},{"$f":"IF(ISBLANK(Założenia!S41),\"\",Założenia!S41)","v":""},{"$f":"IF(ISBLANK(Założenia!T41),\"\",Założenia!T41)","v":""},{"$f":"IF(ISBLANK(Założenia!U41),\"\",Założenia!U41)","v":""},{"$f":"IF(ISBLANK(Założenia!V41),\"\",Założenia!V41)","v":""},{"$f":"IF(ISBLANK(Założenia!W41),\"\",Założenia!W41)","v":""},{"$f":"IF(ISBLANK(Założenia!X41),\"\",Założenia!X41)","v":""},{"$f":"IF(ISBLANK(Założenia!Y41),\"\",Założenia!Y41)","v":""},{"$f":"IF(ISBLANK(Założenia!Z41),\"\",Założenia!Z41)","v":""},{"$f":"IF(ISBLANK(Założenia!AA41),\"\",Założenia!AA41)","v":""},{"$f":"IF(ISBLANK(Założenia!AB41),\"\",Założenia!AB41)","v":""},{"$f":"IF(ISBLANK(Założenia!AC41),\"\",Założenia!AC41)","v":""},{"$f":"IF(ISBLANK(Założenia!AD41),\"\",Założenia!AD41)","v":""},{"$f":"IF(ISBLANK(Założenia!AE41),\"\",Założenia!AE41)","v":""}]
[null,"     Ilość dni w okresie",null,null,null,null,null,null,null,null,{"$f":"dni","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,"     Przychody ze sprzedaży",null,null,null,null,null,null,null,null,{"$f":"ROUND('Ocena kondycji finansowej'!K159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!L159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!M159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!N159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!O159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!P159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!Q159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!R159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!S159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!T159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!U159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!V159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!W159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!X159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!AC159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!AD159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!AE159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!AF159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!AG159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!AH159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!AI159,0)","v":0}]
[]
[null,"Należności do bilansu",null,null,null,null,null,null,null,null,{"$f":"ROUND(K75,0)","v":0},{"$f":"ROUND(L75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X75,0)","v":0},{"$f":"ROUND(Y75,0)","v":0},0,0,{"$f":"ROUND(AB75,0)","v":0},0,0,0]
[]
[]
[null,"Zobowiązania",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"   Kalkulacja z modelu",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K85/K86)*K87,0),0)","v":0},{"$f":"IFERROR(ROUND((L85/L86)*L87,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND((X85/X86)*X87,0),0)","v":0},{"$f":"IFERROR(ROUND((Y85/Y86)*Y87,0),0)","v":0},0,0,{"$f":"IFERROR(ROUND((AB85/AB86)*AB87,0),0)","v":0},0,0,0]
[null,"     Rotacja zobowiązań",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Założenia!K43),\"\",Założenia!K43)","v":""},{"$f":"IF(ISBLANK(Założenia!L43),\"\",Założenia!L43)","v":""},{"$f":"IF(ISBLANK(Założenia!M43),\"\",Założenia!M43)","v":""},{"$f":"IF(ISBLANK(Założenia!N43),\"\",Założenia!N43)","v":""},{"$f":"IF(ISBLANK(Założenia!O43),\"\",Założenia!O43)","v":""},{"$f":"IF(ISBLANK(Założenia!P43),\"\",Założenia!P43)","v":""},{"$f":"IF(ISBLANK(Założenia!Q43),\"\",Założenia!Q43)","v":""},{"$f":"IF(ISBLANK(Założenia!R43),\"\",Założenia!R43)","v":""},{"$f":"IF(ISBLANK(Założenia!S43),\"\",Założenia!S43)","v":""},{"$f":"IF(ISBLANK(Założenia!T43),\"\",Założenia!T43)","v":""},{"$f":"IF(ISBLANK(Założenia!U43),\"\",Założenia!U43)","v":""},{"$f":"IF(ISBLANK(Założenia!V43),\"\",Założenia!V43)","v":""},{"$f":"IF(ISBLANK(Założenia!W43),\"\",Założenia!W43)","v":""},{"$f":"IF(ISBLANK(Założenia!X43),\"\",Założenia!X43)","v":""},{"$f":"IF(ISBLANK(Założenia!Y43),\"\",Założenia!Y43)","v":""},{"$f":"IF(ISBLANK(Założenia!Z43),\"\",Założenia!Z43)","v":""},{"$f":"IF(ISBLANK(Założenia!AA43),\"\",Założenia!AA43)","v":""},{"$f":"IF(ISBLANK(Założenia!AB43),\"\",Założenia!AB43)","v":""},{"$f":"IF(ISBLANK(Założenia!AC43),\"\",Założenia!AC43)","v":""},{"$f":"IF(ISBLANK(Założenia!AD43),\"\",Założenia!AD43)","v":""},{"$f":"IF(ISBLANK(Założenia!AE43),\"\",Założenia!AE43)","v":""}]
[null,"     Ilość dni w okresie",null,null,null,null,null,null,null,null,{"$f":"dni","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,null,null,null,null,{"$f":"ROUND(('Ocena kondycji finansowej'!K164-'Ocena kondycji finansowej'!K165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!L164-'Ocena kondycji finansowej'!L165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!M164-'Ocena kondycji finansowej'!M165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!N164-'Ocena kondycji finansowej'!N165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!O164-'Ocena kondycji finansowej'!O165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!P164-'Ocena kondycji finansowej'!P165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Q164-'Ocena kondycji finansowej'!Q165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!R164-'Ocena kondycji finansowej'!R165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!S164-'Ocena kondycji finansowej'!S165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!T164-'Ocena kondycji finansowej'!T165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!U164-'Ocena kondycji finansowej'!U165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!V164-'Ocena kondycji finansowej'!V165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!W164-'Ocena kondycji finansowej'!W165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!X164-'Ocena kondycji finansowej'!X165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AC164-'Ocena kondycji finansowej'!AC165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AD164-'Ocena kondycji finansowej'!AD165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AE164-'Ocena kondycji finansowej'!AE165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AF164-'Ocena kondycji finansowej'!AF165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AG164-'Ocena kondycji finansowej'!AG165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AH164-'Ocena kondycji finansowej'!AH165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AI164-'Ocena kondycji finansowej'!AI165),0)","v":0}]
[]
[null,"Zobowiązania do bilansu",null,null,null,null,null,null,null,null,{"$f":"ROUND(K84,0)","v":0},{"$f":"ROUND(L84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X84,0)","v":0},{"$f":"ROUND(Y84,0)","v":0},0,0,{"$f":"ROUND(AB84,0)","v":0},0,0,0]
[]
[]
[null,"Kapitał pracujący",null,null,null,null,null,null,null,null,{"$f":"ROUND(K71+K80-K89,0)","v":0},{"$f":"ROUND(L71+L80-L89,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X71+X80-X89,0)","v":0},{"$f":"ROUND(Y71+Y80-Y89,0)","v":0},0,0,{"$f":"ROUND(AB71+AB80-AB89,0)","v":0},0,0,0]
[null,"Zmiana kapitału pracującego",null,null,null,null,null,null,null,null,{"$f":"ROUND(J92-K92,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W92-X92,0)","v":0},{"$f":"ROUND(X92-Y92,0)","v":0},0,0,{"$f":"ROUND(AA92-AB92,0)","v":0},{"$f":"ROUND(AB92-AC92,0)","v":0},{"$f":"ROUND(AC92-AD92,0)","v":0},{"$f":"ROUND(AD92-AE92,0)","v":0}]
[]
[]
[null,"Działalność dotychczasowa i Projekt",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Zapasy"]
[null,"   Kalkulacja z modelu",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K71+K26,0),0)","v":0},{"$f":"IFERROR(ROUND(L71+L26,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X71+X26,0),0)","v":0},{"$f":"IFERROR(ROUND(Y71+Y26,0),0)","v":0},0,0,{"$f":"IFERROR(ROUND(AB71+AB26,0),0)","v":0},0,0,0]
[null,"     Rotacja zapasów",null,null,null,null,null,null,null,null,{"$f":"IFERROR((K99/K102)*K101,0)","v":0},{"$f":"IFERROR((L99/L102)*L101,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((X99/X102)*X101,0)","v":0},{"$f":"IFERROR((Y99/Y102)*Y101,0)","v":0},0,0,{"$f":"IFERROR((AB99/AB102)*AB101,0)","v":0},0,0,0]
[null,"     Ilość dni w okresie",null,null,null,null,null,null,null,null,{"$f":"dni","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,null,null,null,null,{"$f":"ROUND(IFERROR(IF($G$159=1,(K69+K19),(K24+K69)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IFERROR(IF($G$159=1,(AB69+AB19),(AB24+AB69)),0),0)","v":0},0,0,0]
[]
[null,"Zapasy do bilansu",null,null,null,null,{"$f":"G26","v":0},{"$f":"H26","v":0},{"$f":"I26","v":0},{"$f":"J26","v":0},{"$f":"K99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X99","v":0},{"$f":"Y99","v":0},0,0,{"$f":"AB99","v":0},0,0,0]
[]
[]
[null,"Należności",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"   Kalkulacja z modelu",null,null,null,null,null,null,null,null,{"$f":"IFERROR(K80+K41,0)","v":0},{"$f":"IFERROR(L80+L41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(X80+X41,0)","v":0},{"$f":"IFERROR(Y80+Y41,0)","v":0},0,0,{"$f":"IFERROR(AB80+AB41,0)","v":0},0,0,0]
[null,"     Rotacja należności",null,null,null,null,null,null,null,null,{"$f":"IFERROR((K108/K111)*K110,0)","v":0},{"$f":"IFERROR((L108/L111)*L110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((X108/X111)*X110,0)","v":0},{"$f":"IFERROR((Y108/Y111)*Y110,0)","v":0},0,0,{"$f":"IFERROR((AB108/AB111)*AB110,0)","v":0},0,0,0]
[null,"     Ilość dni w okresie",null,null,null,null,null,null,null,null,{"$f":"dni","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,"     Przychody ze sprzedaży produktów",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($G$160=1,K78+K34,K78+K39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF($G$160=1,AB78+AB34,AB78+AB39),0)","v":0},0,0,0]
[]
[null,"Należności do bilansu",null,null,null,null,{"$f":"G41","v":0},{"$f":"H41","v":0},{"$f":"I41","v":0},{"$f":"J41","v":0},{"$f":"ROUND(K108,0)","v":0},{"$f":"ROUND(L108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X108,0)","v":0},{"$f":"ROUND(Y108,0)","v":0},0,0,{"$f":"ROUND(AB108,0)","v":0},0,0,0]
[]
[]
[null,"Zobowiązania",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"   Kalkulacja z modelu",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K89+K56,0),0)","v":0},{"$f":"IFERROR(ROUND(L89+L56,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X89+X56,0),0)","v":0},{"$f":"IFERROR(ROUND(Y89+Y56,0),0)","v":0},0,0,{"$f":"IFERROR(ROUND(AB89+AB56,0),0)","v":0},0,0,0]
[null,"     Rotacja zobowiązań",null,null,null,null,null,null,null,null,{"$f":"IFERROR((K117/K120)*K119,0)","v":0},{"$f":"IFERROR((L117/L120)*L119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((X117/X120)*X119,0)","v":0},{"$f":"IFERROR((Y117/Y120)*Y119,0)","v":0},0,0,{"$f":"IFERROR((AB117/AB120)*AB119,0)","v":0},0,0,0]
[null,"     Ilość dni w okresie",null,null,null,null,null,null,null,null,{"$f":"dni","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,null,null,null,null,{"$f":"ROUND(IFERROR(IF($G$161=1,K87+K49,K87+K54),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IFERROR(IF($G$161=1,AB87+AB49,AB87+AB54),0),0)","v":0},0,0,0]
[]
[null,"Zobowiązania do bilansu",null,null,null,null,{"$f":"G56","v":0},{"$f":"H56","v":0},{"$f":"I56","v":0},{"$f":"J56","v":0},{"$f":"K117","v":0},{"$f":"L117","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X117","v":0},{"$f":"Y117","v":0},0,0,{"$f":"AB117","v":0},0,0,0]
[]
[]
[null,"Kapitał pracujący",null,null,null,null,{"$f":"ROUND(G104+G113-G122,0)","v":0},{"$f":"ROUND(H104+H113-H122,0)","v":0},{"$f":"ROUND(I104+I113-I122,0)","v":0},{"$f":"ROUND(J104+J113-J122,0)","v":0},{"$f":"ROUND(K104+K113-K122,0)","v":0},{"$f":"ROUND(L104+L113-L122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X104+X113-X122,0)","v":0},{"$f":"ROUND(Y104+Y113-Y122,0)","v":0},0,0,{"$f":"ROUND(AB104+AB113-AB122,0)","v":0},0,0,0]
[null,"Zmiana kapitału pracującego",null,null,null,null,{"$f":"ROUND(F125-G125,0)","v":0},{"$f":"ROUND(G125-H125,0)","v":0},{"$f":"ROUND(H125-I125,0)","v":0},{"$f":"IF(Rok_n=\"\",0,ROUND(I125-J125,0))","v":0},{"$f":"ROUND(I125-K125,0)","v":0},{"$f":"ROUND(K125-L125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W125-X125,0)","v":0},{"$f":"ROUND(X125-Y125,0)","v":0},0,0,{"$f":"ROUND(AA125-AB125,0)","v":0},{"$f":"ROUND(AB125-AC125,0)","v":0},{"$f":"ROUND(AC125-AD125,0)","v":0},{"$f":"ROUND(AD125-AE125,0)","v":0}]
[]
[]
[null,"Komentarz"]
[]
[null,{"$f":"IF(Okres_Prognozy>10,\"Uwaga! Okres prognozy przekracza 10 lat. Należy uzasadnić przyjęty okres prognozy\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Zapasy",null,null,null,null,1]
[null,"Należności",null,null,null,null,1]
[null,"Zobowiązania",null,null,null,null,1]
[]
[]
[null,"Kalkulacja z modelu"]
[null,"Rotacja zapasów",null,null,null,null,{"$f":"G17","v":"bd."},{"$f":"H17","v":"bd."},{"$f":"I17","v":"bd."},{"$f":"J17","v":"bd."},{"$f":"IFERROR(ROUND(AVERAGE(G165:I165),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(H165:I165,K165),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(I165,K165:L165),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(K165:M165),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(L165:N165),0),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(AVERAGE(U165:W165),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(V165:X165),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(W165:Y165),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(X165:Z165),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(Y165:AA165),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(Z165:AB165),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(AA165:AC165),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(AB165:AD165),0),0)","v":0}]
[null,"Rotacja należności",null,null,null,null,{"$f":"G32","v":"bd."},{"$f":"H32","v":"bd."},{"$f":"I32","v":"bd."},{"$f":"J32","v":"bd."},{"$f":"IFERROR(ROUND(AVERAGE(G166:I166),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(H166:I166,K166),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(I166,K166:L166),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(K166:M166),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(L166:N166),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rotacja zobowiązań",null,null,null,null,{"$f":"G47","v":"bd."},{"$f":"H47","v":"bd."},{"$f":"I47","v":"bd."},{"$f":"J47","v":"bd."},{"$f":"IFERROR(ROUND(AVERAGE(G167:I167),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(H167:I167,K167),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(I167,K167:L167),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(K167:M167),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Finansowanie","index":8,"n_rows":177,"n_cols":31,"rows_kept":177,"cut":false,"hidden":false,"merged":[[1,1,2,30],[178,1,179,30],[154,10,154,15]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16},{"$f":"Założenia!AB27","v":17},{"$f":"Założenia!AC27","v":18},{"$f":"Założenia!AD27","v":19},{"$f":"Założenia!AE27","v":20}]
[null,"Działalność dotychczasowa (bez Projektu)",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Kapitał własny"]
[null,"Kapitał bilans otwarcia",null,null,null,null,null,null,null,null,{"$f":"J17","v":0},0,0,0,0,0,0,{"$f":"Q17","v":0},{"$f":"R17","v":0},{"$f":"S17","v":0},{"$f":"T17","v":0},{"$f":"U17","v":0},{"$f":"V17","v":0},{"$f":"W17","v":0},{"$f":"X17","v":0},{"$f":"Y17","v":0},{"$f":"Z17","v":0},{"$f":"AA17","v":0},{"$f":"AB17","v":0},{"$f":"AC17","v":0},{"$f":"AD17","v":0}]
[null,"Dopłaty do kapitału"]
[null,"Kapitał bilans zamknięcia",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(DaneBiezace),Rok_n=\"\"),'Ocena kondycji finansowej'!I77,'Ocena kondycji finansowej'!J77)","v":0},{"$f":"K15+K16","v":0},{"$f":"L15+L16","v":0},0,0,0,0,0,{"$f":"R15+R16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Dywidenda",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Zysk netto do podziału z roku poprzedniego",null,null,null,null,null,null,null,null,{"$f":"IF(Rok_n=\"\",('Ocena kondycji finansowej'!I80+'Ocena kondycji finansowej'!I81),IF(Założenia!J32=12,'Ocena kondycji finansowej'!J81+'Ocena kondycji finansowej'!J80,'Ocena kondycji finansowej'!J80))","v":0},{"$f":"K23+'Ocena kondycji finansowej'!K81","v":0},{"$f":"L23+'Ocena kondycji finansowej'!L81","v":0},{"$f":"M23+'Ocena kondycji finansowej'!M81","v":0},{"$f":"N23+'Ocena kondycji finansowej'!N81","v":0},{"$f":"O23+'Ocena kondycji finansowej'!O81","v":0},{"$f":"P23+'Ocena kondycji finansowej'!P81","v":0},{"$f":"Q23+'Ocena kondycji finansowej'!Q81","v":0},{"$f":"R23+'Ocena kondycji finansowej'!R81","v":0},{"$f":"S23+'Ocena kondycji finansowej'!S81","v":0},{"$f":"T23+'Ocena kondycji finansowej'!T81","v":0},{"$f":"U23+'Ocena kondycji finansowej'!U81","v":0},{"$f":"V23+'Ocena kondycji finansowej'!V81","v":0},{"$f":"W23+'Ocena kondycji finansowej'!W81","v":0},{"$f":"X23+'Ocena kondycji finansowej'!X81","v":0},{"$f":"Y23+'Ocena kondycji finansowej'!Y81","v":0},{"$f":"Z23+'Ocena kondycji finansowej'!Z81","v":0},{"$f":"AA23+'Ocena kondycji finansowej'!AA81","v":0},{"$f":"AB23+'Ocena kondycji finansowej'!AB81","v":0},{"$f":"AC23+'Ocena kondycji finansowej'!AC81","v":0},{"$f":"AD23+'Ocena kondycji finansowej'!AD81","v":0}]
[null,"Wypłata dywidendy"]
[null,"Zysk netto z lat poprzednich",null,null,null,null,null,null,null,null,{"$f":"K21-K22","v":0},{"$f":"L21-L22","v":0},0,0,0,0,0,{"$f":"R21-R22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Środki pieniężne",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Stan środków pieniężnych na koniec roku z CF",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!I70>0,'Ocena kondycji finansowej'!I70,0),IF('Ocena kondycji finansowej'!J70>0,'Ocena kondycji finansowej'!J70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!J70>0,'Ocena kondycji finansowej'!J70,0),IF('Ocena kondycji finansowej'!K70>0,'Ocena kondycji finansowej'!K70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!K70>0,'Ocena kondycji finansowej'!K70,0),IF('Ocena kondycji finansowej'!L70>0,'Ocena kondycji finansowej'!L70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!L70>0,'Ocena kondycji finansowej'!L70,0),IF('Ocena kondycji finansowej'!M70>0,'Ocena kondycji finansowej'!M70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!M70>0,'Ocena kondycji finansowej'!M70,0),IF('Ocena kondycji finansowej'!N70>0,'Ocena kondycji finansowej'!N70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!N70>0,'Ocena kondycji finansowej'!N70,0),IF('Ocena kondycji finansowej'!O70>0,'Ocena kondycji finansowej'!O70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!O70>0,'Ocena kondycji finansowej'!O70,0),IF('Ocena kondycji finansowej'!P70>0,'Ocena kondycji finansowej'!P70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!P70>0,'Ocena kondycji finansowej'!P70,0),IF('Ocena kondycji finansowej'!Q70>0,'Ocena kondycji finansowej'!Q70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!Q70>0,'Ocena kondycji finansowej'!Q70,0),IF('Ocena kondycji finansowej'!R70>0,'Ocena kondycji finansowej'!R70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!R70>0,'Ocena kondycji finansowej'!R70,0),IF('Ocena kondycji finansowej'!S70>0,'Ocena kondycji finansowej'!S70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!S70>0,'Ocena kondycji finansowej'!S70,0),IF('Ocena kondycji finansowej'!T70>0,'Ocena kondycji finansowej'!T70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!T70>0,'Ocena kondycji finansowej'!T70,0),IF('Ocena kondycji finansowej'!U70>0,'Ocena kondycji finansowej'!U70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!U70>0,'Ocena kondycji finansowej'!U70,0),IF('Ocena kondycji finansowej'!V70>0,'Ocena kondycji finansowej'!V70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!V70>0,'Ocena kondycji finansowej'!V70,0),IF('Ocena kondycji finansowej'!W70>0,'Ocena kondycji finansowej'!W70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!W70>0,'Ocena kondycji finansowej'!W70,0),IF('Ocena kondycji finansowej'!X70>0,'Ocena kondycji finansowej'!X70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!X70>0,'Ocena kondycji finansowej'!X70,0),IF('Ocena kondycji finansowej'!Y70>0,'Ocena kondycji finansowej'!Y70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!Y70>0,'Ocena kondycji finansowej'!Y70,0),IF('Ocena kondycji finansowej'!Z70>0,'Ocena kondycji finansowej'!Z70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!Z70>0,'Ocena kondycji finansowej'!Z70,0),IF('Ocena kondycji finansowej'!AA70>0,'Ocena kondycji finansowej'!AA70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!AA70>0,'Ocena kondycji finansowej'!AA70,0),IF('Ocena kondycji finansowej'!AB70>0,'Ocena kondycji finansowej'!AB70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!AB70>0,'Ocena kondycji finansowej'!AB70,0),IF('Ocena kondycji finansowej'!AC70>0,'Ocena kondycji finansowej'!AC70,0))","v":0},{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!AC70>0,'Ocena kondycji finansowej'!AC70,0),IF('Ocena kondycji finansowej'!AD70>0,'Ocena kondycji finansowej'!AD70,0))","v":0}]
[null,"Oprocentowanie środków pienieżnych",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$63","v":0},{"$f":"Założenia!L$63","v":0},{"$f":"Założenia!M$63","v":0},{"$f":"Założenia!N$63","v":0},{"$f":"Założenia!O$63","v":0},{"$f":"Założenia!P$63","v":0},{"$f":"Założenia!Q$63","v":0},{"$f":"Założenia!R$63","v":0},{"$f":"Założenia!S$63","v":0},{"$f":"Założenia!T$63","v":0},{"$f":"Założenia!U$63","v":0},{"$f":"Założenia!V$63","v":0},{"$f":"Założenia!W$63","v":0},{"$f":"Założenia!X$63","v":0},{"$f":"Założenia!Y$63","v":0},{"$f":"Założenia!Z$63","v":0},{"$f":"Założenia!AA$63","v":0},{"$f":"Założenia!AB$63","v":0},{"$f":"Założenia!AC$63","v":0},{"$f":"Założenia!AD$63","v":0},{"$f":"Założenia!AE$63","v":0}]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(K28*K27,0)","v":0},{"$f":"ROUND((L28*((L27+K27)/2)),0)","v":0},{"$f":"ROUND((M28*((M27+L27)/2)),0)","v":0},0,0,{"$f":"ROUND((P28*((P27+O27)/2)),0)","v":0},{"$f":"ROUND((Q28*((Q27+P27)/2)),0)","v":0},{"$f":"ROUND((R28*((R27+Q27)/2)),0)","v":0},{"$f":"ROUND((S28*((S27+R27)/2)),0)","v":0},{"$f":"ROUND((T28*((T27+S27)/2)),0)","v":0},{"$f":"ROUND((U28*((U27+T27)/2)),0)","v":0},{"$f":"ROUND((V28*((V27+U27)/2)),0)","v":0},{"$f":"ROUND((W28*((W27+V27)/2)),0)","v":0},{"$f":"ROUND((X28*((X27+W27)/2)),0)","v":0},{"$f":"ROUND((Y28*((Y27+X27)/2)),0)","v":0},{"$f":"ROUND((Z28*((Z27+Y27)/2)),0)","v":0},{"$f":"ROUND((AA28*((AA27+Z27)/2)),0)","v":0},{"$f":"ROUND((AB28*((AB27+AA27)/2)),0)","v":0},{"$f":"ROUND((AC28*((AC27+AB27)/2)),0)","v":0},{"$f":"ROUND((AD28*((AD27+AC27)/2)),0)","v":0},{"$f":"ROUND((AE28*((AE27+AD27)/2)),0)","v":0}]
[]
[]
[null,"Depozyty bankowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),'Ocena kondycji finansowej'!I71,'Ocena kondycji finansowej'!J71)","v":0},{"$f":"K37","v":0},0,0,0,0,0,{"$f":"Q37","v":0},{"$f":"R37","v":0},{"$f":"S37","v":0},{"$f":"T37","v":0},{"$f":"U37","v":0},{"$f":"V37","v":0},{"$f":"W37","v":0},{"$f":"X37","v":0},{"$f":"Y37","v":0},{"$f":"Z37","v":0},{"$f":"AA37","v":0},{"$f":"AB37","v":0},{"$f":"AC37","v":0},{"$f":"AD37","v":0}]
[null,"Wpływy"]
[null,"Wypłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$64","v":0},{"$f":"Założenia!L$64","v":0},{"$f":"Założenia!M$64","v":0},{"$f":"Założenia!N$64","v":0},{"$f":"Założenia!O$64","v":0},{"$f":"Założenia!P$64","v":0},{"$f":"Założenia!Q$64","v":0},{"$f":"Założenia!R$64","v":0},{"$f":"Założenia!S$64","v":0},{"$f":"Założenia!T$64","v":0},{"$f":"Założenia!U$64","v":0},{"$f":"Założenia!V$64","v":0},{"$f":"Założenia!W$64","v":0},{"$f":"Założenia!X$64","v":0},{"$f":"Założenia!Y$64","v":0},{"$f":"Założenia!Z$64","v":0},{"$f":"Założenia!AA$64","v":0},{"$f":"Założenia!AB$64","v":0},{"$f":"Założenia!AC$64","v":0},{"$f":"Założenia!AD$64","v":0},{"$f":"Założenia!AE$64","v":0}]
[null,"Saldo",null,null,null,null,null,null,null,null,{"$f":"K33+K34-K35","v":0},{"$f":"L33+L34-L35","v":0},0,0,0,0,0,{"$f":"R33+R34-R35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K37+K33)/2)*K36,0)","v":0},{"$f":"ROUND(((L37+K37)/2)*L36,0)","v":0},0,0,0,0,0,{"$f":"ROUND(((R37+Q37)/2)*R36,0)","v":0},{"$f":"ROUND(((S37+R37)/2)*S36,0)","v":0},{"$f":"ROUND(((T37+S37)/2)*T36,0)","v":0},{"$f":"ROUND(((U37+T37)/2)*U36,0)","v":0},{"$f":"ROUND(((V37+U37)/2)*V36,0)","v":0},{"$f":"ROUND(((W37+V37)/2)*W36,0)","v":0},{"$f":"ROUND(((X37+W37)/2)*X36,0)","v":0},{"$f":"ROUND(((Y37+X37)/2)*Y36,0)","v":0},{"$f":"ROUND(((Z37+Y37)/2)*Z36,0)","v":0},{"$f":"ROUND(((AA37+Z37)/2)*AA36,0)","v":0},{"$f":"ROUND(((AB37+AA37)/2)*AB36,0)","v":0},{"$f":"ROUND(((AC37+AB37)/2)*AC36,0)","v":0},{"$f":"ROUND(((AD37+AC37)/2)*AD36,0)","v":0},{"$f":"ROUND(((AE37+AD37)/2)*AE36,0)","v":0}]
[]
[]
[null,"Pożyczki od udziałowców (długoterminowe)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,{"$f":"J42","v":0},{"$f":"IF(K46<0,0,K46)","v":0},{"$f":"IF(L46<0,0,L46)","v":0},0,0,0,0,{"$f":"IF(Q46<0,0,Q46)","v":0},{"$f":"IF(R46<0,0,R46)","v":0},{"$f":"IF(S46<0,0,S46)","v":0},{"$f":"IF(T46<0,0,T46)","v":0},{"$f":"IF(U46<0,0,U46)","v":0},{"$f":"IF(V46<0,0,V46)","v":0},{"$f":"IF(W46<0,0,W46)","v":0},{"$f":"IF(X46<0,0,X46)","v":0},{"$f":"IF(Y46<0,0,Y46)","v":0},{"$f":"IF(Z46<0,0,Z46)","v":0},{"$f":"IF(AA46<0,0,AA46)","v":0},{"$f":"IF(AB46<0,0,AB46)","v":0},{"$f":"IF(AC46<0,0,AC46)","v":0},{"$f":"IF(AD46<0,0,AD46)","v":0}]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$60","v":0},{"$f":"Założenia!L$60","v":0},{"$f":"Założenia!M$60","v":0},{"$f":"Założenia!N$60","v":0},{"$f":"Założenia!O$60","v":0},{"$f":"Założenia!P$60","v":0},{"$f":"Założenia!Q$60","v":0},{"$f":"Założenia!R$60","v":0},{"$f":"Założenia!S$60","v":0},{"$f":"Założenia!T$60","v":0},{"$f":"Założenia!U$60","v":0},{"$f":"Założenia!V$60","v":0},{"$f":"Założenia!W$60","v":0},{"$f":"Założenia!X$60","v":0},{"$f":"Założenia!Y$60","v":0},{"$f":"Założenia!Z$60","v":0},{"$f":"Założenia!AA$60","v":0},{"$f":"Założenia!AB$60","v":0},{"$f":"Założenia!AC$60","v":0},{"$f":"Założenia!AD$60","v":0},{"$f":"Założenia!AE$60","v":0}]
[null,"Saldo ogółem",null,null,null,null,null,null,null,null,{"$f":"K42+K43-K44","v":0},{"$f":"L42+L43-L44","v":0},0,0,0,0,0,{"$f":"R42+R43-R44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo - część długoterminowa",null,null,null,null,null,null,null,null,{"$f":"IF(K46-L44<0,0,K46-L44)","v":0},{"$f":"IF(L46-M44<0,0,L46-M44)","v":0},0,0,0,0,0,{"$f":"IF(R46-S44<0,0,R46-S44)","v":0},{"$f":"IF(S46-T44<0,0,S46-T44)","v":0},{"$f":"IF(T46-U44<0,0,T46-U44)","v":0},{"$f":"IF(U46-V44<0,0,U46-V44)","v":0},{"$f":"IF(V46-W44<0,0,V46-W44)","v":0},{"$f":"IF(W46-X44<0,0,W46-X44)","v":0},{"$f":"IF(X46-Y44<0,0,X46-Y44)","v":0},{"$f":"IF(Y46-Z44<0,0,Y46-Z44)","v":0},{"$f":"IF(Z46-AA44<0,0,Z46-AA44)","v":0},{"$f":"IF(AA46-AB44<0,0,AA46-AB44)","v":0},{"$f":"IF(AB46-AC44<0,0,AB46-AC44)","v":0},{"$f":"IF(AC46-AD44<0,0,AC46-AD44)","v":0},{"$f":"IF(AD46-AE44<0,0,AD46-AE44)","v":0},{"$f":"IF(AE46-AF44<0,0,AE46-AF44)","v":0}]
[null,"Koszty finansowe od części długoterminowej",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K47+J42)/2)*K45,0)","v":0},{"$f":"ROUND(((L47+K47)/2)*L45,0)","v":0},{"$f":"ROUND(((M47+L47)/2)*M45,0)","v":0},0,0,0,0,{"$f":"ROUND(((R47+Q47)/2)*R45,0)","v":0},{"$f":"ROUND(((S47+R47)/2)*S45,0)","v":0},{"$f":"ROUND(((T47+S47)/2)*T45,0)","v":0},{"$f":"ROUND(((U47+T47)/2)*U45,0)","v":0},{"$f":"ROUND(((V47+U47)/2)*V45,0)","v":0},{"$f":"ROUND(((W47+V47)/2)*W45,0)","v":0},{"$f":"ROUND(((X47+W47)/2)*X45,0)","v":0},{"$f":"ROUND(((Y47+X47)/2)*Y45,0)","v":0},{"$f":"ROUND(((Z47+Y47)/2)*Z45,0)","v":0},{"$f":"ROUND(((AA47+Z47)/2)*AA45,0)","v":0},{"$f":"ROUND(((AB47+AA47)/2)*AB45,0)","v":0},{"$f":"ROUND(((AC47+AB47)/2)*AC45,0)","v":0},{"$f":"ROUND(((AD47+AC47)/2)*AD45,0)","v":0},{"$f":"ROUND(((AE47+AD47)/2)*AE45,0)","v":0}]
[]
[]
[null,"Kredyty długoterminowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),'Ocena kondycji finansowej'!I85,'Ocena kondycji finansowej'!J85)","v":0},{"$f":"J52","v":0},{"$f":"IF(K56<0,0,K56)","v":0},{"$f":"IF(L56<0,0,L56)","v":0},0,0,0,0,{"$f":"IF(Q56<0,0,Q56)","v":0},{"$f":"IF(R56<0,0,R56)","v":0},{"$f":"IF(S56<0,0,S56)","v":0},{"$f":"IF(T56<0,0,T56)","v":0},{"$f":"IF(U56<0,0,U56)","v":0},{"$f":"IF(V56<0,0,V56)","v":0},{"$f":"IF(W56<0,0,W56)","v":0},{"$f":"IF(X56<0,0,X56)","v":0},{"$f":"IF(Y56<0,0,Y56)","v":0},{"$f":"IF(Z56<0,0,Z56)","v":0},{"$f":"IF(AA56<0,0,AA56)","v":0},{"$f":"IF(AB56<0,0,AB56)","v":0},{"$f":"IF(AC56<0,0,AC56)","v":0},{"$f":"IF(AD56<0,0,AD56)","v":0}]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$62","v":0},{"$f":"Założenia!L$62","v":0},{"$f":"Założenia!M$62","v":0},{"$f":"Założenia!N$62","v":0},{"$f":"Założenia!O$62","v":0},{"$f":"Założenia!P$62","v":0},{"$f":"Założenia!Q$62","v":0},{"$f":"Założenia!R$62","v":0},{"$f":"Założenia!S$62","v":0},{"$f":"Założenia!T$62","v":0},{"$f":"Założenia!U$62","v":0},{"$f":"Założenia!V$62","v":0},{"$f":"Założenia!W$62","v":0},{"$f":"Założenia!X$62","v":0},{"$f":"Założenia!Y$62","v":0},{"$f":"Założenia!Z$62","v":0},{"$f":"Założenia!AA$62","v":0},{"$f":"Założenia!AB$62","v":0},{"$f":"Założenia!AC$62","v":0},{"$f":"Założenia!AD$62","v":0},{"$f":"Założenia!AE$62","v":0}]
[null,"Saldo ogółem",null,null,null,null,null,null,null,null,{"$f":"K52+K53-K54","v":0},{"$f":"L52+L53-L54","v":0},0,0,0,0,0,{"$f":"R52+R53-R54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo - część długoterminowa",null,null,null,null,null,null,null,null,{"$f":"IF(K56-L54<0,0,K56-L54)","v":0},{"$f":"IF(L56-M54<0,0,L56-M54)","v":0},0,0,0,0,0,{"$f":"IF(R56-S54<0,0,R56-S54)","v":0},{"$f":"IF(S56-T54<0,0,S56-T54)","v":0},{"$f":"IF(T56-U54<0,0,T56-U54)","v":0},{"$f":"IF(U56-V54<0,0,U56-V54)","v":0},{"$f":"IF(V56-W54<0,0,V56-W54)","v":0},{"$f":"IF(W56-X54<0,0,W56-X54)","v":0},{"$f":"IF(X56-Y54<0,0,X56-Y54)","v":0},{"$f":"IF(Y56-Z54<0,0,Y56-Z54)","v":0},{"$f":"IF(Z56-AA54<0,0,Z56-AA54)","v":0},{"$f":"IF(AA56-AB54<0,0,AA56-AB54)","v":0},{"$f":"IF(AB56-AC54<0,0,AB56-AC54)","v":0},{"$f":"IF(AC56-AD54<0,0,AC56-AD54)","v":0},{"$f":"IF(AD56-AE54<0,0,AD56-AE54)","v":0},{"$f":"IF(AE56-AF54<0,0,AE56-AF54)","v":0}]
[null,"Koszty finansowe od części długoterminowej",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K57+J52)/2)*K55,0)","v":0},{"$f":"ROUND(((L57+K57)/2)*L55,0)","v":0},{"$f":"ROUND(((M57+L57)/2)*M55,0)","v":0},0,0,0,0,{"$f":"ROUND(((R57+Q57)/2)*R55,0)","v":0},{"$f":"ROUND(((S57+R57)/2)*S55,0)","v":0},{"$f":"ROUND(((T57+S57)/2)*T55,0)","v":0},{"$f":"ROUND(((U57+T57)/2)*U55,0)","v":0},{"$f":"ROUND(((V57+U57)/2)*V55,0)","v":0},{"$f":"ROUND(((W57+V57)/2)*W55,0)","v":0},{"$f":"ROUND(((X57+W57)/2)*X55,0)","v":0},{"$f":"ROUND(((Y57+X57)/2)*Y55,0)","v":0},{"$f":"ROUND(((Z57+Y57)/2)*Z55,0)","v":0},{"$f":"ROUND(((AA57+Z57)/2)*AA55,0)","v":0},{"$f":"ROUND(((AB57+AA57)/2)*AB55,0)","v":0},{"$f":"ROUND(((AC57+AB57)/2)*AC55,0)","v":0},{"$f":"ROUND(((AD57+AC57)/2)*AD55,0)","v":0},{"$f":"ROUND(((AE57+AD57)/2)*AE55,0)","v":0}]
[]
[]
[null,"Kredyty krótkoterminowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),'Ocena kondycji finansowej'!I89,'Ocena kondycji finansowej'!J89)","v":0},{"$f":"J62","v":0},{"$f":"IF(K62+K63-K64<0,0,K62+K63-K64)","v":0},{"$f":"IF(L62+L63-L64<0,0,L62+L63-L64)","v":0},0,0,0,0,{"$f":"IF(Q62+Q63-Q64<0,0,Q62+Q63-Q64)","v":0},{"$f":"IF(R62+R63-R64<0,0,R62+R63-R64)","v":0},{"$f":"IF(S62+S63-S64<0,0,S62+S63-S64)","v":0},{"$f":"IF(T62+T63-T64<0,0,T62+T63-T64)","v":0},{"$f":"IF(U62+U63-U64<0,0,U62+U63-U64)","v":0},{"$f":"IF(V62+V63-V64<0,0,V62+V63-V64)","v":0},{"$f":"IF(W62+W63-W64<0,0,W62+W63-W64)","v":0},{"$f":"IF(X62+X63-X64<0,0,X62+X63-X64)","v":0},{"$f":"IF(Y62+Y63-Y64<0,0,Y62+Y63-Y64)","v":0},{"$f":"IF(Z62+Z63-Z64<0,0,Z62+Z63-Z64)","v":0},{"$f":"IF(AA62+AA63-AA64<0,0,AA62+AA63-AA64)","v":0},{"$f":"IF(AB62+AB63-AB64<0,0,AB62+AB63-AB64)","v":0},{"$f":"IF(AC62+AC63-AC64<0,0,AC62+AC63-AC64)","v":0},{"$f":"IF(AD62+AD63-AD64<0,0,AD62+AD63-AD64)","v":0}]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$61","v":0},{"$f":"Założenia!L$61","v":0},{"$f":"Założenia!M$61","v":0},{"$f":"Założenia!N$61","v":0},{"$f":"Założenia!O$61","v":0},{"$f":"Założenia!P$61","v":0},{"$f":"Założenia!Q$61","v":0},{"$f":"Założenia!R$61","v":0},{"$f":"Założenia!S$61","v":0},{"$f":"Założenia!T$61","v":0},{"$f":"Założenia!U$61","v":0},{"$f":"Założenia!V$61","v":0},{"$f":"Założenia!W$61","v":0},{"$f":"Założenia!X$61","v":0},{"$f":"Założenia!Y$61","v":0},{"$f":"Założenia!Z$61","v":0},{"$f":"Założenia!AA$61","v":0},{"$f":"Założenia!AB$61","v":0},{"$f":"Założenia!AC$61","v":0},{"$f":"Założenia!AD$61","v":0},{"$f":"Założenia!AE$61","v":0}]
[null,"Saldo",null,null,null,null,null,null,null,null,{"$f":"K62+K63-K64+L54+L44","v":0},0,0,0,0,0,0,{"$f":"R62+R63-R64+S54+S44","v":0},{"$f":"S62+S63-S64+T54+T44","v":0},{"$f":"T62+T63-T64+U54+U44","v":0},{"$f":"U62+U63-U64+V54+V44","v":0},{"$f":"V62+V63-V64+W54+W44","v":0},{"$f":"W62+W63-W64+X54+X44","v":0},{"$f":"X62+X63-X64+Y54+Y44","v":0},{"$f":"Y62+Y63-Y64+Z54+Z44","v":0},{"$f":"Z62+Z63-Z64+AA54+AA44","v":0},{"$f":"AA62+AA63-AA64+AB54+AB44","v":0},{"$f":"AB62+AB63-AB64+AC54+AC44","v":0},{"$f":"AC62+AC63-AC64+AD54+AD44","v":0},{"$f":"AD62+AD63-AD64+AE54+AE44","v":0},{"$f":"AE62+AE63-AE64+AF54+AF44","v":0}]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K66+J62)/2)*K65,0)","v":0},{"$f":"ROUND(((L66+K66)/2)*L65,0)","v":0},0,0,0,0,0,{"$f":"ROUND(((R66+Q66)/2)*R65,0)","v":0},{"$f":"ROUND(((S66+R66)/2)*S65,0)","v":0},{"$f":"ROUND(((T66+S66)/2)*T65,0)","v":0},{"$f":"ROUND(((U66+T66)/2)*U65,0)","v":0},{"$f":"ROUND(((V66+U66)/2)*V65,0)","v":0},{"$f":"ROUND(((W66+V66)/2)*W65,0)","v":0},{"$f":"ROUND(((X66+W66)/2)*X65,0)","v":0},{"$f":"ROUND(((Y66+X66)/2)*Y65,0)","v":0},{"$f":"ROUND(((Z66+Y66)/2)*Z65,0)","v":0},{"$f":"ROUND(((AA66+Z66)/2)*AA65,0)","v":0},{"$f":"ROUND(((AB66+AA66)/2)*AB65,0)","v":0},{"$f":"ROUND(((AC66+AB66)/2)*AC65,0)","v":0},{"$f":"ROUND(((AD66+AC66)/2)*AD65,0)","v":0},{"$f":"ROUND(((AE66+AD66)/2)*AE65,0)","v":0}]
[]
[]
[null,"Projekt",null,null,null,{"$f":"'Kapitał pracujący'!G$63","v":0},{"$f":"'Kapitał pracujący'!H$63","v":0},{"$f":"'Kapitał pracujący'!I$63","v":0},null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Kapitał własny"]
[null,"Kapitał bilans otwarcia",null,null,null,null,null,null,null,null,null,{"$f":"K75","v":0},0,0,0,0,0,{"$f":"Q75","v":0},{"$f":"R75","v":0},{"$f":"S75","v":0},{"$f":"T75","v":0},{"$f":"U75","v":0},{"$f":"V75","v":0},{"$f":"W75","v":0},{"$f":"X75","v":0},{"$f":"Y75","v":0},{"$f":"Z75","v":0},{"$f":"AA75","v":0},{"$f":"AB75","v":0},{"$f":"AC75","v":0},{"$f":"AD75","v":0}]
[null,"Dopłaty do kapitału"]
[null,"Kapitał bilans zamknięcia",null,null,null,null,null,null,null,null,{"$f":"K73+K74","v":0},{"$f":"L73+L74","v":0},0,0,0,0,0,{"$f":"R73+R74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Środki własne z działalności dotychczasowej na finansowanie Projektu"]
[null,"Środki pieniężne z działalności dotychczasowej (poprzedni okres)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,IF(Rok_n=\"\",'Ocena kondycji finansowej'!I70+K17,'Ocena kondycji finansowej'!J70+K17),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!K70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!L70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!M70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!N70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!O70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!P70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!Q70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!R70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!S70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!T70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!U70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!V70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!W70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!X70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!Y70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!Z70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!AA70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!AB70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!AC70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!AD70,0)","v":0}]
[null,"Przesunięcie/Zaangażowanie środków własnych przedsiębiorstwa do Projektu"]
[null,"Razem dopłaty z dotychczasowej działalności",null,null,null,null,null,null,null,null,{"$f":"IF((K79-K80)>=0,K80,0)","v":0},{"$f":"IF((L79-L80)>=0,K81+L80,0)","v":0},{"$f":"L81+M80","v":0},{"$f":"M81+N80","v":0},0,0,0,{"$f":"Q81+R80","v":0},{"$f":"R81+S80","v":0},{"$f":"S81+T80","v":0},{"$f":"T81+U80","v":0},{"$f":"U81+V80","v":0},{"$f":"V81+W80","v":0},{"$f":"W81+X80","v":0},{"$f":"X81+Y80","v":0},{"$f":"Y81+Z80","v":0},{"$f":"Z81+AA80","v":0},{"$f":"AA81+AB80","v":0},{"$f":"AB81+AC80","v":0},{"$f":"AC81+AD80","v":0},{"$f":"AD81+AE80","v":0}]
[]
[]
[null,"Dywidenda",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Zysk netto do podziału z roku poprzedniego",null,null,null,null,null,null,null,null,{"$f":"'Ocena kondycji finansowej'!J225","v":0},{"$f":"'Ocena kondycji finansowej'!K225","v":0},{"$f":"'Ocena kondycji finansowej'!L225","v":0},{"$f":"'Ocena kondycji finansowej'!M225","v":0},{"$f":"'Ocena kondycji finansowej'!N225","v":0},{"$f":"'Ocena kondycji finansowej'!O225","v":0},{"$f":"'Ocena kondycji finansowej'!P225","v":0},{"$f":"'Ocena kondycji finansowej'!Q225","v":0},{"$f":"'Ocena kondycji finansowej'!R225","v":0},{"$f":"'Ocena kondycji finansowej'!S225","v":0},{"$f":"'Ocena kondycji finansowej'!T225","v":0},{"$f":"'Ocena kondycji finansowej'!U225","v":0},{"$f":"'Ocena kondycji finansowej'!V225","v":0},{"$f":"'Ocena kondycji finansowej'!W225","v":0},{"$f":"'Ocena kondycji finansowej'!X225","v":0},{"$f":"'Ocena kondycji finansowej'!Y225","v":0},{"$f":"'Ocena kondycji finansowej'!Z225","v":0},{"$f":"'Ocena kondycji finansowej'!AA225","v":0},{"$f":"'Ocena kondycji finansowej'!AB225","v":0},{"$f":"'Ocena kondycji finansowej'!AC225","v":0},{"$f":"'Ocena kondycji finansowej'!AD225","v":0}]
[null,"Wypłata dywidendy"]
[null,"Zysk netto z lat poprzednich",null,null,null,null,null,null,null,null,{"$f":"K85-K86","v":0},{"$f":"K87+L85-L86","v":0},{"$f":"L87+M85-M86","v":0},0,0,0,0,{"$f":"Q87+R85-R86","v":0},{"$f":"R87+S85-S86","v":0},{"$f":"S87+T85-T86","v":0},{"$f":"T87+U85-U86","v":0},{"$f":"U87+V85-V86","v":0},{"$f":"V87+W85-W86","v":0},{"$f":"W87+X85-X86","v":0},{"$f":"X87+Y85-Y86","v":0},{"$f":"Y87+Z85-Z86","v":0},{"$f":"Z87+AA85-AA86","v":0},{"$f":"AA87+AB85-AB86","v":0},{"$f":"AB87+AC85-AC86","v":0},{"$f":"AC87+AD85-AD86","v":0},{"$f":"AD87+AE85-AE86","v":0}]
[]
[]
[null,"Środki pieniężne",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Stan środków pieniężnych na koniec roku z CF",null,null,null,null,null,null,null,null,{"$f":"IF('Ocena kondycji finansowej'!J214>0,'Ocena kondycji finansowej'!J214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!K214>0,'Ocena kondycji finansowej'!K214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!L214>0,'Ocena kondycji finansowej'!L214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!M214>0,'Ocena kondycji finansowej'!M214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!N214>0,'Ocena kondycji finansowej'!N214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!O214>0,'Ocena kondycji finansowej'!O214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!P214>0,'Ocena kondycji finansowej'!P214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!Q214>0,'Ocena kondycji finansowej'!Q214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!R214>0,'Ocena kondycji finansowej'!R214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!S214>0,'Ocena kondycji finansowej'!S214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!T214>0,'Ocena kondycji finansowej'!T214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!U214>0,'Ocena kondycji finansowej'!U214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!V214>0,'Ocena kondycji finansowej'!V214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!W214>0,'Ocena kondycji finansowej'!W214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!X214>0,'Ocena kondycji finansowej'!X214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!Y214>0,'Ocena kondycji finansowej'!Y214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!Z214>0,'Ocena kondycji finansowej'!Z214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!AA214>0,'Ocena kondycji finansowej'!AA214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!AB214>0,'Ocena kondycji finansowej'!AB214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!AC214>0,'Ocena kondycji finansowej'!AC214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!AD214>0,'Ocena kondycji finansowej'!AD214,0)","v":0}]
[null,"Oprocentowanie środków pienieżnych",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$71","v":0},{"$f":"Założenia!L$71","v":0},{"$f":"Założenia!M$71","v":0},{"$f":"Założenia!N$71","v":0},{"$f":"Założenia!O$71","v":0},{"$f":"Założenia!P$71","v":0},{"$f":"Założenia!Q$71","v":0},{"$f":"Założenia!R$71","v":0},{"$f":"Założenia!S$71","v":0},{"$f":"Założenia!T$71","v":0},{"$f":"Założenia!U$71","v":0},{"$f":"Założenia!V$71","v":0},{"$f":"Założenia!W$71","v":0},{"$f":"Założenia!X$71","v":0},{"$f":"Założenia!Y$71","v":0},{"$f":"Założenia!Z$71","v":0},{"$f":"Założenia!AA$71","v":0},{"$f":"Założenia!AB$71","v":0},{"$f":"Założenia!AC$71","v":0},{"$f":"Założenia!AD$71","v":0},{"$f":"Założenia!AE$71","v":0}]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(K92*K91,0)","v":0},{"$f":"ROUND(L92*((L91+K91)/2),0)","v":0},{"$f":"ROUND(M92*((M91+L91)/2),0)","v":0},0,0,0,0,{"$f":"ROUND(R92*((R91+Q91)/2),0)","v":0},{"$f":"ROUND(S92*((S91+R91)/2),0)","v":0},{"$f":"ROUND(T92*((T91+S91)/2),0)","v":0},{"$f":"ROUND(U92*((U91+T91)/2),0)","v":0},{"$f":"ROUND(V92*((V91+U91)/2),0)","v":0},{"$f":"ROUND(W92*((W91+V91)/2),0)","v":0},{"$f":"ROUND(X92*((X91+W91)/2),0)","v":0},{"$f":"ROUND(Y92*((Y91+X91)/2),0)","v":0},{"$f":"ROUND(Z92*((Z91+Y91)/2),0)","v":0},{"$f":"ROUND(AA92*((AA91+Z91)/2),0)","v":0},{"$f":"ROUND(AB92*((AB91+AA91)/2),0)","v":0},{"$f":"ROUND(AC92*((AC91+AB91)/2),0)","v":0},{"$f":"ROUND(AD92*((AD91+AC91)/2),0)","v":0},{"$f":"ROUND(AE92*((AE91+AD91)/2),0)","v":0}]
[]
[]
[null,"Depozyty bankowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,null,{"$f":"K101","v":0},0,0,0,0,0,{"$f":"Q101","v":0},{"$f":"R101","v":0},{"$f":"S101","v":0},{"$f":"T101","v":0},{"$f":"U101","v":0},{"$f":"V101","v":0},{"$f":"W101","v":0},{"$f":"X101","v":0},{"$f":"Y101","v":0},{"$f":"Z101","v":0},{"$f":"AA101","v":0},{"$f":"AB101","v":0},{"$f":"AC101","v":0},{"$f":"AD101","v":0}]
[null,"Wpływy"]
[null,"Wypłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$72","v":0},{"$f":"Założenia!L$72","v":0},{"$f":"Założenia!M$72","v":0},{"$f":"Założenia!N$72","v":0},{"$f":"Założenia!O$72","v":0},{"$f":"Założenia!P$72","v":0},{"$f":"Założenia!Q$72","v":0},{"$f":"Założenia!R$72","v":0},{"$f":"Założenia!S$72","v":0},{"$f":"Założenia!T$72","v":0},{"$f":"Założenia!U$72","v":0},{"$f":"Założenia!V$72","v":0},{"$f":"Założenia!W$72","v":0},{"$f":"Założenia!X$72","v":0},{"$f":"Założenia!Y$72","v":0},{"$f":"Założenia!Z$72","v":0},{"$f":"Założenia!AA$72","v":0},{"$f":"Założenia!AB$72","v":0},{"$f":"Założenia!AC$72","v":0},{"$f":"Założenia!AD$72","v":0},{"$f":"Założenia!AE$72","v":0}]
[null,"Saldo",null,null,null,null,null,null,null,null,{"$f":"K97+K98-K99","v":0},{"$f":"L97+L98-L99","v":0},0,0,0,0,0,{"$f":"R97+R98-R99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K101+K98)/2)*K100,0)","v":0},{"$f":"ROUND(((L101+K101)/2)*L100,0)","v":0},{"$f":"ROUND(((M101+L101)/2)*M100,0)","v":0},0,0,0,0,{"$f":"ROUND(((R101+Q101)/2)*R100,0)","v":0},{"$f":"ROUND(((S101+R101)/2)*S100,0)","v":0},{"$f":"ROUND(((T101+S101)/2)*T100,0)","v":0},{"$f":"ROUND(((U101+T101)/2)*U100,0)","v":0},{"$f":"ROUND(((V101+U101)/2)*V100,0)","v":0},{"$f":"ROUND(((W101+V101)/2)*W100,0)","v":0},{"$f":"ROUND(((X101+W101)/2)*X100,0)","v":0},{"$f":"ROUND(((Y101+X101)/2)*Y100,0)","v":0},{"$f":"ROUND(((Z101+Y101)/2)*Z100,0)","v":0},{"$f":"ROUND(((AA101+Z101)/2)*AA100,0)","v":0},{"$f":"ROUND(((AB101+AA101)/2)*AB100,0)","v":0},{"$f":"ROUND(((AC101+AB101)/2)*AC100,0)","v":0},{"$f":"ROUND(((AD101+AC101)/2)*AD100,0)","v":0},{"$f":"ROUND(((AE101+AD101)/2)*AE100,0)","v":0}]
[]
[]
[null,"Pożyczki od udziałowców (długoterminowe)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,null,{"$f":"IF(K110<0,0,K110)","v":0},{"$f":"IF(L110<0,0,L110)","v":0},0,0,0,0,{"$f":"IF(Q110<0,0,Q110)","v":0},{"$f":"IF(R110<0,0,R110)","v":0},{"$f":"IF(S110<0,0,S110)","v":0},{"$f":"IF(T110<0,0,T110)","v":0},{"$f":"IF(U110<0,0,U110)","v":0},{"$f":"IF(V110<0,0,V110)","v":0},{"$f":"IF(W110<0,0,W110)","v":0},{"$f":"IF(X110<0,0,X110)","v":0},{"$f":"IF(Y110<0,0,Y110)","v":0},{"$f":"IF(Z110<0,0,Z110)","v":0},{"$f":"IF(AA110<0,0,AA110)","v":0},{"$f":"IF(AB110<0,0,AB110)","v":0},{"$f":"IF(AC110<0,0,AC110)","v":0},{"$f":"IF(AD110<0,0,AD110)","v":0}]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$68","v":0},{"$f":"Założenia!L$68","v":0},{"$f":"Założenia!M$68","v":0},{"$f":"Założenia!N$68","v":0},{"$f":"Założenia!O$68","v":0},{"$f":"Założenia!P$68","v":0},{"$f":"Założenia!Q$68","v":0},{"$f":"Założenia!R$68","v":0},{"$f":"Założenia!S$68","v":0},{"$f":"Założenia!T$68","v":0},{"$f":"Założenia!U$68","v":0},{"$f":"Założenia!V$68","v":0},{"$f":"Założenia!W$68","v":0},{"$f":"Założenia!X$68","v":0},{"$f":"Założenia!Y$68","v":0},{"$f":"Założenia!Z$68","v":0},{"$f":"Założenia!AA$68","v":0},{"$f":"Założenia!AB$68","v":0},{"$f":"Założenia!AC$68","v":0},{"$f":"Założenia!AD$68","v":0},{"$f":"Założenia!AE$68","v":0}]
[null,"Saldo",null,null,null,null,null,null,null,null,{"$f":"K106+K107-K108","v":0},{"$f":"L106+L107-L108","v":0},0,0,0,0,0,{"$f":"R106+R107-R108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo - część długoterminowa",null,null,null,null,null,null,null,null,{"$f":"IF(K110-L108<0,0,K110-L108)","v":0},{"$f":"IF(L110-M108<0,0,L110-M108)","v":0},0,0,0,0,0,{"$f":"IF(R110-S108<0,0,R110-S108)","v":0},{"$f":"IF(S110-T108<0,0,S110-T108)","v":0},{"$f":"IF(T110-U108<0,0,T110-U108)","v":0},{"$f":"IF(U110-V108<0,0,U110-V108)","v":0},{"$f":"IF(V110-W108<0,0,V110-W108)","v":0},{"$f":"IF(W110-X108<0,0,W110-X108)","v":0},{"$f":"IF(X110-Y108<0,0,X110-Y108)","v":0},{"$f":"IF(Y110-Z108<0,0,Y110-Z108)","v":0},{"$f":"IF(Z110-AA108<0,0,Z110-AA108)","v":0},{"$f":"IF(AA110-AB108<0,0,AA110-AB108)","v":0},{"$f":"IF(AB110-AC108<0,0,AB110-AC108)","v":0},{"$f":"IF(AC110-AD108<0,0,AC110-AD108)","v":0},{"$f":"IF(AD110-AE108<0,0,AD110-AE108)","v":0},{"$f":"IF(AE110-AF108<0,0,AE110-AF108)","v":0}]
[null,"Koszty finansowe od części długoterminowej",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K111+K107)/2)*K109,0)","v":0},{"$f":"ROUND(((L111+K111)/2)*L109,0)","v":0},{"$f":"ROUND(((M111+L111)/2)*M109,0)","v":0},0,0,0,0,{"$f":"ROUND(((R111+Q111)/2)*R109,0)","v":0},{"$f":"ROUND(((S111+R111)/2)*S109,0)","v":0},{"$f":"ROUND(((T111+S111)/2)*T109,0)","v":0},{"$f":"ROUND(((U111+T111)/2)*U109,0)","v":0},{"$f":"ROUND(((V111+U111)/2)*V109,0)","v":0},{"$f":"ROUND(((W111+V111)/2)*W109,0)","v":0},{"$f":"ROUND(((X111+W111)/2)*X109,0)","v":0},{"$f":"ROUND(((Y111+X111)/2)*Y109,0)","v":0},{"$f":"ROUND(((Z111+Y111)/2)*Z109,0)","v":0},{"$f":"ROUND(((AA111+Z111)/2)*AA109,0)","v":0},{"$f":"ROUND(((AB111+AA111)/2)*AB109,0)","v":0},{"$f":"ROUND(((AC111+AB111)/2)*AC109,0)","v":0},{"$f":"ROUND(((AD111+AC111)/2)*AD109,0)","v":0},{"$f":"ROUND(((AE111+AD111)/2)*AE109,0)","v":0}]
[]
[]
[null,"Kredyty i pożyczki długoterminowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,null,{"$f":"IF(K120<0,0,K120)","v":0},{"$f":"IF(L120<0,0,L120)","v":0},0,0,0,0,{"$f":"IF(Q120<0,0,Q120)","v":0},{"$f":"IF(R120<0,0,R120)","v":0},{"$f":"IF(S120<0,0,S120)","v":0},{"$f":"IF(T120<0,0,T120)","v":0},{"$f":"IF(U120<0,0,U120)","v":0},{"$f":"IF(V120<0,0,V120)","v":0},{"$f":"IF(W120<0,0,W120)","v":0},{"$f":"IF(X120<0,0,X120)","v":0},{"$f":"IF(Y120<0,0,Y120)","v":0},{"$f":"IF(Z120<0,0,Z120)","v":0},{"$f":"IF(AA120<0,0,AA120)","v":0},{"$f":"IF(AB120<0,0,AB120)","v":0},{"$f":"IF(AC120<0,0,AC120)","v":0},{"$f":"IF(AD120<0,0,AD120)","v":0}]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$70","v":0},{"$f":"Założenia!L$70","v":0},{"$f":"Założenia!M$70","v":0},{"$f":"Założenia!N$70","v":0},{"$f":"Założenia!O$70","v":0},{"$f":"Założenia!P$70","v":0},{"$f":"Założenia!Q$70","v":0},{"$f":"Założenia!R$70","v":0},{"$f":"Założenia!S$70","v":0},{"$f":"Założenia!T$70","v":0},{"$f":"Założenia!U$70","v":0},{"$f":"Założenia!V$70","v":0},{"$f":"Założenia!W$70","v":0},{"$f":"Założenia!X$70","v":0},{"$f":"Założenia!Y$70","v":0},{"$f":"Założenia!Z$70","v":0},{"$f":"Założenia!AA$70","v":0},{"$f":"Założenia!AB$70","v":0},{"$f":"Założenia!AC$70","v":0},{"$f":"Założenia!AD$70","v":0},{"$f":"Założenia!AE$70","v":0}]
[null,"Saldo ogółem",null,null,null,null,null,null,null,null,{"$f":"K116+K117-K118","v":0},{"$f":"L116+L117-L118","v":0},0,0,0,0,0,{"$f":"R116+R117-R118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo - część długoterminowa",null,null,null,null,null,null,null,null,{"$f":"IF(K120-L118<0,0,K120-L118)","v":0},{"$f":"IF(L120-M118<0,0,L120-M118)","v":0},0,0,0,0,0,{"$f":"IF(R120-S118<0,0,R120-S118)","v":0},{"$f":"IF(S120-T118<0,0,S120-T118)","v":0},{"$f":"IF(T120-U118<0,0,T120-U118)","v":0},{"$f":"IF(U120-V118<0,0,U120-V118)","v":0},{"$f":"IF(V120-W118<0,0,V120-W118)","v":0},{"$f":"IF(W120-X118<0,0,W120-X118)","v":0},{"$f":"IF(X120-Y118<0,0,X120-Y118)","v":0},{"$f":"IF(Y120-Z118<0,0,Y120-Z118)","v":0},{"$f":"IF(Z120-AA118<0,0,Z120-AA118)","v":0},{"$f":"IF(AA120-AB118<0,0,AA120-AB118)","v":0},{"$f":"IF(AB120-AC118<0,0,AB120-AC118)","v":0},{"$f":"IF(AC120-AD118<0,0,AC120-AD118)","v":0},{"$f":"IF(AD120-AE118<0,0,AD120-AE118)","v":0},{"$f":"IF(AE120-AF118<0,0,AE120-AF118)","v":0}]
[null,"Koszty finansowe od części długoterminowej",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K121+K117)/2)*K119,0)","v":0},{"$f":"ROUND(((L121+K121)/2)*L119,0)","v":0},{"$f":"ROUND(((M121+L121)/2)*M119,0)","v":0},0,0,0,0,{"$f":"ROUND(((R121+Q121)/2)*R119,0)","v":0},{"$f":"ROUND(((S121+R121)/2)*S119,0)","v":0},{"$f":"ROUND(((T121+S121)/2)*T119,0)","v":0},{"$f":"ROUND(((U121+T121)/2)*U119,0)","v":0},{"$f":"ROUND(((V121+U121)/2)*V119,0)","v":0},{"$f":"ROUND(((W121+V121)/2)*W119,0)","v":0},{"$f":"ROUND(((X121+W121)/2)*X119,0)","v":0},{"$f":"ROUND(((Y121+X121)/2)*Y119,0)","v":0},{"$f":"ROUND(((Z121+Y121)/2)*Z119,0)","v":0},{"$f":"ROUND(((AA121+Z121)/2)*AA119,0)","v":0},{"$f":"ROUND(((AB121+AA121)/2)*AB119,0)","v":0},{"$f":"ROUND(((AC121+AB121)/2)*AC119,0)","v":0},{"$f":"ROUND(((AD121+AC121)/2)*AD119,0)","v":0},{"$f":"ROUND(((AE121+AD121)/2)*AE119,0)","v":0}]
[]
[]
[null,"Kredyty i pożyczki krótkoterminowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,null,{"$f":"IF(K127-K128<0,0,K127-K128)","v":0},{"$f":"IF(L126+L127-L128<0,0,L126+L127-L128)","v":0},{"$f":"IF(M126+M127-M128<0,0,M126+M127-M128)","v":0},0,0,0,{"$f":"IF(Q126+Q127-Q128<0,0,Q126+Q127-Q128)","v":0},{"$f":"IF(R126+R127-R128<0,0,R126+R127-R128)","v":0},{"$f":"IF(S126+S127-S128<0,0,S126+S127-S128)","v":0},{"$f":"IF(T126+T127-T128<0,0,T126+T127-T128)","v":0},{"$f":"IF(U126+U127-U128<0,0,U126+U127-U128)","v":0},{"$f":"IF(V126+V127-V128<0,0,V126+V127-V128)","v":0},{"$f":"IF(W126+W127-W128<0,0,W126+W127-W128)","v":0},{"$f":"IF(X126+X127-X128<0,0,X126+X127-X128)","v":0},{"$f":"IF(Y126+Y127-Y128<0,0,Y126+Y127-Y128)","v":0},{"$f":"IF(Z126+Z127-Z128<0,0,Z126+Z127-Z128)","v":0},{"$f":"IF(AA126+AA127-AA128<0,0,AA126+AA127-AA128)","v":0},{"$f":"IF(AB126+AB127-AB128<0,0,AB126+AB127-AB128)","v":0},{"$f":"IF(AC126+AC127-AC128<0,0,AC126+AC127-AC128)","v":0},{"$f":"IF(AD126+AD127-AD128<0,0,AD126+AD127-AD128)","v":0}]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$69","v":0},{"$f":"Założenia!L$69","v":0},{"$f":"Założenia!M$69","v":0},{"$f":"Założenia!N$69","v":0},{"$f":"Założenia!O$69","v":0},{"$f":"Założenia!P$69","v":0},{"$f":"Założenia!Q$69","v":0},{"$f":"Założenia!R$69","v":0},{"$f":"Założenia!S$69","v":0},{"$f":"Założenia!T$69","v":0},{"$f":"Założenia!U$69","v":0},{"$f":"Założenia!V$69","v":0},{"$f":"Założenia!W$69","v":0},{"$f":"Założenia!X$69","v":0},{"$f":"Założenia!Y$69","v":0},{"$f":"Założenia!Z$69","v":0},{"$f":"Założenia!AA$69","v":0},{"$f":"Założenia!AB$69","v":0},{"$f":"Założenia!AC$69","v":0},{"$f":"Założenia!AD$69","v":0},{"$f":"Założenia!AE$69","v":0}]
[null,"Saldo",null,null,null,null,null,null,null,null,{"$f":"K126+K127-K128+L118+L108","v":0},0,0,0,0,0,0,{"$f":"R126+R127-R128+S118+S108","v":0},{"$f":"S126+S127-S128+T118+T108","v":0},{"$f":"T126+T127-T128+U118+U108","v":0},{"$f":"U126+U127-U128+V118+V108","v":0},{"$f":"V126+V127-V128+W118+W108","v":0},{"$f":"W126+W127-W128+X118+X108","v":0},{"$f":"X126+X127-X128+Y118+Y108","v":0},{"$f":"Y126+Y127-Y128+Z118+Z108","v":0},{"$f":"Z126+Z127-Z128+AA118+AA108","v":0},{"$f":"AA126+AA127-AA128+AB118+AB108","v":0},{"$f":"AB126+AB127-AB128+AC118+AC108","v":0},{"$f":"AC126+AC127-AC128+AD118+AD108","v":0},{"$f":"AD126+AD127-AD128+AE118+AE108","v":0},{"$f":"AE126+AE127-AE128+AF118+AF108","v":0}]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K130+K127)/2)*K129,0)","v":0},{"$f":"ROUND(((L130+K130)/2)*L129,0)","v":0},{"$f":"ROUND(((M130+L130)/2)*M129,0)","v":0},0,0,0,0,{"$f":"ROUND(((R130+Q130)/2)*R129,0)","v":0},{"$f":"ROUND(((S130+R130)/2)*S129,0)","v":0},{"$f":"ROUND(((T130+S130)/2)*T129,0)","v":0},{"$f":"ROUND(((U130+T130)/2)*U129,0)","v":0},{"$f":"ROUND(((V130+U130)/2)*V129,0)","v":0},{"$f":"ROUND(((W130+V130)/2)*W129,0)","v":0},{"$f":"ROUND(((X130+W130)/2)*X129,0)","v":0},{"$f":"ROUND(((Y130+X130)/2)*Y129,0)","v":0},{"$f":"ROUND(((Z130+Y130)/2)*Z129,0)","v":0},{"$f":"ROUND(((AA130+Z130)/2)*AA129,0)","v":0},{"$f":"ROUND(((AB130+AA130)/2)*AB129,0)","v":0},{"$f":"ROUND(((AC130+AB130)/2)*AC129,0)","v":0},{"$f":"ROUND(((AD130+AC130)/2)*AD129,0)","v":0},{"$f":"ROUND(((AE130+AD130)/2)*AE129,0)","v":0}]
[]
[]
[null,"Leasing",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,null,{"$f":"IF(K138<0,0,K138)","v":0},{"$f":"IF(L138<0,0,L138)","v":0},0,0,0,0,{"$f":"IF(Q138<0,0,Q138)","v":0},{"$f":"IF(R138<0,0,R138)","v":0},{"$f":"IF(S138<0,0,S138)","v":0},{"$f":"IF(T138<0,0,T138)","v":0},{"$f":"IF(U138<0,0,U138)","v":0},{"$f":"IF(V138<0,0,V138)","v":0},{"$f":"IF(W138<0,0,W138)","v":0},{"$f":"IF(X138<0,0,X138)","v":0},{"$f":"IF(Y138<0,0,Y138)","v":0},{"$f":"IF(Z138<0,0,Z138)","v":0},{"$f":"IF(AA138<0,0,AA138)","v":0},{"$f":"IF(AB138<0,0,AB138)","v":0},{"$f":"IF(AC138<0,0,AC138)","v":0},{"$f":"IF(AD138<0,0,AD138)","v":0}]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Saldo",null,null,null,null,null,null,null,null,{"$f":"K135+K136-K137","v":0},{"$f":"L135+L136-L137","v":0},0,0,0,0,0,{"$f":"R135+R136-R137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Koszty finansowe"]
[]
[null,"Finansowanie projektu",null,null,null,null,null,null,null,null,{"$f":"IF('Ocena kondycji finansowej'!K409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!L409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!M409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!N409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!O409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!P409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!Q409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!R409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!S409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!T409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!U409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!V409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!W409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!X409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!Y409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!Z409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!AA409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!AB409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!AC409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!AD409>=0,\"nie\",\"tak\")","v":"nie"},{"$f":"IF('Ocena kondycji finansowej'!AE409>=0,\"nie\",\"tak\")","v":"nie"}]
[]
[null,"Rozliczenie rat kapitałowych leasingu będącego wydatkiem kwalifikowanym",null,null,null,null,null,null,null,null,{"$f":"K134","v":"Uzupełnij dane"},{"$f":"L134","v":""},"","","","","",{"$f":"R134","v":""},"","","","","","","","","","","","",""]
[null,"Zaplanowane spłaty rat kapitałowych leasingu",null,null,null,null,null,null,null,null,{"$f":"ROUND(K137,0)","v":0},{"$f":"ROUND(L137,0)","v":0},0,0,0,0,0,{"$f":"ROUND(R137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,"Rozliczone raty kapitałowe leasingu",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K145:K151),0)","v":0},{"$f":"ROUND(SUM(L145:L151),0)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(R145:R151),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kontrolka",null,null,null,null,null,null,null,null,{"$f":"ROUND(K144-K152,0)","v":0},{"$f":"ROUND(L144-L152,0)","v":0},0,0,0,0,0,{"$f":"ROUND(R144-R152,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Poziom dofinansowania (w %)",null,null,null,null,null,null,null,null,"w przypadku, gdy leasing jest kosztem kwalifikowalnym (nie dotyczy projektów B+R)"]
[null,{"$f":"IF(ISBLANK(B145),\"\",B145)","v":""}]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[]
[null,"Poziom dofinansowania (w PLN)"]
[null,{"$f":"IF(ISBLANK(B145),\"\",B145)","v":""},null,null,null,null,null,null,null,null,{"$f":"ROUND(K156*K145,0)","v":0},{"$f":"ROUND(L156*L145,0)","v":0},0,0,0,0,0,{"$f":"ROUND(R156*R145,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B146),\"\",B146)","v":""},null,null,null,null,null,null,null,null,{"$f":"ROUND(K157*K146,0)","v":0},0,0,0,0,0,0,{"$f":"ROUND(R157*R146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"ROUND(R158*R147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"ROUND(R159*R148,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"ROUND(R160*R149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"ROUND(R161*R150,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"ROUND(R162*R151,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K165:K171)","v":0},0,0,0,0,0,0,{"$f":"SUM(R165:R171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Komentarz"]
[]
[null,{"$f":"IF(Okres_Prognozy>10,\"Uwaga! Okres prognozy przekracza 10 lat. Należy uzasadnić przyjęty okres prognozy\",\"\")","v":""}]

{"sheet":"Opłacalność","index":9,"n_rows":140,"n_cols":31,"rows_kept":140,"cut":false,"hidden":false,"merged":[[1,1,2,30],[105,1,106,30]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Finansowanie!K11","v":0},{"$f":"Finansowanie!L11","v":1},{"$f":"Finansowanie!M11","v":2},{"$f":"Finansowanie!N11","v":3},{"$f":"Finansowanie!O11","v":4},{"$f":"Finansowanie!P11","v":5},{"$f":"Finansowanie!Q11","v":6},{"$f":"Finansowanie!R11","v":7},{"$f":"Finansowanie!S11","v":8},{"$f":"Finansowanie!T11","v":9},{"$f":"Finansowanie!U11","v":10},{"$f":"Finansowanie!V11","v":11},{"$f":"Finansowanie!W11","v":12},{"$f":"Finansowanie!X11","v":13},{"$f":"Finansowanie!Y11","v":14},{"$f":"Finansowanie!Z11","v":15},{"$f":"Finansowanie!AA11","v":16},{"$f":"Finansowanie!AB11","v":17},{"$f":"Finansowanie!AC11","v":18},{"$f":"Finansowanie!AD11","v":19},{"$f":"Finansowanie!AE11","v":20}]
[null,"Projekt ogółem",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"K16+K17","v":0},{"$f":"L16+L17","v":0},0,0,0,0,0,0,0,0,{"$f":"U16+U17","v":0},{"$f":"V16+V17","v":0},{"$f":"W16+W17","v":0},{"$f":"X16+X17","v":0},0,0,0,0,0,0,0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K20+K24+K28+K32+K36+K40+K44+K48","v":0},{"$f":"L20+L24+L28+L32+L36+L40+L44+L48","v":0},0,0,0,0,0,0,0,0,{"$f":"U20+U24+U28+U32+U36+U40+U44+U48","v":0},0,0,0,{"$f":"Y20+Y24+Y28+Y32+Y36+Y40+Y44+Y48","v":0},0,0,0,0,0,0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K21+K25+K29+K33+K37+K41+K45+K49","v":0},{"$f":"L21+L25+L29+L33+L37+L41+L45+L49","v":0},0,0,0,0,0,0,0,0,{"$f":"U21+U25+U29+U33+U37+U41+U45+U49","v":0},0,0,0,{"$f":"Y21+Y25+Y29+Y33+Y37+Y41+Y45+Y49","v":0},0,0,0,0,0,0]
[]
[null," koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"SUM(K20:K21)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U20:U21)","v":0},0,0,0,{"$f":"SUM(Y20:Y21)","v":0},0,0,0,0,0,0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0}]
[]
[null," inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"SUM(K24:K25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U24:U25)","v":0},0,0,0,{"$f":"SUM(Y24:Y25)","v":0},0,0,0,0,0,0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0}]
[]
[null," grunty",null,null,null,null,null,null,null,null,{"$f":"SUM(K28:K29)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U28:U29)","v":0},0,0,0,{"$f":"SUM(Y28:Y29)","v":0},0,0,0,0,0,0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0}]
[]
[null," budynki i budowle",null,null,null,null,null,null,null,null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U32:U33)","v":0},0,0,0,{"$f":"SUM(Y32:Y33)","v":0},0,0,0,0,0,0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0}]
[]
[null," urządzenia techniczne i maszyny",null,null,null,null,null,null,null,null,{"$f":"SUM(K36:K37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U36:U37)","v":0},0,0,0,{"$f":"SUM(Y36:Y37)","v":0},0,0,0,0,0,0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0}]
[]
[null," środki transportu",null,null,null,null,null,null,null,null,{"$f":"SUM(K40:K41)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U40:U41)","v":0},0,0,0,{"$f":"SUM(Y40:Y41)","v":0},0,0,0,0,0,0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0}]
[]
[null," inne środki trwałe",null,null,null,null,null,null,null,null,{"$f":"SUM(K44:K45)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U44:U45)","v":0},0,0,0,{"$f":"SUM(Y44:Y45)","v":0},0,0,0,0,0,0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,tak,0)),st_ist_zniszczenie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!K$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!L$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!M$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!N$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!O$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!P$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Q$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!R$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!S$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!T$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!U$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!V$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!W$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!X$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Y$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!Z$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AA$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AB$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AC$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AD$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0},{"$f":"SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)+SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Opłacalność!AE$13)*ISNUMBER(MATCH(st_ist_zniszczenie_kw,nie,0)),st_ist_zniszczenie)","v":0}]
[]
[null,"nakłady inwestycyjne - prace rozwojowe",null,null,null,null,null,null,null,null,{"$f":"K48+K49","v":0},{"$f":"L48+L49","v":0},0,0,0,0,0,0,0,0,{"$f":"U48+U49","v":0},0,0,0,{"$f":"Y48+Y49","v":0},0,0,0,0,0,0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K128,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U128,0)","v":0},0,0,0,{"$f":"ROUND(Y128,0)","v":0},0,0,0,0,0,0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K140,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(U140,0)","v":0},0,0,0,{"$f":"ROUND(Y140,0)","v":0},0,0,0,0,0,0]
[]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,'Ocena kondycji finansowej'!K159,0)","v":0},{"$f":"IF(L$13<=Koniec,'Ocena kondycji finansowej'!L159,0)","v":0},{"$f":"IF(M$13<=Koniec,'Ocena kondycji finansowej'!M159,0)","v":0},{"$f":"IF(N$13<=Koniec,'Ocena kondycji finansowej'!N159,0)","v":0},{"$f":"IF(O$13<=Koniec,'Ocena kondycji finansowej'!O159,0)","v":0},{"$f":"IF(P$13<=Koniec,'Ocena kondycji finansowej'!P159,0)","v":0},{"$f":"IF(Q$13<=Koniec,'Ocena kondycji finansowej'!Q159,0)","v":0},{"$f":"IF(R$13<=Koniec,'Ocena kondycji finansowej'!R159,0)","v":0},{"$f":"IF(S$13<=Koniec,'Ocena kondycji finansowej'!S159,0)","v":0},{"$f":"IF(T$13<=Koniec,'Ocena kondycji finansowej'!T159,0)","v":0},{"$f":"IF(U$13<=Koniec,'Ocena kondycji finansowej'!U159,0)","v":0},{"$f":"IF(V$13<=Koniec,'Ocena kondycji finansowej'!V159,0)","v":0},{"$f":"IF(W$13<=Koniec,'Ocena kondycji finansowej'!W159,0)","v":0},{"$f":"IF(X$13<=Koniec,'Ocena kondycji finansowej'!X159,0)","v":0},{"$f":"IF(Y$13<=Koniec,'Ocena kondycji finansowej'!Y159,0)","v":0},{"$f":"IF(Z$13<=Koniec,'Ocena kondycji finansowej'!Z159,0)","v":0},{"$f":"IF(AA$13<=Koniec,'Ocena kondycji finansowej'!AA159,0)","v":0},{"$f":"IF(AB$13<=Koniec,'Ocena kondycji finansowej'!AB159,0)","v":0},{"$f":"IF(AC$13<=Koniec,'Ocena kondycji finansowej'!AC159,0)","v":0},{"$f":"IF(AD$13<=Koniec,'Ocena kondycji finansowej'!AD159,0)","v":0},{"$f":"IF(AE$13<=Koniec,'Ocena kondycji finansowej'!AE159,0)","v":0}]
[]
[null,"Koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUM(K54:K61),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y$13<=Koniec,SUM(Y54:Y61),0)","v":0},0,0,0,0,0,0]
[null," amortyzacja",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,'Ocena kondycji finansowej'!K165,0)","v":0},{"$f":"IF(L$13<=Koniec,'Ocena kondycji finansowej'!L165,0)","v":0},{"$f":"IF(M$13<=Koniec,'Ocena kondycji finansowej'!M165,0)","v":0},{"$f":"IF(N$13<=Koniec,'Ocena kondycji finansowej'!N165,0)","v":0},{"$f":"IF(O$13<=Koniec,'Ocena kondycji finansowej'!O165,0)","v":0},{"$f":"IF(P$13<=Koniec,'Ocena kondycji finansowej'!P165,0)","v":0},{"$f":"IF(Q$13<=Koniec,'Ocena kondycji finansowej'!Q165,0)","v":0},{"$f":"IF(R$13<=Koniec,'Ocena kondycji finansowej'!R165,0)","v":0},{"$f":"IF(S$13<=Koniec,'Ocena kondycji finansowej'!S165,0)","v":0},{"$f":"IF(T$13<=Koniec,'Ocena kondycji finansowej'!T165,0)","v":0},{"$f":"IF(U$13<=Koniec,'Ocena kondycji finansowej'!U165,0)","v":0},{"$f":"IF(V$13<=Koniec,'Ocena kondycji finansowej'!V165,0)","v":0},{"$f":"IF(W$13<=Koniec,'Ocena kondycji finansowej'!W165,0)","v":0},{"$f":"IF(X$13<=Koniec,'Ocena kondycji finansowej'!X165,0)","v":0},{"$f":"IF(Y$13<=Koniec,'Ocena kondycji finansowej'!Y165,0)","v":0},{"$f":"IF(Z$13<=Koniec,'Ocena kondycji finansowej'!Z165,0)","v":0},{"$f":"IF(AA$13<=Koniec,'Ocena kondycji finansowej'!AA165,0)","v":0},{"$f":"IF(AB$13<=Koniec,'Ocena kondycji finansowej'!AB165,0)","v":0},{"$f":"IF(AC$13<=Koniec,'Ocena kondycji finansowej'!AC165,0)","v":0},{"$f":"IF(AD$13<=Koniec,'Ocena kondycji finansowej'!AD165,0)","v":0},{"$f":"IF(AE$13<=Koniec,'Ocena kondycji finansowej'!AE165,0)","v":0}]
[null," zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,'Ocena kondycji finansowej'!K166,0)","v":0},{"$f":"IF(L$13<=Koniec,'Ocena kondycji finansowej'!L166,0)","v":0},{"$f":"IF(M$13<=Koniec,'Ocena kondycji finansowej'!M166,0)","v":0},{"$f":"IF(N$13<=Koniec,'Ocena kondycji finansowej'!N166,0)","v":0},{"$f":"IF(O$13<=Koniec,'Ocena kondycji finansowej'!O166,0)","v":0},{"$f":"IF(P$13<=Koniec,'Ocena kondycji finansowej'!P166,0)","v":0},{"$f":"IF(Q$13<=Koniec,'Ocena kondycji finansowej'!Q166,0)","v":0},{"$f":"IF(R$13<=Koniec,'Ocena kondycji finansowej'!R166,0)","v":0},{"$f":"IF(S$13<=Koniec,'Ocena kondycji finansowej'!S166,0)","v":0},{"$f":"IF(T$13<=Koniec,'Ocena kondycji finansowej'!T166,0)","v":0},{"$f":"IF(U$13<=Koniec,'Ocena kondycji finansowej'!U166,0)","v":0},{"$f":"IF(V$13<=Koniec,'Ocena kondycji finansowej'!V166,0)","v":0},{"$f":"IF(W$13<=Koniec,'Ocena kondycji finansowej'!W166,0)","v":0},{"$f":"IF(X$13<=Koniec,'Ocena kondycji finansowej'!X166,0)","v":0},{"$f":"IF(Y$13<=Koniec,'Ocena kondycji finansowej'!Y166,0)","v":0},{"$f":"IF(Z$13<=Koniec,'Ocena kondycji finansowej'!Z166,0)","v":0},{"$f":"IF(AA$13<=Koniec,'Ocena kondycji finansowej'!AA166,0)","v":0},{"$f":"IF(AB$13<=Koniec,'Ocena kondycji finansowej'!AB166,0)","v":0},{"$f":"IF(AC$13<=Koniec,'Ocena kondycji finansowej'!AC166,0)","v":0},{"$f":"IF(AD$13<=Koniec,'Ocena kondycji finansowej'!AD166,0)","v":0},{"$f":"IF(AE$13<=Koniec,'Ocena kondycji finansowej'!AE166,0)","v":0}]
[null," usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,'Ocena kondycji finansowej'!K167,0)","v":0},{"$f":"IF(L$13<=Koniec,'Ocena kondycji finansowej'!L167,0)","v":0},{"$f":"IF(M$13<=Koniec,'Ocena kondycji finansowej'!M167,0)","v":0},{"$f":"IF(N$13<=Koniec,'Ocena kondycji finansowej'!N167,0)","v":0},{"$f":"IF(O$13<=Koniec,'Ocena kondycji finansowej'!O167,0)","v":0},{"$f":"IF(P$13<=Koniec,'Ocena kondycji finansowej'!P167,0)","v":0},{"$f":"IF(Q$13<=Koniec,'Ocena kondycji finansowej'!Q167,0)","v":0},{"$f":"IF(R$13<=Koniec,'Ocena kondycji finansowej'!R167,0)","v":0},{"$f":"IF(S$13<=Koniec,'Ocena kondycji finansowej'!S167,0)","v":0},{"$f":"IF(T$13<=Koniec,'Ocena kondycji finansowej'!T167,0)","v":0},{"$f":"IF(U$13<=Koniec,'Ocena kondycji finansowej'!U167,0)","v":0},{"$f":"IF(V$13<=Koniec,'Ocena kondycji finansowej'!V167,0)","v":0},{"$f":"IF(W$13<=Koniec,'Ocena kondycji finansowej'!W167,0)","v":0},{"$f":"IF(X$13<=Koniec,'Ocena kondycji finansowej'!X167,0)","v":0},{"$f":"IF(Y$13<=Koniec,'Ocena kondycji finansowej'!Y167,0)","v":0},{"$f":"IF(Z$13<=Koniec,'Ocena kondycji finansowej'!Z167,0)","v":0},{"$f":"IF(AA$13<=Koniec,'Ocena kondycji finansowej'!AA167,0)","v":0},{"$f":"IF(AB$13<=Koniec,'Ocena kondycji finansowej'!AB167,0)","v":0},{"$f":"IF(AC$13<=Koniec,'Ocena kondycji finansowej'!AC167,0)","v":0},{"$f":"IF(AD$13<=Koniec,'Ocena kondycji finansowej'!AD167,0)","v":0},{"$f":"IF(AE$13<=Koniec,'Ocena kondycji finansowej'!AE167,0)","v":0}]
[null," podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,'Ocena kondycji finansowej'!K168,0)","v":0},{"$f":"IF(L$13<=Koniec,'Ocena kondycji finansowej'!L168,0)","v":0},{"$f":"IF(M$13<=Koniec,'Ocena kondycji finansowej'!M168,0)","v":0},{"$f":"IF(N$13<=Koniec,'Ocena kondycji finansowej'!N168,0)","v":0},{"$f":"IF(O$13<=Koniec,'Ocena kondycji finansowej'!O168,0)","v":0},{"$f":"IF(P$13<=Koniec,'Ocena kondycji finansowej'!P168,0)","v":0},{"$f":"IF(Q$13<=Koniec,'Ocena kondycji finansowej'!Q168,0)","v":0},{"$f":"IF(R$13<=Koniec,'Ocena kondycji finansowej'!R168,0)","v":0},{"$f":"IF(S$13<=Koniec,'Ocena kondycji finansowej'!S168,0)","v":0},{"$f":"IF(T$13<=Koniec,'Ocena kondycji finansowej'!T168,0)","v":0},{"$f":"IF(U$13<=Koniec,'Ocena kondycji finansowej'!U168,0)","v":0},{"$f":"IF(V$13<=Koniec,'Ocena kondycji finansowej'!V168,0)","v":0},{"$f":"IF(W$13<=Koniec,'Ocena kondycji finansowej'!W168,0)","v":0},{"$f":"IF(X$13<=Koniec,'Ocena kondycji finansowej'!X168,0)","v":0},{"$f":"IF(Y$13<=Koniec,'Ocena kondycji finansowej'!Y168,0)","v":0},{"$f":"IF(Z$13<=Koniec,'Ocena kondycji finansowej'!Z168,0)","v":0},{"$f":"IF(AA$13<=Koniec,'Ocena kondycji finansowej'!AA168,0)","v":0},{"$f":"IF(AB$13<=Koniec,'Ocena kondycji finansowej'!AB168,0)","v":0},{"$f":"IF(AC$13<=Koniec,'Ocena kondycji finansowej'!AC168,0)","v":0},{"$f":"IF(AD$13<=Koniec,'Ocena kondycji finansowej'!AD168,0)","v":0},{"$f":"IF(AE$13<=Koniec,'Ocena kondycji finansowej'!AE168,0)","v":0}]
[null," wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,'Ocena kondycji finansowej'!K169,0)","v":0},{"$f":"IF(L$13<=Koniec,'Ocena kondycji finansowej'!L169,0)","v":0},{"$f":"IF(M$13<=Koniec,'Ocena kondycji finansowej'!M169,0)","v":0},{"$f":"IF(N$13<=Koniec,'Ocena kondycji finansowej'!N169,0)","v":0},{"$f":"IF(O$13<=Koniec,'Ocena kondycji finansowej'!O169,0)","v":0},{"$f":"IF(P$13<=Koniec,'Ocena kondycji finansowej'!P169,0)","v":0},{"$f":"IF(Q$13<=Koniec,'Ocena kondycji finansowej'!Q169,0)","v":0},{"$f":"IF(R$13<=Koniec,'Ocena kondycji finansowej'!R169,0)","v":0},{"$f":"IF(S$13<=Koniec,'Ocena kondycji finansowej'!S169,0)","v":0},{"$f":"IF(T$13<=Koniec,'Ocena kondycji finansowej'!T169,0)","v":0},{"$f":"IF(U$13<=Koniec,'Ocena kondycji finansowej'!U169,0)","v":0},{"$f":"IF(V$13<=Koniec,'Ocena kondycji finansowej'!V169,0)","v":0},{"$f":"IF(W$13<=Koniec,'Ocena kondycji finansowej'!W169,0)","v":0},{"$f":"IF(X$13<=Koniec,'Ocena kondycji finansowej'!X169,0)","v":0},{"$f":"IF(Y$13<=Koniec,'Ocena kondycji finansowej'!Y169,0)","v":0},{"$f":"IF(Z$13<=Koniec,'Ocena kondycji finansowej'!Z169,0)","v":0},{"$f":"IF(AA$13<=Koniec,'Ocena kondycji finansowej'!AA169,0)","v":0},{"$f":"IF(AB$13<=Koniec,'Ocena kondycji finansowej'!AB169,0)","v":0},{"$f":"IF(AC$13<=Koniec,'Ocena kondycji finansowej'!AC169,0)","v":0},{"$f":"IF(AD$13<=Koniec,'Ocena kondycji finansowej'!AD169,0)","v":0},{"$f":"IF(AE$13<=Koniec,'Ocena kondycji finansowej'!AE169,0)","v":0}]
[null," ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,'Ocena kondycji finansowej'!K170,0)","v":0},{"$f":"IF(L$13<=Koniec,'Ocena kondycji finansowej'!L170,0)","v":0},{"$f":"IF(M$13<=Koniec,'Ocena kondycji finansowej'!M170,0)","v":0},{"$f":"IF(N$13<=Koniec,'Ocena kondycji finansowej'!N170,0)","v":0},{"$f":"IF(O$13<=Koniec,'Ocena kondycji finansowej'!O170,0)","v":0},{"$f":"IF(P$13<=Koniec,'Ocena kondycji finansowej'!P170,0)","v":0},{"$f":"IF(Q$13<=Koniec,'Ocena kondycji finansowej'!Q170,0)","v":0},{"$f":"IF(R$13<=Koniec,'Ocena kondycji finansowej'!R170,0)","v":0},{"$f":"IF(S$13<=Koniec,'Ocena kondycji finansowej'!S170,0)","v":0},{"$f":"IF(T$13<=Koniec,'Ocena kondycji finansowej'!T170,0)","v":0},{"$f":"IF(U$13<=Koniec,'Ocena kondycji finansowej'!U170,0)","v":0},{"$f":"IF(V$13<=Koniec,'Ocena kondycji finansowej'!V170,0)","v":0},{"$f":"IF(W$13<=Koniec,'Ocena kondycji finansowej'!W170,0)","v":0},{"$f":"IF(X$13<=Koniec,'Ocena kondycji finansowej'!X170,0)","v":0},{"$f":"IF(Y$13<=Koniec,'Ocena kondycji finansowej'!Y170,0)","v":0},{"$f":"IF(Z$13<=Koniec,'Ocena kondycji finansowej'!Z170,0)","v":0},{"$f":"IF(AA$13<=Koniec,'Ocena kondycji finansowej'!AA170,0)","v":0},{"$f":"IF(AB$13<=Koniec,'Ocena kondycji finansowej'!AB170,0)","v":0},{"$f":"IF(AC$13<=Koniec,'Ocena kondycji finansowej'!AC170,0)","v":0},{"$f":"IF(AD$13<=Koniec,'Ocena kondycji finansowej'!AD170,0)","v":0},{"$f":"IF(AE$13<=Koniec,'Ocena kondycji finansowej'!AE170,0)","v":0}]
[null," pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,'Ocena kondycji finansowej'!K171,0)","v":0},{"$f":"IF(L$13<=Koniec,'Ocena kondycji finansowej'!L171,0)","v":0},{"$f":"IF(M$13<=Koniec,'Ocena kondycji finansowej'!M171,0)","v":0},{"$f":"IF(N$13<=Koniec,'Ocena kondycji finansowej'!N171,0)","v":0},{"$f":"IF(O$13<=Koniec,'Ocena kondycji finansowej'!O171,0)","v":0},{"$f":"IF(P$13<=Koniec,'Ocena kondycji finansowej'!P171,0)","v":0},{"$f":"IF(Q$13<=Koniec,'Ocena kondycji finansowej'!Q171,0)","v":0},{"$f":"IF(R$13<=Koniec,'Ocena kondycji finansowej'!R171,0)","v":0},{"$f":"IF(S$13<=Koniec,'Ocena kondycji finansowej'!S171,0)","v":0},{"$f":"IF(T$13<=Koniec,'Ocena kondycji finansowej'!T171,0)","v":0},{"$f":"IF(U$13<=Koniec,'Ocena kondycji finansowej'!U171,0)","v":0},{"$f":"IF(V$13<=Koniec,'Ocena kondycji finansowej'!V171,0)","v":0},{"$f":"IF(W$13<=Koniec,'Ocena kondycji finansowej'!W171,0)","v":0},{"$f":"IF(X$13<=Koniec,'Ocena kondycji finansowej'!X171,0)","v":0},{"$f":"IF(Y$13<=Koniec,'Ocena kondycji finansowej'!Y171,0)","v":0},{"$f":"IF(Z$13<=Koniec,'Ocena kondycji finansowej'!Z171,0)","v":0},{"$f":"IF(AA$13<=Koniec,'Ocena kondycji finansowej'!AA171,0)","v":0},{"$f":"IF(AB$13<=Koniec,'Ocena kondycji finansowej'!AB171,0)","v":0},{"$f":"IF(AC$13<=Koniec,'Ocena kondycji finansowej'!AC171,0)","v":0},{"$f":"IF(AD$13<=Koniec,'Ocena kondycji finansowej'!AD171,0)","v":0},{"$f":"IF(AE$13<=Koniec,'Ocena kondycji finansowej'!AE171,0)","v":0}]
[null," wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,'Ocena kondycji finansowej'!K172,0)","v":0},{"$f":"IF(L$13<=Koniec,'Ocena kondycji finansowej'!L172,0)","v":0},{"$f":"IF(M$13<=Koniec,'Ocena kondycji finansowej'!M172,0)","v":0},{"$f":"IF(N$13<=Koniec,'Ocena kondycji finansowej'!N172,0)","v":0},{"$f":"IF(O$13<=Koniec,'Ocena kondycji finansowej'!O172,0)","v":0},{"$f":"IF(P$13<=Koniec,'Ocena kondycji finansowej'!P172,0)","v":0},{"$f":"IF(Q$13<=Koniec,'Ocena kondycji finansowej'!Q172,0)","v":0},{"$f":"IF(R$13<=Koniec,'Ocena kondycji finansowej'!R172,0)","v":0},{"$f":"IF(S$13<=Koniec,'Ocena kondycji finansowej'!S172,0)","v":0},{"$f":"IF(T$13<=Koniec,'Ocena kondycji finansowej'!T172,0)","v":0},{"$f":"IF(U$13<=Koniec,'Ocena kondycji finansowej'!U172,0)","v":0},{"$f":"IF(V$13<=Koniec,'Ocena kondycji finansowej'!V172,0)","v":0},{"$f":"IF(W$13<=Koniec,'Ocena kondycji finansowej'!W172,0)","v":0},{"$f":"IF(X$13<=Koniec,'Ocena kondycji finansowej'!X172,0)","v":0},{"$f":"IF(Y$13<=Koniec,'Ocena kondycji finansowej'!Y172,0)","v":0},{"$f":"IF(Z$13<=Koniec,'Ocena kondycji finansowej'!Z172,0)","v":0},{"$f":"IF(AA$13<=Koniec,'Ocena kondycji finansowej'!AA172,0)","v":0},{"$f":"IF(AB$13<=Koniec,'Ocena kondycji finansowej'!AB172,0)","v":0},{"$f":"IF(AC$13<=Koniec,'Ocena kondycji finansowej'!AC172,0)","v":0},{"$f":"IF(AD$13<=Koniec,'Ocena kondycji finansowej'!AD172,0)","v":0},{"$f":"IF(AE$13<=Koniec,'Ocena kondycji finansowej'!AE172,0)","v":0}]
[null,"Raty leasingowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,Finansowanie!K151,0)","v":0},{"$f":"IF(L$13<=Koniec,Finansowanie!L151,0)","v":0},{"$f":"IF(M$13<=Koniec,Finansowanie!M151,0)","v":0},{"$f":"IF(N$13<=Koniec,Finansowanie!N151,0)","v":0},{"$f":"IF(O$13<=Koniec,Finansowanie!O151,0)","v":0},{"$f":"IF(P$13<=Koniec,Finansowanie!P151,0)","v":0},{"$f":"IF(Q$13<=Koniec,Finansowanie!Q151,0)","v":0},{"$f":"IF(R$13<=Koniec,Finansowanie!R151,0)","v":0},{"$f":"IF(S$13<=Koniec,Finansowanie!S151,0)","v":0},{"$f":"IF(T$13<=Koniec,Finansowanie!T151,0)","v":0},{"$f":"IF(U$13<=Koniec,Finansowanie!U151,0)","v":0},{"$f":"IF(V$13<=Koniec,Finansowanie!V151,0)","v":0},{"$f":"IF(W$13<=Koniec,Finansowanie!W151,0)","v":0},{"$f":"IF(X$13<=Koniec,Finansowanie!X151,0)","v":0},{"$f":"IF(Y$13<=Koniec,Finansowanie!Y151,0)","v":0},{"$f":"IF(Z$13<=Koniec,Finansowanie!Z151,0)","v":0},{"$f":"IF(AA$13<=Koniec,Finansowanie!AA151,0)","v":0},{"$f":"IF(AB$13<=Koniec,Finansowanie!AB151,0)","v":0},{"$f":"IF(AC$13<=Koniec,Finansowanie!AC151,0)","v":0},{"$f":"IF(AD$13<=Koniec,Finansowanie!AD151,0)","v":0},{"$f":"IF(AE$13<=Koniec,Finansowanie!AE151,0)","v":0}]
[]
[null,"Dofinansowanie"]
[]
[null,"Dotacja do zakupu środków trwałych",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K2153+'Rozliczenie dotacji'!K1324","v":0},{"$f":"'Środki trwałe'!L2153+'Rozliczenie dotacji'!L1324","v":0},{"$f":"'Środki trwałe'!M2153+'Rozliczenie dotacji'!M1324","v":0},{"$f":"'Środki trwałe'!N2153+'Rozliczenie dotacji'!N1324","v":0},{"$f":"'Środki trwałe'!O2153+'Rozliczenie dotacji'!O1324","v":0},{"$f":"'Środki trwałe'!P2153+'Rozliczenie dotacji'!P1324","v":0},{"$f":"'Środki trwałe'!Q2153+'Rozliczenie dotacji'!Q1324","v":0},{"$f":"'Środki trwałe'!R2153+'Rozliczenie dotacji'!R1324","v":0},{"$f":"'Środki trwałe'!S2153+'Rozliczenie dotacji'!S1324","v":0},{"$f":"'Środki trwałe'!T2153+'Rozliczenie dotacji'!T1324","v":0},{"$f":"'Środki trwałe'!U2153+'Rozliczenie dotacji'!U1324","v":0},{"$f":"'Środki trwałe'!V2153+'Rozliczenie dotacji'!V1324","v":0},{"$f":"'Środki trwałe'!W2153+'Rozliczenie dotacji'!W1324","v":0},{"$f":"'Środki trwałe'!X2153+'Rozliczenie dotacji'!X1324","v":0},{"$f":"'Środki trwałe'!Y2153+'Rozliczenie dotacji'!Y1324","v":0},{"$f":"'Środki trwałe'!Z2153+'Rozliczenie dotacji'!Z1324","v":0},{"$f":"'Środki trwałe'!AA2153+'Rozliczenie dotacji'!AA1324","v":0},{"$f":"'Środki trwałe'!AB2153+'Rozliczenie dotacji'!AB1324","v":0},{"$f":"'Środki trwałe'!AC2153+'Rozliczenie dotacji'!AC1324","v":0},{"$f":"'Środki trwałe'!AD2153+'Rozliczenie dotacji'!AD1324","v":0},{"$f":"'Środki trwałe'!AE2153+'Rozliczenie dotacji'!AE1324","v":0}]
[null,"Dotacja do kosztów operacyjnych nie będących pracami rozwojowymi",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,('Rozliczenie dotacji'!K312),0)","v":0},{"$f":"IF(L$13<=Koniec,('Rozliczenie dotacji'!L312),0)","v":0},{"$f":"IF(M$13<=Koniec,('Rozliczenie dotacji'!M312),0)","v":0},{"$f":"IF(N$13<=Koniec,('Rozliczenie dotacji'!N312),0)","v":0},{"$f":"IF(O$13<=Koniec,('Rozliczenie dotacji'!O312),0)","v":0},{"$f":"IF(P$13<=Koniec,('Rozliczenie dotacji'!P312),0)","v":0},{"$f":"IF(Q$13<=Koniec,('Rozliczenie dotacji'!Q312),0)","v":0},{"$f":"IF(R$13<=Koniec,('Rozliczenie dotacji'!R312),0)","v":0},{"$f":"IF(S$13<=Koniec,('Rozliczenie dotacji'!S312),0)","v":0},{"$f":"IF(T$13<=Koniec,('Rozliczenie dotacji'!T312),0)","v":0},{"$f":"IF(U$13<=Koniec,('Rozliczenie dotacji'!U312),0)","v":0},{"$f":"IF(V$13<=Koniec,('Rozliczenie dotacji'!V312),0)","v":0},{"$f":"IF(W$13<=Koniec,('Rozliczenie dotacji'!W312),0)","v":0},{"$f":"IF(X$13<=Koniec,('Rozliczenie dotacji'!X312),0)","v":0},{"$f":"IF(Y$13<=Koniec,('Rozliczenie dotacji'!Y312),0)","v":0},{"$f":"IF(Z$13<=Koniec,('Rozliczenie dotacji'!Z312),0)","v":0},{"$f":"IF(AA$13<=Koniec,('Rozliczenie dotacji'!AA312),0)","v":0},{"$f":"IF(AB$13<=Koniec,('Rozliczenie dotacji'!AB312),0)","v":0},{"$f":"IF(AC$13<=Koniec,('Rozliczenie dotacji'!AC312),0)","v":0},{"$f":"IF(AD$13<=Koniec,('Rozliczenie dotacji'!AD312),0)","v":0},{"$f":"IF(AE$13<=Koniec,('Rozliczenie dotacji'!AE312),0)","v":0}]
[null,"Dotacja do kosztów operacyjnych będących pracami rozwojowymi",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,('Koszty operacyjne'!K1417),0)","v":0},{"$f":"IF(L$13<=Koniec,('Koszty operacyjne'!L1417),0)","v":0},{"$f":"IF(M$13<=Koniec,('Koszty operacyjne'!M1417),0)","v":0},{"$f":"IF(N$13<=Koniec,('Koszty operacyjne'!N1417),0)","v":0},{"$f":"IF(O$13<=Koniec,('Koszty operacyjne'!O1417),0)","v":0},{"$f":"IF(P$13<=Koniec,('Koszty operacyjne'!P1417),0)","v":0},{"$f":"IF(Q$13<=Koniec,('Koszty operacyjne'!Q1417),0)","v":0},{"$f":"IF(R$13<=Koniec,('Koszty operacyjne'!R1417),0)","v":0},{"$f":"IF(S$13<=Koniec,('Koszty operacyjne'!S1417),0)","v":0},{"$f":"IF(T$13<=Koniec,('Koszty operacyjne'!T1417),0)","v":0},{"$f":"IF(U$13<=Koniec,('Koszty operacyjne'!U1417),0)","v":0},{"$f":"IF(V$13<=Koniec,('Koszty operacyjne'!V1417),0)","v":0},{"$f":"IF(W$13<=Koniec,('Koszty operacyjne'!W1417),0)","v":0},{"$f":"IF(X$13<=Koniec,('Koszty operacyjne'!X1417),0)","v":0},{"$f":"IF(Y$13<=Koniec,('Koszty operacyjne'!Y1417),0)","v":0},{"$f":"IF(Z$13<=Koniec,('Koszty operacyjne'!Z1417),0)","v":0},{"$f":"IF(AA$13<=Koniec,('Koszty operacyjne'!AA1417),0)","v":0},{"$f":"IF(AB$13<=Koniec,('Koszty operacyjne'!AB1417),0)","v":0},{"$f":"IF(AC$13<=Koniec,('Koszty operacyjne'!AC1417),0)","v":0},{"$f":"IF(AD$13<=Koniec,('Koszty operacyjne'!AD1417),0)","v":0},{"$f":"IF(AE$13<=Koniec,('Koszty operacyjne'!AE1417),0)","v":0}]
[null,"Dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,('Rozliczenie dotacji'!K313),0)","v":0},{"$f":"IF(L$13<=Koniec,('Rozliczenie dotacji'!L313),0)","v":0},{"$f":"IF(M$13<=Koniec,('Rozliczenie dotacji'!M313),0)","v":0},{"$f":"IF(N$13<=Koniec,('Rozliczenie dotacji'!N313),0)","v":0},{"$f":"IF(O$13<=Koniec,('Rozliczenie dotacji'!O313),0)","v":0},{"$f":"IF(P$13<=Koniec,('Rozliczenie dotacji'!P313),0)","v":0},{"$f":"IF(Q$13<=Koniec,('Rozliczenie dotacji'!Q313),0)","v":0},{"$f":"IF(R$13<=Koniec,('Rozliczenie dotacji'!R313),0)","v":0},{"$f":"IF(S$13<=Koniec,('Rozliczenie dotacji'!S313),0)","v":0},{"$f":"IF(T$13<=Koniec,('Rozliczenie dotacji'!T313),0)","v":0},{"$f":"IF(U$13<=Koniec,('Rozliczenie dotacji'!U313),0)","v":0},{"$f":"IF(V$13<=Koniec,('Rozliczenie dotacji'!V313),0)","v":0},{"$f":"IF(W$13<=Koniec,('Rozliczenie dotacji'!W313),0)","v":0},{"$f":"IF(X$13<=Koniec,('Rozliczenie dotacji'!X313),0)","v":0},{"$f":"IF(Y$13<=Koniec,('Rozliczenie dotacji'!Y313),0)","v":0},{"$f":"IF(Z$13<=Koniec,('Rozliczenie dotacji'!Z313),0)","v":0},{"$f":"IF(AA$13<=Koniec,('Rozliczenie dotacji'!AA313),0)","v":0},{"$f":"IF(AB$13<=Koniec,('Rozliczenie dotacji'!AB313),0)","v":0},{"$f":"IF(AC$13<=Koniec,('Rozliczenie dotacji'!AC313),0)","v":0},{"$f":"IF(AD$13<=Koniec,('Rozliczenie dotacji'!AD313),0)","v":0},{"$f":"IF(AE$13<=Koniec,('Rozliczenie dotacji'!AE313),0)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K66:K69)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U66:U69)","v":0},0,0,0,{"$f":"SUM(Y66:Y69)","v":0},0,0,0,0,0,0]
[null,"Razem narastająco",null,null,null,null,null,null,null,null,{"$f":"K70","v":0},{"$f":"K71+L70","v":0},0,0,0,0,0,0,0,0,{"$f":"T71+U70","v":0},0,0,0,{"$f":"X71+Y70","v":0},{"$f":"Y71+Z70","v":0},{"$f":"Z71+AA70","v":0},{"$f":"AA71+AB70","v":0},{"$f":"AB71+AC70","v":0},{"$f":"AC71+AD70","v":0},{"$f":"AD71+AE70","v":0}]
[]
[]
[null,"NPV, IRR",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"K51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"U51","v":0},0,0,0,{"$f":"Y51","v":0},0,0,0,0,0,0]
[null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K55:K62),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(U55:U62),0)","v":0},0,0,0,{"$f":"ROUND(SUM(Y55:Y62),0)","v":0},0,0,0,0,0,0]
[null,"Amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K54","v":0},0,0,0,0,0,0,0,0,0,{"$f":"U54","v":0},0,0,0,{"$f":"Y54","v":0},0,0,0,0,0,0]
[null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,{"$f":"IF(K$74<=Koniec,K15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y$74<=Koniec,Y15,0)","v":0},0,0,0,0,0,0]
[null,"Dotacja",null,null,null,null,null,null,null,null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,{"$f":"U70","v":0},0,0,0,{"$f":"Y70","v":0},0,0,0,0,0,0]
[null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,{"$f":"IF(K$74<=Koniec,'Kapitał pracujący'!K93,0)","v":0},{"$f":"IF(L$74<=Koniec,'Kapitał pracujący'!L93,0)","v":0},{"$f":"IF(M$74<=Koniec,'Kapitał pracujący'!M93,0)","v":0},{"$f":"IF(N$74<=Koniec,'Kapitał pracujący'!N93,0)","v":0},{"$f":"IF(O$74<=Koniec,'Kapitał pracujący'!O93,0)","v":0},{"$f":"IF(P$74<=Koniec,'Kapitał pracujący'!P93,0)","v":0},{"$f":"IF(Q$74<=Koniec,'Kapitał pracujący'!Q93,0)","v":0},{"$f":"IF(R$74<=Koniec,'Kapitał pracujący'!R93,0)","v":0},{"$f":"IF(S$74<=Koniec,'Kapitał pracujący'!S93,0)","v":0},{"$f":"IF(T$74<=Koniec,'Kapitał pracujący'!T93,0)","v":0},{"$f":"IF(U$74<=Koniec,'Kapitał pracujący'!U93,0)","v":0},{"$f":"IF(V$74<=Koniec,'Kapitał pracujący'!V93,0)","v":0},{"$f":"IF(W$74<=Koniec,'Kapitał pracujący'!W93,0)","v":0},{"$f":"IF(X$74<=Koniec,'Kapitał pracujący'!X93,0)","v":0},{"$f":"IF(Y$74<=Koniec,'Kapitał pracujący'!Y93,0)","v":0},{"$f":"IF(Z$74<=Koniec,'Kapitał pracujący'!Z93,0)","v":0},{"$f":"IF(AA$74<=Koniec,'Kapitał pracujący'!AA93,0)","v":0},{"$f":"IF(AB$74<=Koniec,'Kapitał pracujący'!AB93,0)","v":0},{"$f":"IF(AC$74<=Koniec,'Kapitał pracujący'!AC93,0)","v":0},{"$f":"IF(AD$74<=Koniec,'Kapitał pracujący'!AD93,0)","v":0},{"$f":"IF(AE$74<=Koniec,'Kapitał pracujący'!AE93,0)","v":0}]
[]
[null,"Stopa dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),IFERROR(WACC,0),0)","v":0},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Współczynnik dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),IFERROR(Założenia!K$35,0),0)","v":0},{"$f":"IF(AND(L$13>=Poczatek,L$13<=Koniec),IFERROR(Założenia!L$35,0),0)","v":0.96153846153846145},{"$f":"IF(AND(M$13>=Poczatek,M$13<=Koniec),IFERROR(Założenia!M$35,0),0)","v":0.92455621301775137},{"$f":"IF(AND(N$13>=Poczatek,N$13<=Koniec),IFERROR(Założenia!N$35,0),0)","v":0.88899635867091487},{"$f":"IF(AND(O$13>=Poczatek,O$13<=Koniec),IFERROR(Założenia!O$35,0),0)","v":0.85480419102972571},{"$f":"IF(AND(P$13>=Poczatek,P$13<=Koniec),IFERROR(Założenia!P$35,0),0)","v":0.82192710675935154},{"$f":"IF(AND(Q$13>=Poczatek,Q$13<=Koniec),IFERROR(Założenia!Q$35,0),0)","v":0.79031452573014571},{"$f":"IF(AND(R$13>=Poczatek,R$13<=Koniec),IFERROR(Założenia!R$35,0),0)","v":0.75991781320206331},{"$f":"IF(AND(S$13>=Poczatek,S$13<=Koniec),IFERROR(Założenia!S$35,0),0)","v":0.73069020500198378},{"$f":"IF(AND(T$13>=Poczatek,T$13<=Koniec),IFERROR(Założenia!T$35,0),0)","v":0.70258673557883045},{"$f":"IF(AND(U$13>=Poczatek,U$13<=Koniec),IFERROR(Założenia!U$35,0),0)","v":0.67556416882579851},{"$f":"IF(AND(V$13>=Poczatek,V$13<=Koniec),IFERROR(Założenia!V$35,0),0)","v":0.6495809315632679},{"$f":"IF(AND(W$13>=Poczatek,W$13<=Koniec),IFERROR(Założenia!W$35,0),0)","v":0.62459704958006512},{"$f":"IF(AND(X$13>=Poczatek,X$13<=Koniec),IFERROR(Założenia!X$35,0),0)","v":0.600574086134678},{"$f":"IF(AND(Y$13>=Poczatek,Y$13<=Koniec),IFERROR(Założenia!Y$35,0),0)","v":0.57747508282180582},{"$f":"IF(AND(Z$13>=Poczatek,Z$13<=Koniec),IFERROR(Założenia!Z$35,0),0)","v":0.55526450271327477},{"$f":"IF(AND(AA$13>=Poczatek,AA$13<=Koniec),IFERROR(Założenia!AA$35,0),0)","v":0.53390817568584104},{"$f":"IF(AND(AB$13>=Poczatek,AB$13<=Koniec),IFERROR(Założenia!AB$35,0),0)","v":0.51337324585177024},{"$f":"IF(AND(AC$13>=Poczatek,AC$13<=Koniec),IFERROR(Założenia!AC$35,0),0)","v":0.49362812101131748},{"$f":"IF(AND(AD$13>=Poczatek,AD$13<=Koniec),IFERROR(Założenia!AD$35,0),0)","v":0.47464242404934376},{"$f":"IF(AND(AE$13>=Poczatek,AE$13<=Koniec),IFERROR(Założenia!AE$35,0),0)","v":0.45638694620129205}]
[]
[null,"Wariant bez dotacji",null,null,null,null,null,null,null,null,{"$f":"K74","v":"Uzupełnij dane"},{"$f":"L74","v":""},"","","","","","","","",{"$f":"U74","v":""},"","","",{"$f":"Y74","v":""},"","","","","",""]
[]
[null,"Wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),(K75-K76-K78+K80),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Y$13>=Poczatek,Y$13<=Koniec),(Y75-Y76-Y78+Y80),0)","v":0},0,0,0,0,0,0]
[null,"Skumulowane wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),K87,0)","v":0},{"$f":"IF(AND(L$13>=Poczatek,L$13<=Koniec),(L87+K88),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Y$13>=Poczatek,Y$13<=Koniec),(Y87+X88),0)","v":0},{"$f":"IF(AND(Z$13>=Poczatek,Z$13<=Koniec),(Z87+Y88),0)","v":0},{"$f":"IF(AND(AA$13>=Poczatek,AA$13<=Koniec),(AA87+Z88),0)","v":0},{"$f":"IF(AND(AB$13>=Poczatek,AB$13<=Koniec),(AB87+AA88),0)","v":0},{"$f":"IF(AND(AC$13>=Poczatek,AC$13<=Koniec),(AC87+AB88),0)","v":0},{"$f":"IF(AND(AD$13>=Poczatek,AD$13<=Koniec),(AD87+AC88),0)","v":0},{"$f":"IF(AND(AE$13>=Poczatek,AE$13<=Koniec),(AE87+AD88),0)","v":0}]
[null,"Zdyskontowane przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K83*K87,0),0)","v":0},{"$f":"IFERROR(ROUND(L83*L87,0),0)","v":0},{"$f":"IFERROR(ROUND(M83*M87,0),0)","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(U83*U87,0),0)","v":0},0,0,0,{"$f":"IFERROR(ROUND(Y83*Y87,0),0)","v":0},0,0,0,0,0,0]
[null,"Skumulowane zdyskontowane przepływy pieniężne (FCF) - NPV [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>Koniec_Projekt,K$13<=Koniec),K89,0)","v":0},{"$f":"IF(AND(L$13>Koniec_Projekt,L$13<=Koniec),SUM($K89:L89),0)","v":0},{"$f":"IF(AND(M$13>Koniec_Projekt,M$13<=Koniec),SUM($K89:M89),0)","v":0},{"$f":"IF(AND(N$13>Koniec_Projekt,N$13<=Koniec),SUM($K89:N89),0)","v":0},{"$f":"IF(AND(O$13>Koniec_Projekt,O$13<=Koniec),SUM($K89:O89),0)","v":0},{"$f":"IF(AND(P$13>Koniec_Projekt,P$13<=Koniec),SUM($K89:P89),0)","v":0},{"$f":"IF(AND(Q$13>Koniec_Projekt,Q$13<=Koniec),SUM($K89:Q89),0)","v":0},{"$f":"IF(AND(R$13>Koniec_Projekt,R$13<=Koniec),SUM($K89:R89),0)","v":0},{"$f":"IF(AND(S$13>Koniec_Projekt,S$13<=Koniec),SUM($K89:S89),0)","v":0},{"$f":"IF(AND(T$13>Koniec_Projekt,T$13<=Koniec),SUM($K89:T89),0)","v":0},{"$f":"IF(AND(U$13>Koniec_Projekt,U$13<=Koniec),SUM($K89:U89),0)","v":0},{"$f":"IF(AND(V$13>Koniec_Projekt,V$13<=Koniec),SUM($K89:V89),0)","v":0},{"$f":"IF(AND(W$13>Koniec_Projekt,W$13<=Koniec),SUM($K89:W89),0)","v":0},{"$f":"IF(AND(X$13>Koniec_Projekt,X$13<=Koniec),SUM($K89:X89),0)","v":0},{"$f":"IF(AND(Y$13>Koniec_Projekt,Y$13<=Koniec),SUM($K89:Y89),0)","v":0},{"$f":"IF(AND(Z$13>Koniec_Projekt,Z$13<=Koniec),SUM($K89:Z89),0)","v":0},{"$f":"IF(AND(AA$13>Koniec_Projekt,AA$13<=Koniec),SUM($K89:AA89),0)","v":0},{"$f":"IF(AND(AB$13>Koniec_Projekt,AB$13<=Koniec),SUM($K89:AB89),0)","v":0},{"$f":"IF(AND(AC$13>Koniec_Projekt,AC$13<=Koniec),SUM($K89:AC89),0)","v":0},{"$f":"IF(AND(AD$13>Koniec_Projekt,AD$13<=Koniec),SUM($K89:AD89),0)","v":0},{"$f":"IF(AND(AE$13>Koniec_Projekt,AE$13<=Koniec),SUM($K89:AE89),0)","v":0}]
[null,"IRR [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),IFERROR(IRR($K$87:K$87),\"n/d\"),IF(OR(K$13<Poczatek,K$13>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$13>=Poczatek,L$13<=Koniec),IFERROR(IRR($K$87:L$87),\"n/d\"),IF(OR(L$13<Poczatek,L$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$13>=Poczatek,M$13<=Koniec),IFERROR(IRR($K$87:M$87),\"n/d\"),IF(OR(M$13<Poczatek,M$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$13>=Poczatek,N$13<=Koniec),IFERROR(IRR($K$87:N$87),\"n/d\"),IF(OR(N$13<Poczatek,N$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$13>=Poczatek,O$13<=Koniec),IFERROR(IRR($K$87:O$87),\"n/d\"),IF(OR(O$13<Poczatek,O$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$13>=Poczatek,P$13<=Koniec),IFERROR(IRR($K$87:P$87),\"n/d\"),IF(OR(P$13<Poczatek,P$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$13>=Poczatek,Q$13<=Koniec),IFERROR(IRR($K$87:Q$87),\"n/d\"),IF(OR(Q$13<Poczatek,Q$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$13>=Poczatek,R$13<=Koniec),IFERROR(IRR($K$87:R$87),\"n/d\"),IF(OR(R$13<Poczatek,R$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$13>=Poczatek,S$13<=Koniec),IFERROR(IRR($K$87:S$87),\"n/d\"),IF(OR(S$13<Poczatek,S$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$13>=Poczatek,T$13<=Koniec),IFERROR(IRR($K$87:T$87),\"n/d\"),IF(OR(T$13<Poczatek,T$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$13>=Poczatek,U$13<=Koniec),IFERROR(IRR($K$87:U$87),\"n/d\"),IF(OR(U$13<Poczatek,U$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$13>=Poczatek,V$13<=Koniec),IFERROR(IRR($K$87:V$87),\"n/d\"),IF(OR(V$13<Poczatek,V$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$13>=Poczatek,W$13<=Koniec),IFERROR(IRR($K$87:W$87),\"n/d\"),IF(OR(W$13<Poczatek,W$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$13>=Poczatek,X$13<=Koniec),IFERROR(IRR($K$87:X$87),\"n/d\"),IF(OR(X$13<Poczatek,X$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$13>=Poczatek,Y$13<=Koniec),IFERROR(IRR($K$87:Y$87),\"n/d\"),IF(OR(Y$13<Poczatek,Y$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$13>=Poczatek,Z$13<=Koniec),IFERROR(IRR($K$87:Z$87),\"n/d\"),IF(OR(Z$13<Poczatek,Z$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$13>=Poczatek,AA$13<=Koniec),IFERROR(IRR($K$87:AA$87),\"n/d\"),IF(OR(AA$13<Poczatek,AA$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AB$13>=Poczatek,AB$13<=Koniec),IFERROR(IRR($K$87:AB$87),\"n/d\"),IF(OR(AB$13<Poczatek,AB$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AC$13>=Poczatek,AC$13<=Koniec),IFERROR(IRR($K$87:AC$87),\"n/d\"),IF(OR(AC$13<Poczatek,AC$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AD$13>=Poczatek,AD$13<=Koniec),IFERROR(IRR($K$87:AD$87),\"n/d\"),IF(OR(AD$13<Poczatek,AD$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AE$13>=Poczatek,AE$13<=Koniec),IFERROR(IRR($K$87:AE$87),\"n/d\"),IF(OR(AE$13<Poczatek,AE$13>Koniec),\"\",0))","v":"n/d"}]
[]
[null,"Wariant z dotacją",null,null,null,null,null,null,null,null,{"$f":"K85","v":"Uzupełnij dane"},{"$f":"L85","v":""},{"$f":"M85","v":""},"","","","","","","",{"$f":"U85","v":""},"","","",{"$f":"Y85","v":""},"","","","","",""]
[]
[null,"Wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"K75-K76-K78+K79+K80","v":0},{"$f":"L75-L76-L78+L79+L80","v":0},{"$f":"M75-M76-M78+M79+M80","v":0},0,0,0,0,0,0,0,{"$f":"U75-U76-U78+U79+U80","v":0},0,0,0,{"$f":"Y75-Y76-Y78+Y79+Y80","v":0},0,0,0,0,0,0]
[null,"Skumulowane wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),K95,0)","v":0},{"$f":"IF(AND(L$13>=Poczatek,L$13<=Koniec),(K96+L95),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Y$13>=Poczatek,Y$13<=Koniec),(X96+Y95),0)","v":0},{"$f":"IF(AND(Z$13>=Poczatek,Z$13<=Koniec),(Y96+Z95),0)","v":0},{"$f":"IF(AND(AA$13>=Poczatek,AA$13<=Koniec),(Z96+AA95),0)","v":0},{"$f":"IF(AND(AB$13>=Poczatek,AB$13<=Koniec),(AA96+AB95),0)","v":0},{"$f":"IF(AND(AC$13>=Poczatek,AC$13<=Koniec),(AB96+AC95),0)","v":0},{"$f":"IF(AND(AD$13>=Poczatek,AD$13<=Koniec),(AC96+AD95),0)","v":0},{"$f":"IF(AND(AE$13>=Poczatek,AE$13<=Koniec),(AD96+AE95),0)","v":0}]
[null,"Zdyskontowane przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K83*K95,0),0)","v":0},{"$f":"IFERROR(ROUND(L83*L95,0),0)","v":0},{"$f":"IFERROR(ROUND(M83*M95,0),0)","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(U83*U95,0),0)","v":0},0,0,0,{"$f":"IFERROR(ROUND(Y83*Y95,0),0)","v":0},0,0,0,0,0,0]
[null,"Skumulowane zdyskontowane przepływy pieniężne (FCF) - NPV",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>Koniec_Projekt,K$13<=Koniec),K97,0)","v":0},{"$f":"IF(AND(L$13>Koniec_Projekt,L$13<=Koniec),SUM($K97:L97),0)","v":0},{"$f":"IF(AND(M$13>Koniec_Projekt,M$13<=Koniec),SUM($K97:M97),0)","v":0},{"$f":"IF(AND(N$13>Koniec_Projekt,N$13<=Koniec),SUM($K97:N97),0)","v":0},{"$f":"IF(AND(O$13>Koniec_Projekt,O$13<=Koniec),SUM($K97:O97),0)","v":0},{"$f":"IF(AND(P$13>Koniec_Projekt,P$13<=Koniec),SUM($K97:P97),0)","v":0},{"$f":"IF(AND(Q$13>Koniec_Projekt,Q$13<=Koniec),SUM($K97:Q97),0)","v":0},{"$f":"IF(AND(R$13>Koniec_Projekt,R$13<=Koniec),SUM($K97:R97),0)","v":0},{"$f":"IF(AND(S$13>Koniec_Projekt,S$13<=Koniec),SUM($K97:S97),0)","v":0},{"$f":"IF(AND(T$13>Koniec_Projekt,T$13<=Koniec),SUM($K97:T97),0)","v":0},{"$f":"IF(AND(U$13>Koniec_Projekt,U$13<=Koniec),SUM($K97:U97),0)","v":0},{"$f":"IF(AND(V$13>Koniec_Projekt,V$13<=Koniec),SUM($K97:V97),0)","v":0},{"$f":"IF(AND(W$13>Koniec_Projekt,W$13<=Koniec),SUM($K97:W97),0)","v":0},{"$f":"IF(AND(X$13>Koniec_Projekt,X$13<=Koniec),SUM($K97:X97),0)","v":0},{"$f":"IF(AND(Y$13>Koniec_Projekt,Y$13<=Koniec),SUM($K97:Y97),0)","v":0},{"$f":"IF(AND(Z$13>Koniec_Projekt,Z$13<=Koniec),SUM($K97:Z97),0)","v":0},{"$f":"IF(AND(AA$13>Koniec_Projekt,AA$13<=Koniec),SUM($K97:AA97),0)","v":0},{"$f":"IF(AND(AB$13>Koniec_Projekt,AB$13<=Koniec),SUM($K97:AB97),0)","v":0},{"$f":"IF(AND(AC$13>Koniec_Projekt,AC$13<=Koniec),SUM($K97:AC97),0)","v":0},{"$f":"IF(AND(AD$13>Koniec_Projekt,AD$13<=Koniec),SUM($K97:AD97),0)","v":0},{"$f":"IF(AND(AE$13>Koniec_Projekt,AE$13<=Koniec),SUM($K97:AE97),0)","v":0}]
[null,"IRR",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),IFERROR(IRR($K$95:K95),\"n/d\"),IF(OR(K$13<Poczatek,K$13>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$13>=Poczatek,L$13<=Koniec),IFERROR(IRR($K$95:L95),\"n/d\"),IF(OR(L$13<Poczatek,L$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$13>=Poczatek,M$13<=Koniec),IFERROR(IRR($K$95:M95),\"n/d\"),IF(OR(M$13<Poczatek,M$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$13>=Poczatek,N$13<=Koniec),IFERROR(IRR($K$95:N95),\"n/d\"),IF(OR(N$13<Poczatek,N$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$13>=Poczatek,O$13<=Koniec),IFERROR(IRR($K$95:O95),\"n/d\"),IF(OR(O$13<Poczatek,O$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$13>=Poczatek,P$13<=Koniec),IFERROR(IRR($K$95:P95),\"n/d\"),IF(OR(P$13<Poczatek,P$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$13>=Poczatek,Q$13<=Koniec),IFERROR(IRR($K$95:Q95),\"n/d\"),IF(OR(Q$13<Poczatek,Q$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$13>=Poczatek,R$13<=Koniec),IFERROR(IRR($K$95:R95),\"n/d\"),IF(OR(R$13<Poczatek,R$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$13>=Poczatek,S$13<=Koniec),IFERROR(IRR($K$95:S95),\"n/d\"),IF(OR(S$13<Poczatek,S$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$13>=Poczatek,T$13<=Koniec),IFERROR(IRR($K$95:T95),\"n/d\"),IF(OR(T$13<Poczatek,T$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$13>=Poczatek,U$13<=Koniec),IFERROR(IRR($K$95:U95),\"n/d\"),IF(OR(U$13<Poczatek,U$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$13>=Poczatek,V$13<=Koniec),IFERROR(IRR($K$95:V95),\"n/d\"),IF(OR(V$13<Poczatek,V$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$13>=Poczatek,W$13<=Koniec),IFERROR(IRR($K$95:W95),\"n/d\"),IF(OR(W$13<Poczatek,W$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$13>=Poczatek,X$13<=Koniec),IFERROR(IRR($K$95:X95),\"n/d\"),IF(OR(X$13<Poczatek,X$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$13>=Poczatek,Y$13<=Koniec),IFERROR(IRR($K$95:Y95),\"n/d\"),IF(OR(Y$13<Poczatek,Y$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$13>=Poczatek,Z$13<=Koniec),IFERROR(IRR($K$95:Z95),\"n/d\"),IF(OR(Z$13<Poczatek,Z$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$13>=Poczatek,AA$13<=Koniec),IFERROR(IRR($K$95:AA95),\"n/d\"),IF(OR(AA$13<Poczatek,AA$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AB$13>=Poczatek,AB$13<=Koniec),IFERROR(IRR($K$95:AB95),\"n/d\"),IF(OR(AB$13<Poczatek,AB$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AC$13>=Poczatek,AC$13<=Koniec),IFERROR(IRR($K$95:AC95),\"n/d\"),IF(OR(AC$13<Poczatek,AC$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AD$13>=Poczatek,AD$13<=Koniec),IFERROR(IRR($K$95:AD95),\"n/d\"),IF(OR(AD$13<Poczatek,AD$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AE$13>=Poczatek,AE$13<=Koniec),IFERROR(IRR($K$95:AE95),\"n/d\"),IF(OR(AE$13<Poczatek,AE$13>Koniec),\"\",0))","v":"n/d"}]
[]
[]
[null,"Komentarz"]
[]
[null,{"$f":"IF(Okres_Prognozy>10,\"Uwaga! Okres prognozy przekracza 10 lat. Należy uzasadnić przyjęty okres prognozy\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"B+R kwalifikowalne (koszty operacyjne, które są nakładami bo prace rozwojowe)",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=K$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(L$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=L$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(M$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=M$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(N$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=N$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(O$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=O$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(P$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=P$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(Q$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Q$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(R$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=R$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(S$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=S$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(T$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=T$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(U$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=U$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(V$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=V$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(W$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=W$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(X$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=X$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(Y$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Y$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(Z$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Z$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(AA$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AA$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(AB$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AB$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(AC$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AC$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(AD$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AD$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(AE$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AE$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=K$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(L$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=L$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(M$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=M$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(N$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=N$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(O$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=O$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(P$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=P$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(Q$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Q$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(R$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=R$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(S$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=S$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(T$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=T$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(U$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=U$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(V$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=V$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(W$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=W$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(X$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=X$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(Y$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Y$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(Z$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Z$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(AA$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AA$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(AB$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AB$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(AC$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AC$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(AD$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AD$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(AE$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AE$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=K$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(L$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=L$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(M$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=M$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(N$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=N$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(O$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=O$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(P$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=P$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(Q$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Q$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(R$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=R$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(S$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=S$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(T$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=T$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(U$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=U$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(V$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=V$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(W$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=W$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(X$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=X$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(Y$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Y$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(Z$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Z$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(AA$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AA$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(AB$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AB$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(AC$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AC$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(AD$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AD$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(AE$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AE$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=K$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(L$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=L$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(M$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=M$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(N$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=N$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(O$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=O$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(P$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=P$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(Q$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Q$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(R$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=R$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(S$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=S$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(T$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=T$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(U$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=U$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(V$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=V$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(W$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=W$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(X$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=X$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(Y$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Y$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(Z$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Z$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(AA$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AA$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(AB$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AB$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(AC$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AC$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(AD$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AD$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(AE$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AE$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=K$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(L$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=L$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(M$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=M$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(N$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=N$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(O$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=O$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(P$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=P$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(Q$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Q$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(R$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=R$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(S$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=S$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(T$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=T$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(U$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=U$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(V$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=V$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(W$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=W$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(X$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=X$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(Y$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Y$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(Z$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Z$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(AA$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AA$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(AB$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AB$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(AC$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AC$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(AD$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AD$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(AE$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AE$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=K$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(L$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=L$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(M$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=M$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(N$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=N$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(O$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=O$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(P$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=P$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(Q$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Q$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(R$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=R$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(S$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=S$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(T$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=T$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(U$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=U$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(V$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=V$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(W$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=W$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(X$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=X$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(Y$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Y$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(Z$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Z$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(AA$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AA$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(AB$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AB$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(AC$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AC$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(AD$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AD$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(AE$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AE$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec_PR,SUM(K120:K126),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$13<=Koniec_PR,SUM(AA120:AA126),0)","v":0},0,0,0,0]
[]
[]
[]
[null,"B+R niekwalifikowalne (koszty operacyjne, które są nakładami bo prace rozwojowe)",null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=K$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(L$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=L$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(M$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=M$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(N$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=N$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(O$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=O$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(P$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=P$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(Q$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Q$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(R$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=R$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(S$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=S$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(T$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=T$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(U$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=U$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(V$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=V$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(W$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=W$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(X$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=X$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(Y$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Y$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(Z$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Z$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(AA$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AA$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(AB$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AB$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(AC$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AC$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(AD$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AD$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(AE$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AE$13)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=K$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(L$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=L$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(M$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=M$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(N$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=N$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(O$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=O$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(P$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=P$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(Q$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Q$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(R$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=R$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(S$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=S$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(T$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=T$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(U$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=U$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(V$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=V$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(W$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=W$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(X$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=X$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(Y$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Y$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(Z$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Z$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(AA$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AA$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(AB$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AB$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(AC$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AC$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(AD$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AD$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(AE$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AE$13)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=K$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(L$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=L$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(M$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=M$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(N$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=N$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(O$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=O$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(P$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=P$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(Q$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Q$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(R$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=R$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(S$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=S$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(T$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=T$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(U$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=U$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(V$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=V$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(W$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=W$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(X$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=X$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(Y$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Y$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(Z$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Z$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(AA$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AA$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(AB$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AB$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(AC$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AC$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(AD$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AD$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(AE$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AE$13)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=K$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(L$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=L$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(M$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=M$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(N$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=N$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(O$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=O$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(P$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=P$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(Q$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Q$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(R$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=R$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(S$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=S$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(T$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=T$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(U$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=U$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(V$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=V$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(W$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=W$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(X$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=X$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(Y$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Y$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(Z$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Z$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(AA$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AA$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(AB$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AB$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(AC$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AC$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(AD$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AD$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(AE$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AE$13)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=K$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(L$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=L$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(M$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=M$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(N$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=N$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(O$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=O$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(P$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=P$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(Q$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Q$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(R$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=R$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(S$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=S$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(T$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=T$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(U$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=U$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(V$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=V$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(W$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=W$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(X$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=X$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(Y$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Y$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(Z$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Z$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(AA$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AA$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(AB$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AB$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(AC$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AC$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(AD$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AD$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(AE$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AE$13)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=K$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(L$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=L$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(M$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=M$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(N$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=N$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(O$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=O$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(P$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=P$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(Q$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Q$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(R$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=R$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(S$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=S$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(T$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=T$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(U$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=U$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(V$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=V$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(W$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=W$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(X$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=X$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(Y$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Y$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(Z$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=Z$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(AA$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AA$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(AB$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AB$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(AC$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AC$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(AD$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AD$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(AE$13<=Koniec,SUMPRODUCT(('Koszty operacyjne'!$K$114:$AE$114=AE$13)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$13<=Koniec_PR,SUM(K132:K138),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$13<=Koniec_PR,SUM(AA132:AA138),0)","v":0},0,0,0,0]

{"sheet":"Ocena kondycji finansowej","index":10,"n_rows":500,"n_cols":31,"rows_kept":500,"cut":false,"hidden":false,"merged":[[1,1,2,30],[443,1,444,30]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16},{"$f":"Założenia!AB27","v":17},{"$f":"Założenia!AC27","v":18},{"$f":"Założenia!AD27","v":19},{"$f":"Założenia!AE27","v":20}]
[null,"Działalność dotychczasowa (bez Projektu)",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Rachunek zysków i strat"]
[null,"A. Przychody netto ze sprzedaży ","RP",null,null,null,{"$f":"SUM(G16:G19)","v":0},{"$f":"SUM(H16:H19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X16:X19)","v":0},{"$f":"SUM(Y16:Y19)","v":0},0,0,{"$f":"SUM(AB16:AB19)","v":0},0,0,0]
[null," I. Przychody netto ze sprzedaży produktów ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C152","v":0},{"$f":"'Sprawozdania finansowe'!D152","v":0},{"$f":"'Sprawozdania finansowe'!E152","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F152)","v":0},{"$f":"Przychody!K114","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L114,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M114,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N114,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O114,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P114,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q114,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R114,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S114,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T114,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U114,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V114,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W114,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X114,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y114,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z114,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA114,0)","v":0},{"$f":"IF(AB$12<=Koniec,Przychody!AB114,0)","v":0},{"$f":"IF(AC$12<=Koniec,Przychody!AC114,0)","v":0},{"$f":"IF(AD$12<=Koniec,Przychody!AD114,0)","v":0},{"$f":"IF(AE$12<=Koniec,Przychody!AE114,0)","v":0}]
[null," II. Zmiana stanu produktów ([+] zwiększenie / [-] zmniejszenie)",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C153","v":0},{"$f":"'Sprawozdania finansowe'!D153","v":0},{"$f":"'Sprawozdania finansowe'!E153","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F153)","v":0},{"$f":"Przychody!K115","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L115,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M115,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N115,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O115,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P115,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q115,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R115,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S115,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T115,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U115,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V115,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W115,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X115,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y115,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z115,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA115,0)","v":0},{"$f":"IF(AB$12<=Koniec,Przychody!AB115,0)","v":0},{"$f":"IF(AC$12<=Koniec,Przychody!AC115,0)","v":0},{"$f":"IF(AD$12<=Koniec,Przychody!AD115,0)","v":0},{"$f":"IF(AE$12<=Koniec,Przychody!AE115,0)","v":0}]
[null," III. Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C154","v":0},{"$f":"'Sprawozdania finansowe'!D154","v":0},{"$f":"'Sprawozdania finansowe'!E154","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F154)","v":0},{"$f":"Przychody!K116","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L116,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M116,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N116,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O116,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P116,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q116,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R116,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S116,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T116,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U116,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V116,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W116,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X116,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y116,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z116,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA116,0)","v":0},{"$f":"IF(AB$12<=Koniec,Przychody!AB116,0)","v":0},{"$f":"IF(AC$12<=Koniec,Przychody!AC116,0)","v":0},{"$f":"IF(AD$12<=Koniec,Przychody!AD116,0)","v":0},{"$f":"IF(AE$12<=Koniec,Przychody!AE116,0)","v":0}]
[null," IV. Przychody netto ze sprzedaży towarów i materiałów ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C155","v":0},{"$f":"'Sprawozdania finansowe'!D155","v":0},{"$f":"'Sprawozdania finansowe'!E155","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F155)","v":0},{"$f":"Przychody!K117","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L117,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M117,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N117,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O117,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P117,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q117,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R117,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S117,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T117,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U117,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V117,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W117,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X117,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y117,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z117,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA117,0)","v":0},{"$f":"IF(AB$12<=Koniec,Przychody!AB117,0)","v":0},{"$f":"IF(AC$12<=Koniec,Przychody!AC117,0)","v":0},{"$f":"IF(AD$12<=Koniec,Przychody!AD117,0)","v":0},{"$f":"IF(AE$12<=Koniec,Przychody!AE117,0)","v":0}]
[null,"B. Koszty działalności operacyjnej","RKDO",null,null,null,{"$f":"SUM(G21:G28)","v":0},{"$f":"SUM(H21:H28)","v":0},{"$f":"SUM(I21:I28)","v":0},{"$f":"SUM(J21:J28)","v":0},{"$f":"SUM(K21:K28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X21:X28)","v":0},{"$f":"SUM(Y21:Y28)","v":0},0,0,{"$f":"SUM(AB21:AB28)","v":0},0,0,0]
[null," I. Amortyzacja","RKDOA",null,null,null,{"$f":"'Sprawozdania finansowe'!C157","v":0},{"$f":"'Sprawozdania finansowe'!D157","v":0},{"$f":"'Sprawozdania finansowe'!E157","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F157)","v":0},{"$f":"IF(K$12<=Koniec,'Środki trwałe'!K188,0)","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L188,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M188,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N188,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O188,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P188,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q188,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R188,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S188,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T188,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U188,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V188,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W188,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X188,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y188,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z188,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA188,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Środki trwałe'!AB188,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Środki trwałe'!AC188,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Środki trwałe'!AD188,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Środki trwałe'!AE188,0)","v":0}]
[null," II. Zużycie materiałów i energii",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C158","v":0},{"$f":"'Sprawozdania finansowe'!D158","v":0},{"$f":"'Sprawozdania finansowe'!E158","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F158)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K102,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L102,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M102,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N102,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O102,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P102,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q102,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R102,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S102,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T102,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U102,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V102,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W102,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X102,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y102,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z102,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA102,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Koszty operacyjne'!AB102,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Koszty operacyjne'!AB102,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Koszty operacyjne'!AC102,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Koszty operacyjne'!AD102,0)","v":0}]
[null," III. Usługi obce",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C159","v":0},{"$f":"'Sprawozdania finansowe'!D159","v":0},{"$f":"'Sprawozdania finansowe'!E159","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F159)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K103,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L103,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M103,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N103,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O103,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P103,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q103,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R103,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S103,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T103,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U103,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V103,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W103,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X103,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y103,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z103,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA103,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Koszty operacyjne'!AB103,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Koszty operacyjne'!AB103,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Koszty operacyjne'!AC103,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Koszty operacyjne'!AD103,0)","v":0}]
[null," IV. Podatki i opłaty",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C160","v":0},{"$f":"'Sprawozdania finansowe'!D160","v":0},{"$f":"'Sprawozdania finansowe'!E160","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F160)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K104,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L104,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M104,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N104,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O104,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P104,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q104,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R104,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S104,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T104,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U104,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V104,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W104,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X104,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y104,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z104,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA104,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Koszty operacyjne'!AB104,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Koszty operacyjne'!AB104,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Koszty operacyjne'!AC104,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Koszty operacyjne'!AD104,0)","v":0}]
[null," V. Wynagrodzenia",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C162","v":0},{"$f":"'Sprawozdania finansowe'!D162","v":0},{"$f":"'Sprawozdania finansowe'!E162","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F162)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K105,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L105,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M105,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N105,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O105,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P105,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q105,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R105,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S105,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T105,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U105,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V105,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W105,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X105,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y105,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z105,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA105,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Koszty operacyjne'!AB105,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Koszty operacyjne'!AB105,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Koszty operacyjne'!AC105,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Koszty operacyjne'!AD105,0)","v":0}]
[null," VI. Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C163","v":0},{"$f":"'Sprawozdania finansowe'!D163","v":0},{"$f":"'Sprawozdania finansowe'!E163","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F163)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K106,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L106,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M106,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N106,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O106,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P106,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q106,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R106,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S106,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T106,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U106,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V106,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W106,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X106,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y106,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z106,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA106,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Koszty operacyjne'!AB106,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Koszty operacyjne'!AB106,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Koszty operacyjne'!AC106,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Koszty operacyjne'!AD106,0)","v":0}]
[null," VII. Pozostałe koszty rodzajowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C164","v":0},{"$f":"'Sprawozdania finansowe'!D164","v":0},{"$f":"'Sprawozdania finansowe'!E164","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F164)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K107,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L107,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M107,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N107,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O107,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P107,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q107,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R107,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S107,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T107,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U107,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V107,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W107,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X107,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y107,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z107,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA107,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Koszty operacyjne'!AB107,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Koszty operacyjne'!AB107,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Koszty operacyjne'!AC107,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Koszty operacyjne'!AD107,0)","v":0}]
[null," VIII. Wartość sprzedanych towarów i materiałów",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C165","v":0},{"$f":"'Sprawozdania finansowe'!D165","v":0},{"$f":"'Sprawozdania finansowe'!E165","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F165)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K108,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L108,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M108,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N108,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O108,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P108,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q108,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R108,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S108,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T108,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U108,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V108,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W108,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X108,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y108,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z108,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA108,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Koszty operacyjne'!AB108,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Koszty operacyjne'!AB108,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Koszty operacyjne'!AC108,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Koszty operacyjne'!AD108,0)","v":0}]
[null,"C. Zysk (strata) ze sprzedaży",null,null,null,null,{"$f":"G15-G20","v":0},{"$f":"H15-H20","v":0},{"$f":"I15-I20","v":0},{"$f":"J15-J20","v":0},{"$f":"K15-K20","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W15-W20","v":0},0,{"$f":"Y15-Y20","v":0},0,0,{"$f":"AB15-AB20","v":0},0,0,0]
[null,"D. Pozostałe przychody operacyjne",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C167","v":0},{"$f":"'Sprawozdania finansowe'!D167","v":0},{"$f":"'Sprawozdania finansowe'!E167","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F167)","v":0},{"$f":"IF(K$12<=Koniec,Przychody!K120,0)","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L120,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M120,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N120,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O120,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P120,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q120,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R120,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S120,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T120,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U120,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V120,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W120,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X120,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y120,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z120,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA120,0)","v":0},{"$f":"IF(AB$12<=Koniec,Przychody!AB120,0)","v":0},{"$f":"IF(AC$12<=Koniec,Przychody!AC120,0)","v":0},{"$f":"IF(AD$12<=Koniec,Przychody!AD120,0)","v":0},{"$f":"IF(AE$12<=Koniec,Przychody!AE120,0)","v":0}]
[null,"  w tym dotacja",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C169","v":0},{"$f":"'Sprawozdania finansowe'!D169","v":0},{"$f":"'Sprawozdania finansowe'!E169","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F169)","v":0},{"$f":"IF(K$12<=Koniec,Przychody!K100,0)","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L100,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M100,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N100,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O100,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P100,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q100,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R100,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S100,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T100,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U100,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V100,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W100,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X100,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y100,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z100,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA100,0)","v":0},{"$f":"IF(AB$12<=Koniec,Przychody!AB100,0)","v":0},{"$f":"IF(AC$12<=Koniec,Przychody!AC100,0)","v":0},{"$f":"IF(AD$12<=Koniec,Przychody!AD100,0)","v":0},{"$f":"IF(AE$12<=Koniec,Przychody!AE100,0)","v":0}]
[null,"E. Pozostałe koszty operacyjne",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C171","v":0},{"$f":"'Sprawozdania finansowe'!D171","v":0},{"$f":"'Sprawozdania finansowe'!E171","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F171)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K110,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L110,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M110,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N110,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O110,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P110,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q110,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R110,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S110,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T110,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U110,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V110,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W110,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X110,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y110,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z110,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA110,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Koszty operacyjne'!AB110,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Koszty operacyjne'!AB110,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Koszty operacyjne'!AC110,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Koszty operacyjne'!AD110,0)","v":0}]
[null,"F. Zysk (strata) z działalności operacyjnej ","EBIT",null,null,null,{"$f":"G29+G30-G32","v":0},{"$f":"H29+H30-H32","v":0},{"$f":"I29+I30-I32","v":0},{"$f":"J29+J30-J32","v":0},{"$f":"K29+K30-K32","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W29+W30-W32","v":0},0,{"$f":"Y29+Y30-Y32","v":0},0,0,{"$f":"AB29+AB30-AB32","v":0},0,0,0]
[null,"G. Przychody finansowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C176","v":0},{"$f":"'Sprawozdania finansowe'!D176","v":0},{"$f":"'Sprawozdania finansowe'!E176","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F176)","v":0},{"$f":"IF(K$12<=Koniec,Przychody!K121,0)","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L121,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M121,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N121,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O121,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P121,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q121,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R121,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S121,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T121,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U121,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V121,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W121,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X121,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y121,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z121,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA121,0)","v":0},{"$f":"IF(AB$12<=Koniec,Przychody!AB121,0)","v":0},{"$f":"IF(AC$12<=Koniec,Przychody!AC121,0)","v":0},{"$f":"IF(AD$12<=Koniec,Przychody!AD121,0)","v":0},{"$f":"IF(AE$12<=Koniec,Przychody!AE121,0)","v":0}]
[null,"H. Koszty finansowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C184","v":0},{"$f":"'Sprawozdania finansowe'!D184","v":0},{"$f":"'Sprawozdania finansowe'!E184","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F184)","v":0},{"$f":"IF(K$12<=Koniec,ROUND('Koszty operacyjne'!K111,0),0)","v":0},{"$f":"IF(L$12<=Koniec,ROUND('Koszty operacyjne'!L111,0),0)","v":0},{"$f":"IF(M$12<=Koniec,ROUND('Koszty operacyjne'!M111,0),0)","v":0},{"$f":"IF(N$12<=Koniec,ROUND('Koszty operacyjne'!N111,0),0)","v":0},{"$f":"IF(O$12<=Koniec,ROUND('Koszty operacyjne'!O111,0),0)","v":0},{"$f":"IF(P$12<=Koniec,ROUND('Koszty operacyjne'!P111,0),0)","v":0},{"$f":"IF(Q$12<=Koniec,ROUND('Koszty operacyjne'!Q111,0),0)","v":0},{"$f":"IF(R$12<=Koniec,ROUND('Koszty operacyjne'!R111,0),0)","v":0},{"$f":"IF(S$12<=Koniec,ROUND('Koszty operacyjne'!S111,0),0)","v":0},{"$f":"IF(T$12<=Koniec,ROUND('Koszty operacyjne'!T111,0),0)","v":0},{"$f":"IF(U$12<=Koniec,ROUND('Koszty operacyjne'!U111,0),0)","v":0},{"$f":"IF(V$12<=Koniec,ROUND('Koszty operacyjne'!V111,0),0)","v":0},{"$f":"IF(W$12<=Koniec,ROUND('Koszty operacyjne'!W111,0),0)","v":0},{"$f":"IF(X$12<=Koniec,ROUND('Koszty operacyjne'!X111,0),0)","v":0},{"$f":"IF(Y$12<=Koniec,ROUND('Koszty operacyjne'!Y111,0),0)","v":0},{"$f":"IF(Z$12<=Koniec,ROUND('Koszty operacyjne'!Z111,0),0)","v":0},{"$f":"IF(AA$12<=Koniec,ROUND('Koszty operacyjne'!AA111,0),0)","v":0},{"$f":"IF(AB$12<=Koniec,ROUND('Koszty operacyjne'!AB111,0),0)","v":0},{"$f":"IF(AC$12<=Koniec,ROUND('Koszty operacyjne'!AB111,0),0)","v":0},{"$f":"IF(AD$12<=Koniec,ROUND('Koszty operacyjne'!AC111,0),0)","v":0},{"$f":"IF(AE$12<=Koniec,ROUND('Koszty operacyjne'!AD111,0),0)","v":0}]
[null,"  w tym odsetki","RKFO",null,null,null,{"$f":"'Sprawozdania finansowe'!C185","v":0},{"$f":"'Sprawozdania finansowe'!D185","v":0},{"$f":"'Sprawozdania finansowe'!E185","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F185)","v":0},{"$f":"IF(K$12<=Koniec,ROUND('Koszty operacyjne'!K92,0),0)","v":0},{"$f":"IF(L$12<=Koniec,ROUND('Koszty operacyjne'!L92,0),0)","v":0},{"$f":"IF(M$12<=Koniec,ROUND('Koszty operacyjne'!M92,0),0)","v":0},{"$f":"IF(N$12<=Koniec,ROUND('Koszty operacyjne'!N92,0),0)","v":0},{"$f":"IF(O$12<=Koniec,ROUND('Koszty operacyjne'!O92,0),0)","v":0},{"$f":"IF(P$12<=Koniec,ROUND('Koszty operacyjne'!P92,0),0)","v":0},{"$f":"IF(Q$12<=Koniec,ROUND('Koszty operacyjne'!Q92,0),0)","v":0},{"$f":"IF(R$12<=Koniec,ROUND('Koszty operacyjne'!R92,0),0)","v":0},{"$f":"IF(S$12<=Koniec,ROUND('Koszty operacyjne'!S92,0),0)","v":0},{"$f":"IF(T$12<=Koniec,ROUND('Koszty operacyjne'!T92,0),0)","v":0},{"$f":"IF(U$12<=Koniec,ROUND('Koszty operacyjne'!U92,0),0)","v":0},{"$f":"IF(V$12<=Koniec,ROUND('Koszty operacyjne'!V92,0),0)","v":0},{"$f":"IF(W$12<=Koniec,ROUND('Koszty operacyjne'!W92,0),0)","v":0},{"$f":"IF(X$12<=Koniec,ROUND('Koszty operacyjne'!X92,0),0)","v":0},{"$f":"IF(Y$12<=Koniec,ROUND('Koszty operacyjne'!Y92,0),0)","v":0},{"$f":"IF(Z$12<=Koniec,ROUND('Koszty operacyjne'!Z92,0),0)","v":0},{"$f":"IF(AA$12<=Koniec,ROUND('Koszty operacyjne'!AA92,0),0)","v":0},{"$f":"IF(AB$12<=Koniec,ROUND('Koszty operacyjne'!AB92,0),0)","v":0},{"$f":"IF(AC$12<=Koniec,ROUND('Koszty operacyjne'!AB92,0),0)","v":0},{"$f":"IF(AD$12<=Koniec,ROUND('Koszty operacyjne'!AC92,0),0)","v":0},{"$f":"IF(AE$12<=Koniec,ROUND('Koszty operacyjne'!AD92,0),0)","v":0}]
[null,"I. Zysk (strata) na działalności gospodarczej",null,null,null,null,{"$f":"G33+G34-G35","v":0},{"$f":"H33+H34-H35","v":0},{"$f":"I33+I34-I35","v":0},{"$f":"J33+J34-J35","v":0},{"$f":"K33+K34-K35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W33+W34-W35","v":0},0,{"$f":"Y33+Y34-Y35","v":0},0,0,{"$f":"AB33+AB34-AB35","v":0},0,0,0]
[null,"J. Wynik zdarzeń nadzwyczajnych",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C191","v":0},{"$f":"'Sprawozdania finansowe'!D191","v":0},{"$f":"'Sprawozdania finansowe'!E191","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F191)","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"K. Zysk (strata) brutto",null,null,null,null,{"$f":"G37+G38","v":0},{"$f":"H37+H38","v":0},{"$f":"I37+I38","v":0},{"$f":"J37+J38","v":0},{"$f":"K37+K38","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W37+W38","v":0},0,{"$f":"Y37+Y38","v":0},0,0,{"$f":"AB37+AB38","v":0},0,0,0]
[null,"L. Podatek dochodowy",null,"podatek",null,null,{"$f":"'Sprawozdania finansowe'!C195","v":0},{"$f":"'Sprawozdania finansowe'!D195","v":0},{"$f":"'Sprawozdania finansowe'!E195","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F195)","v":0},{"$f":"IF(K$12<=Koniec,IF(K39<=0,0,ROUND(K39*CIT,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,IF(X39<=0,0,ROUND(X39*CIT,0)),0)","v":0},{"$f":"IF(Y$12<=Koniec,IF(Y39<=0,0,ROUND(Y39*CIT,0)),0)","v":0},0,0,{"$f":"IF(AB$12<=Koniec,IF(AB39<=0,0,ROUND(AB39*CIT,0)),0)","v":0},0,0,0]
[null,"M. Pozostałe obowiązkowe zmniejszenia zysku (zwiększenia straty)",null,"podatek",null,null,{"$f":"'Sprawozdania finansowe'!C196","v":0},{"$f":"'Sprawozdania finansowe'!D196","v":0},{"$f":"'Sprawozdania finansowe'!E196","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F196)","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"N. Zysk (strata) netto ",null,null,null,null,{"$f":"G39-G40-G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W39-W40-W41","v":0},0,{"$f":"Y39-Y40-Y41","v":0},0,0,{"$f":"AB39-AB40-AB41","v":0},0,0,0]
[]
[]
[null,"Bilans"]
[null,"Aktywa",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"A. Aktywa trwałe",null,null,null,null,{"$f":"ROUND(G48+G53+G62+G63+G64,0)","v":0},{"$f":"ROUND(H48+H53+H62+H63+H64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X48+X53+X62+X63+X64,0)","v":0},{"$f":"ROUND(Y48+Y53+Y62+Y63+Y64,0)","v":0},0,0,{"$f":"ROUND(AB48+AB53+AB62+AB63+AB64,0)","v":0},0,0,0]
[null," I. Wartości niematerialne i prawne ",null,null,null,null,{"$f":"SUM(G49:G52)","v":0},{"$f":"SUM(H49:H52)","v":0},{"$f":"SUM(I49:I52)","v":0},{"$f":"SUM(J49:J52)","v":0},{"$f":"SUM(K49:K52)","v":0},{"$f":"SUM(L49:L52)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X49:X52)","v":0},{"$f":"SUM(Y49:Y52)","v":0},0,0,{"$f":"SUM(AB49:AB52)","v":0},0,0,0]
[null,"  1. Koszty zakończonych prac rozwojowych",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C15","v":0},{"$f":"'Sprawozdania finansowe'!D15","v":0},{"$f":"'Sprawozdania finansowe'!E15","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F15)","v":0},{"$f":"'Środki trwałe'!K176","v":0},{"$f":"'Środki trwałe'!L176","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M176,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N176,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O176,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P176,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q176,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R176,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S176,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T176,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U176,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V176,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W176,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X176,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y176,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z176,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA176,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Środki trwałe'!AB176,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Środki trwałe'!AC176,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Środki trwałe'!AD176,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Środki trwałe'!AE176,0)","v":0}]
[null,"  2. Wartość firmy",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C16","v":0},{"$f":"'Sprawozdania finansowe'!D16","v":0},{"$f":"'Sprawozdania finansowe'!E16","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F16)","v":0},{"$f":"'Środki trwałe'!K177","v":0},{"$f":"'Środki trwałe'!L177","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M177,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N177,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O177,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P177,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q177,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R177,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S177,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T177,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U177,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V177,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W177,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X177,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y177,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z177,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA177,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Środki trwałe'!AB177,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Środki trwałe'!AC177,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Środki trwałe'!AD177,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Środki trwałe'!AE177,0)","v":0}]
[null,"  3. Inne wartości niematerialne i prawne",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C17","v":0},{"$f":"'Sprawozdania finansowe'!D17","v":0},{"$f":"'Sprawozdania finansowe'!E17","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F17)","v":0},{"$f":"'Środki trwałe'!K178","v":0},{"$f":"'Środki trwałe'!L178","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M178,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N178,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O178,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P178,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q178,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R178,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S178,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T178,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U178,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V178,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W178,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X178,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y178,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z178,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA178,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Środki trwałe'!AB178,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Środki trwałe'!AC178,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Środki trwałe'!AD178,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Środki trwałe'!AE178,0)","v":0}]
[null,"  4. Zaliczki na wartości niematerialne i prawne",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C18","v":0},{"$f":"'Sprawozdania finansowe'!D18","v":0},{"$f":"'Sprawozdania finansowe'!E18","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F18)","v":0},{"$f":"'Środki trwałe'!K179","v":0},{"$f":"'Środki trwałe'!L179","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M179,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N179,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O179,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P179,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q179,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R179,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S179,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T179,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U179,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V179,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W179,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X179,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y179,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z179,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA179,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Środki trwałe'!AB179,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Środki trwałe'!AC179,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Środki trwałe'!AD179,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Środki trwałe'!AE179,0)","v":0}]
[null," II. Rzeczowe aktywa trwałe ",null,null,null,null,{"$f":"SUM(G54+G60+G61)","v":0},{"$f":"SUM(H54+H60+H61)","v":0},{"$f":"SUM(I54+I60+I61)","v":0},{"$f":"SUM(J54+J60+J61)","v":0},{"$f":"SUM(K54+K60+K61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X54+X60+X61)","v":0},{"$f":"SUM(Y54+Y60+Y61)","v":0},0,0,{"$f":"SUM(AB54+AB60+AB61)","v":0},0,0,0]
[null,"  1. Środki trwałe",null,null,null,null,{"$f":"SUM(G55:G59)","v":0},{"$f":"SUM(H55:H59)","v":0},{"$f":"SUM(I55:I59)","v":0},{"$f":"SUM(J55:J59)","v":0},{"$f":"SUM(K55:K59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X55:X59)","v":0},{"$f":"SUM(Y55:Y59)","v":0},0,0,{"$f":"SUM(AB55:AB59)","v":0},0,0,0]
[null,"   a) grunty (w tym prawo użytkowania wieczystego gruntu) ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C21","v":0},{"$f":"'Sprawozdania finansowe'!D21","v":0},{"$f":"'Sprawozdania finansowe'!E21","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F21)","v":0},{"$f":"'Środki trwałe'!K181","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L181,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M181,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N181,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O181,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P181,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q181,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R181,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S181,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T181,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U181,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V181,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W181,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X181,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y181,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z181,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA181,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Środki trwałe'!AB181,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Środki trwałe'!AC181,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Środki trwałe'!AD181,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Środki trwałe'!AE181,0)","v":0}]
[null,"   b) budynki i budowle ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C22","v":0},{"$f":"'Sprawozdania finansowe'!D22","v":0},{"$f":"'Sprawozdania finansowe'!E22","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F22)","v":0},{"$f":"'Środki trwałe'!K182","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L182,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M182,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N182,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O182,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P182,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q182,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R182,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S182,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T182,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U182,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V182,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W182,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X182,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y182,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z182,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA182,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Środki trwałe'!AB182,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Środki trwałe'!AC182,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Środki trwałe'!AD182,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Środki trwałe'!AE182,0)","v":0}]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C23","v":0},{"$f":"'Sprawozdania finansowe'!D23","v":0},{"$f":"'Sprawozdania finansowe'!E23","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F23)","v":0},{"$f":"'Środki trwałe'!K183","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L183,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M183,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N183,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O183,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P183,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q183,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R183,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S183,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T183,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U183,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V183,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W183,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X183,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y183,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z183,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA183,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Środki trwałe'!AB183,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Środki trwałe'!AC183,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Środki trwałe'!AD183,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Środki trwałe'!AE183,0)","v":0}]
[null,"   d) środki transportu ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C24","v":0},{"$f":"'Sprawozdania finansowe'!D24","v":0},{"$f":"'Sprawozdania finansowe'!E24","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F24)","v":0},{"$f":"'Środki trwałe'!K184","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L184,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M184,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N184,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O184,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P184,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q184,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R184,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S184,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T184,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U184,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V184,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W184,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X184,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y184,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z184,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA184,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Środki trwałe'!AB184,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Środki trwałe'!AC184,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Środki trwałe'!AD184,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Środki trwałe'!AE184,0)","v":0}]
[null,"   e) inne środki trwałe ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C25","v":0},{"$f":"'Sprawozdania finansowe'!D25","v":0},{"$f":"'Sprawozdania finansowe'!E25","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F25)","v":0},{"$f":"'Środki trwałe'!K185","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L185,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M185,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N185,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O185,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P185,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q185,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R185,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S185,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T185,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U185,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V185,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W185,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X185,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y185,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z185,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA185,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Środki trwałe'!AB185,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Środki trwałe'!AC185,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Środki trwałe'!AD185,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Środki trwałe'!AE185,0)","v":0}]
[null,"  2. Środki trwałe w budowie",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C26","v":0},{"$f":"'Sprawozdania finansowe'!D26","v":0},{"$f":"'Sprawozdania finansowe'!E26","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F26)","v":0},{"$f":"'Środki trwałe'!K186","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L186,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M186,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N186,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O186,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P186,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q186,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R186,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S186,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T186,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U186,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V186,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W186,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X186,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y186,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z186,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA186,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Środki trwałe'!AB186,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Środki trwałe'!AC186,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Środki trwałe'!AD186,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Środki trwałe'!AE186,0)","v":0}]
[null,"  3. Zaliczki na środki trwałe w budowie",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C27","v":0},{"$f":"'Sprawozdania finansowe'!D27","v":0},{"$f":"'Sprawozdania finansowe'!E27","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F27)","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null," III. Należności długoterminowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C28","v":0},{"$f":"'Sprawozdania finansowe'!D28","v":0},{"$f":"'Sprawozdania finansowe'!E28","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F28)","v":0}]
[null," IV. Inwestycje długoterminowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C31","v":0},{"$f":"'Sprawozdania finansowe'!D31","v":0},{"$f":"'Sprawozdania finansowe'!E31","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F31)","v":0}]
[null," V. Długoterminowe rozliczenia międzyokresowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C46","v":0},{"$f":"'Sprawozdania finansowe'!D46","v":0},{"$f":"'Sprawozdania finansowe'!E46","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F46)","v":0}]
[null,"B. Aktywa obrotowe","BAO",null,null,null,{"$f":"ROUND(G66+G67+G69+G72,0)","v":0},{"$f":"ROUND(H66+H67+H69+H72,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X66+X67+X69+X72,0)","v":0},{"$f":"ROUND(Y66+Y67+Y69+Y72,0)","v":0},0,0,{"$f":"ROUND(AB66+AB67+AB69+AB72,0)","v":0},0,0,0]
[null," I. Zapasy ","BAOZ",null,null,null,{"$f":"'Sprawozdania finansowe'!C50","v":0},{"$f":"'Sprawozdania finansowe'!D50","v":0},{"$f":"'Sprawozdania finansowe'!E50","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F50)","v":0},{"$f":"'Kapitał pracujący'!K26","v":0},{"$f":"IF(L$12<=Koniec,'Kapitał pracujący'!L26,0)","v":0},{"$f":"IF(M$12<=Koniec,'Kapitał pracujący'!M26,0)","v":0},{"$f":"IF(N$12<=Koniec,'Kapitał pracujący'!N26,0)","v":0},{"$f":"IF(O$12<=Koniec,'Kapitał pracujący'!O26,0)","v":0},{"$f":"IF(P$12<=Koniec,'Kapitał pracujący'!P26,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Kapitał pracujący'!Q26,0)","v":0},{"$f":"IF(R$12<=Koniec,'Kapitał pracujący'!R26,0)","v":0},{"$f":"IF(S$12<=Koniec,'Kapitał pracujący'!S26,0)","v":0},{"$f":"IF(T$12<=Koniec,'Kapitał pracujący'!T26,0)","v":0},{"$f":"IF(U$12<=Koniec,'Kapitał pracujący'!U26,0)","v":0},{"$f":"IF(V$12<=Koniec,'Kapitał pracujący'!V26,0)","v":0},{"$f":"IF(W$12<=Koniec,'Kapitał pracujący'!W26,0)","v":0},{"$f":"IF(X$12<=Koniec,'Kapitał pracujący'!X26,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Kapitał pracujący'!Y26,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Kapitał pracujący'!Z26,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Kapitał pracujący'!AA26,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Kapitał pracujący'!AB26,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Kapitał pracujący'!AC26,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Kapitał pracujący'!AD26,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Kapitał pracujący'!AE26,0)","v":0}]
[null," II. Należności krótkoterminowe ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C56","v":0},{"$f":"'Sprawozdania finansowe'!D56","v":0},{"$f":"'Sprawozdania finansowe'!E56","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F56)","v":0},{"$f":"K68","v":0},{"$f":"L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  1. należności z tytułu dostaw i usług","BAONDU",null,null,null,{"$f":"'Sprawozdania finansowe'!C58+'Sprawozdania finansowe'!C63","v":0},{"$f":"'Sprawozdania finansowe'!D58+'Sprawozdania finansowe'!D63","v":0},{"$f":"'Sprawozdania finansowe'!E58+'Sprawozdania finansowe'!E63","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F58+'Sprawozdania finansowe'!F63)","v":0},{"$f":"'Kapitał pracujący'!K41","v":0},{"$f":"IF(L$12<=Koniec,'Kapitał pracujący'!L41,0)","v":0},{"$f":"IF(M$12<=Koniec,'Kapitał pracujący'!M41,0)","v":0},{"$f":"IF(N$12<=Koniec,'Kapitał pracujący'!N41,0)","v":0},{"$f":"IF(O$12<=Koniec,'Kapitał pracujący'!O41,0)","v":0},{"$f":"IF(P$12<=Koniec,'Kapitał pracujący'!P41,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Kapitał pracujący'!Q41,0)","v":0},{"$f":"IF(R$12<=Koniec,'Kapitał pracujący'!R41,0)","v":0},{"$f":"IF(S$12<=Koniec,'Kapitał pracujący'!S41,0)","v":0},{"$f":"IF(T$12<=Koniec,'Kapitał pracujący'!T41,0)","v":0},{"$f":"IF(U$12<=Koniec,'Kapitał pracujący'!U41,0)","v":0},{"$f":"IF(V$12<=Koniec,'Kapitał pracujący'!V41,0)","v":0},{"$f":"IF(W$12<=Koniec,'Kapitał pracujący'!W41,0)","v":0},{"$f":"IF(X$12<=Koniec,'Kapitał pracujący'!X41,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Kapitał pracujący'!Y41,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Kapitał pracujący'!Z41,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Kapitał pracujący'!AA41,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Kapitał pracujący'!AB41,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Kapitał pracujący'!AC41,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Kapitał pracujący'!AD41,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Kapitał pracujący'!AE41,0)","v":0}]
[null," III. Inwestycje krótkoterminowe",null,null,null,null,{"$f":"G70+G71","v":0},{"$f":"H70+H71","v":0},{"$f":"I70+I71","v":0},{"$f":"J70+J71","v":0},{"$f":"K70+K71","v":0},{"$f":"L70+L71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W70+W71","v":0},0,{"$f":"Y70+Y71","v":0},0,0,{"$f":"AB70+AB71","v":0},0,0,0]
[null,"  1. środki pieniężne",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C81","v":0},{"$f":"'Sprawozdania finansowe'!D81","v":0},{"$f":"'Sprawozdania finansowe'!E81","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F81)","v":0},{"$f":"K123-K71","v":0},{"$f":"IF(L$12<=Koniec,L123-L71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  2. pozostałe inwestycje krótkoterminowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C69-'Sprawozdania finansowe'!C81","v":0},{"$f":"'Sprawozdania finansowe'!D69-'Sprawozdania finansowe'!D81","v":0},{"$f":"'Sprawozdania finansowe'!E69-'Sprawozdania finansowe'!E81","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F69-'Sprawozdania finansowe'!F81)","v":0},{"$f":"Finansowanie!K37","v":0},{"$f":"IF(L$12<=Koniec,Finansowanie!L37,0)","v":0},{"$f":"IF(M$12<=Koniec,Finansowanie!M37,0)","v":0},{"$f":"IF(N$12<=Koniec,Finansowanie!N37,0)","v":0},{"$f":"IF(O$12<=Koniec,Finansowanie!O37,0)","v":0},{"$f":"IF(P$12<=Koniec,Finansowanie!P37,0)","v":0},{"$f":"IF(Q$12<=Koniec,Finansowanie!Q37,0)","v":0},{"$f":"IF(R$12<=Koniec,Finansowanie!R37,0)","v":0},{"$f":"IF(S$12<=Koniec,Finansowanie!S37,0)","v":0},{"$f":"IF(T$12<=Koniec,Finansowanie!T37,0)","v":0},{"$f":"IF(U$12<=Koniec,Finansowanie!U37,0)","v":0},{"$f":"IF(V$12<=Koniec,Finansowanie!V37,0)","v":0},{"$f":"IF(W$12<=Koniec,Finansowanie!W37,0)","v":0},{"$f":"IF(X$12<=Koniec,Finansowanie!X37,0)","v":0},{"$f":"IF(Y$12<=Koniec,Finansowanie!Y37,0)","v":0},{"$f":"IF(Z$12<=Koniec,Finansowanie!Z37,0)","v":0},{"$f":"IF(AA$12<=Koniec,Finansowanie!AA37,0)","v":0},{"$f":"IF(AB$12<=Koniec,Finansowanie!AB37,0)","v":0},{"$f":"IF(AC$12<=Koniec,Finansowanie!AC37,0)","v":0},{"$f":"IF(AD$12<=Koniec,Finansowanie!AD37,0)","v":0},{"$f":"IF(AE$12<=Koniec,Finansowanie!AE37,0)","v":0}]
[null,"IV. Krótkoterminowe rozliczenia międzyokresowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C86","v":0},{"$f":"'Sprawozdania finansowe'!D86","v":0},{"$f":"'Sprawozdania finansowe'!E86","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F86)","v":0}]
[null,"Aktywa razem",null,null,null,null,{"$f":"ROUND(G65+G47,0)","v":0},{"$f":"ROUND(H65+H47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X65+X47,0)","v":0},{"$f":"ROUND(Y65+Y47,0)","v":0},0,0,{"$f":"ROUND(AB65+AB47,0)","v":0},0,0,0]
[]
[null,"Pasywa ",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"C. Kapitał własny","BKW",null,null,null,{"$f":"ROUND(SUM(G77:G81),0)","v":0},{"$f":"ROUND(SUM(H77:H81),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X77:X81),0)","v":0},{"$f":"ROUND(SUM(Y77:Y81),0)","v":0},0,0,{"$f":"ROUND(SUM(AB77:AB81),0)","v":0},0,0,0]
[null," I. Kapitał podstawowy",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C95","v":0},{"$f":"'Sprawozdania finansowe'!D95","v":0},{"$f":"'Sprawozdania finansowe'!E95","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F95)","v":0},{"$f":"Finansowanie!K17","v":0},{"$f":"IF(L$12<=Koniec,Finansowanie!L17,0)","v":0},{"$f":"IF(M$12<=Koniec,Finansowanie!M17,0)","v":0},{"$f":"IF(N$12<=Koniec,Finansowanie!N17,0)","v":0},{"$f":"IF(O$12<=Koniec,Finansowanie!O17,0)","v":0},{"$f":"IF(P$12<=Koniec,Finansowanie!P17,0)","v":0},{"$f":"IF(Q$12<=Koniec,Finansowanie!Q17,0)","v":0},{"$f":"IF(R$12<=Koniec,Finansowanie!R17,0)","v":0},{"$f":"IF(S$12<=Koniec,Finansowanie!S17,0)","v":0},{"$f":"IF(T$12<=Koniec,Finansowanie!T17,0)","v":0},{"$f":"IF(U$12<=Koniec,Finansowanie!U17,0)","v":0},{"$f":"IF(V$12<=Koniec,Finansowanie!V17,0)","v":0},{"$f":"IF(W$12<=Koniec,Finansowanie!W17,0)","v":0},{"$f":"IF(X$12<=Koniec,Finansowanie!X17,0)","v":0},{"$f":"IF(Y$12<=Koniec,Finansowanie!Y17,0)","v":0},{"$f":"IF(Z$12<=Koniec,Finansowanie!Z17,0)","v":0},{"$f":"IF(AA$12<=Koniec,Finansowanie!AA17,0)","v":0},{"$f":"IF(AB$12<=Koniec,Finansowanie!AB17,0)","v":0},{"$f":"IF(AC$12<=Koniec,Finansowanie!AC17,0)","v":0},{"$f":"IF(AD$12<=Koniec,Finansowanie!AD17,0)","v":0},{"$f":"IF(AE$12<=Koniec,Finansowanie!AE17,0)","v":0}]
[null," Ia. Środki własne na finansowanie Projektu",null,null,null,null,null,null,null,null,{"$f":"-Finansowanie!K81","v":0},{"$f":"IF(L$12<=Koniec,-Finansowanie!L81,0)","v":0},{"$f":"IF(M$12<=Koniec,-Finansowanie!M81,0)","v":0},{"$f":"IF(N$12<=Koniec,-Finansowanie!N81,0)","v":0},{"$f":"IF(O$12<=Koniec,-Finansowanie!O81,0)","v":0},{"$f":"IF(P$12<=Koniec,-Finansowanie!P81,0)","v":0},{"$f":"IF(Q$12<=Koniec,-Finansowanie!Q81,0)","v":0},{"$f":"IF(R$12<=Koniec,-Finansowanie!R81,0)","v":0},{"$f":"IF(S$12<=Koniec,-Finansowanie!S81,0)","v":0},{"$f":"IF(T$12<=Koniec,-Finansowanie!T81,0)","v":0},{"$f":"IF(U$12<=Koniec,-Finansowanie!U81,0)","v":0},{"$f":"IF(V$12<=Koniec,-Finansowanie!V81,0)","v":0},{"$f":"IF(W$12<=Koniec,-Finansowanie!W81,0)","v":0},{"$f":"IF(X$12<=Koniec,-Finansowanie!X81,0)","v":0},{"$f":"IF(Y$12<=Koniec,-Finansowanie!Y81,0)","v":0},{"$f":"IF(Z$12<=Koniec,-Finansowanie!Z81,0)","v":0},{"$f":"IF(AA$12<=Koniec,-Finansowanie!AA81,0)","v":0},{"$f":"IF(AB$12<=Koniec,-Finansowanie!AB81,0)","v":0},{"$f":"IF(AC$12<=Koniec,-Finansowanie!AC81,0)","v":0},{"$f":"IF(AD$12<=Koniec,-Finansowanie!AD81,0)","v":0},{"$f":"IF(AE$12<=Koniec,-Finansowanie!AE81,0)","v":0}]
[null," II. Pozostały kapitał (zapasowy + rezerwowy+z aktualizacji wyceny)",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C96+'Sprawozdania finansowe'!C97+'Sprawozdania finansowe'!C98+'Sprawozdania finansowe'!C99+'Sprawozdania finansowe'!C100+'Sprawozdania finansowe'!C103","v":0},{"$f":"'Sprawozdania finansowe'!D96+'Sprawozdania finansowe'!D97+'Sprawozdania finansowe'!D98+'Sprawozdania finansowe'!D99+'Sprawozdania finansowe'!D100+'Sprawozdania finansowe'!D103","v":0},{"$f":"'Sprawozdania finansowe'!E96+'Sprawozdania finansowe'!E97+'Sprawozdania finansowe'!E98+'Sprawozdania finansowe'!E99+'Sprawozdania finansowe'!E100+'Sprawozdania finansowe'!E103","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F96+'Sprawozdania finansowe'!F97+'Sprawozdania finansowe'!F98+'Sprawozdania finansowe'!F99+'Sprawozdania finansowe'!F100+'Sprawozdania finansowe'!F103)","v":0},{"$f":"IF(Rok_n=\"\",I79,J79)","v":0},{"$f":"IF(L$12<=Koniec,K79,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y$12<=Koniec,X79,0)","v":0},{"$f":"IF(Z$12<=Koniec,Y79,0)","v":0},{"$f":"IF(AA$12<=Koniec,Z79,0)","v":0},{"$f":"IF(AB$12<=Koniec,AA79,0)","v":0},{"$f":"IF(AC$12<=Koniec,AB79,0)","v":0},{"$f":"IF(AD$12<=Koniec,AC79,0)","v":0},{"$f":"IF(AE$12<=Koniec,AD79,0)","v":0}]
[null," III. Zysk (strata) z okresów poprzednich",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C101","v":0},{"$f":"'Sprawozdania finansowe'!D101","v":0},{"$f":"'Sprawozdania finansowe'!E101","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F101)","v":0},{"$f":"Finansowanie!K23","v":0},{"$f":"IF(L$12<=Koniec,Finansowanie!L23,0)","v":0},{"$f":"IF(M$12<=Koniec,Finansowanie!M23,0)","v":0},{"$f":"IF(N$12<=Koniec,Finansowanie!N23,0)","v":0},{"$f":"IF(O$12<=Koniec,Finansowanie!O23,0)","v":0},{"$f":"IF(P$12<=Koniec,Finansowanie!P23,0)","v":0},{"$f":"IF(Q$12<=Koniec,Finansowanie!Q23,0)","v":0},{"$f":"IF(R$12<=Koniec,Finansowanie!R23,0)","v":0},{"$f":"IF(S$12<=Koniec,Finansowanie!S23,0)","v":0},{"$f":"IF(T$12<=Koniec,Finansowanie!T23,0)","v":0},{"$f":"IF(U$12<=Koniec,Finansowanie!U23,0)","v":0},{"$f":"IF(V$12<=Koniec,Finansowanie!V23,0)","v":0},{"$f":"IF(W$12<=Koniec,Finansowanie!W23,0)","v":0},{"$f":"IF(X$12<=Koniec,Finansowanie!X23,0)","v":0},{"$f":"IF(Y$12<=Koniec,Finansowanie!Y23,0)","v":0},{"$f":"IF(Z$12<=Koniec,Finansowanie!Z23,0)","v":0},{"$f":"IF(AA$12<=Koniec,Finansowanie!AA23,0)","v":0},{"$f":"IF(AB$12<=Koniec,Finansowanie!AB23,0)","v":0},{"$f":"IF(AC$12<=Koniec,Finansowanie!AC23,0)","v":0},{"$f":"IF(AD$12<=Koniec,Finansowanie!AD23,0)","v":0},{"$f":"IF(AE$12<=Koniec,Finansowanie!AE23,0)","v":0}]
[null," IV. Zysk (strata) netto",null,null,null,null,{"$f":"G42","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},{"$f":"J42","v":0},{"$f":"K42","v":0},{"$f":"IF(L$12<=Koniec,L42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,X42,0)","v":0},{"$f":"IF(Y$12<=Koniec,Y42,0)","v":0},0,0,{"$f":"IF(AB$12<=Koniec,AB42,0)","v":0},0,0,0]
[null,"B. Zobowiązania i rezerwy na zobowiązania ","BZIR",null,null,null,{"$f":"ROUND(G83+G84+G87+G91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," I. Rezerwy na zobowiązania ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C105","v":0},{"$f":"'Sprawozdania finansowe'!D105","v":0},{"$f":"'Sprawozdania finansowe'!E105","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F105)","v":0}]
[null," II. Zobowiązania długoterminowe ",null,null,null,null,{"$f":"SUM(G85:G86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  1. Kredyty i pożyczki",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C116","v":0},{"$f":"'Sprawozdania finansowe'!D116","v":0},{"$f":"'Sprawozdania finansowe'!E116","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F116)","v":0},{"$f":"IF((Finansowanie!K46+Finansowanie!K56-Finansowanie!L44-Finansowanie!L54)<0,0,Finansowanie!K46+Finansowanie!K56-Finansowanie!L44-Finansowanie!L54)","v":0},{"$f":"IF(L$12<=Koniec,IF((Finansowanie!L46+Finansowanie!L56-Finansowanie!M44-Finansowanie!M54)<0,0,Finansowanie!L46+Finansowanie!L56-Finansowanie!M44-Finansowanie!M54),0)","v":0},{"$f":"IF(M$12<=Koniec,IF((Finansowanie!M46+Finansowanie!M56-Finansowanie!N44-Finansowanie!N54)<0,0,Finansowanie!M46+Finansowanie!M56-Finansowanie!N44-Finansowanie!N54),0)","v":0},{"$f":"IF(N$12<=Koniec,IF((Finansowanie!N46+Finansowanie!N56-Finansowanie!O44-Finansowanie!O54)<0,0,Finansowanie!N46+Finansowanie!N56-Finansowanie!O44-Finansowanie!O54),0)","v":0},{"$f":"IF(O$12<=Koniec,IF((Finansowanie!O46+Finansowanie!O56-Finansowanie!P44-Finansowanie!P54)<0,0,Finansowanie!O46+Finansowanie!O56-Finansowanie!P44-Finansowanie!P54),0)","v":0},{"$f":"IF(P$12<=Koniec,IF((Finansowanie!P46+Finansowanie!P56-Finansowanie!Q44-Finansowanie!Q54)<0,0,Finansowanie!P46+Finansowanie!P56-Finansowanie!Q44-Finansowanie!Q54),0)","v":0},{"$f":"IF(Q$12<=Koniec,IF((Finansowanie!Q46+Finansowanie!Q56-Finansowanie!R44-Finansowanie!R54)<0,0,Finansowanie!Q46+Finansowanie!Q56-Finansowanie!R44-Finansowanie!R54),0)","v":0},{"$f":"IF(R$12<=Koniec,IF((Finansowanie!R46+Finansowanie!R56-Finansowanie!S44-Finansowanie!S54)<0,0,Finansowanie!R46+Finansowanie!R56-Finansowanie!S44-Finansowanie!S54),0)","v":0},{"$f":"IF(S$12<=Koniec,IF((Finansowanie!S46+Finansowanie!S56-Finansowanie!T44-Finansowanie!T54)<0,0,Finansowanie!S46+Finansowanie!S56-Finansowanie!T44-Finansowanie!T54),0)","v":0},{"$f":"IF(T$12<=Koniec,IF((Finansowanie!T46+Finansowanie!T56-Finansowanie!U44-Finansowanie!U54)<0,0,Finansowanie!T46+Finansowanie!T56-Finansowanie!U44-Finansowanie!U54),0)","v":0},{"$f":"IF(U$12<=Koniec,IF((Finansowanie!U46+Finansowanie!U56-Finansowanie!V44-Finansowanie!V54)<0,0,Finansowanie!U46+Finansowanie!U56-Finansowanie!V44-Finansowanie!V54),0)","v":0},{"$f":"IF(V$12<=Koniec,IF((Finansowanie!V46+Finansowanie!V56-Finansowanie!W44-Finansowanie!W54)<0,0,Finansowanie!V46+Finansowanie!V56-Finansowanie!W44-Finansowanie!W54),0)","v":0},{"$f":"IF(W$12<=Koniec,IF((Finansowanie!W46+Finansowanie!W56-Finansowanie!AE44-Finansowanie!AE54)<0,0,Finansowanie!W46+Finansowanie!W56-Finansowanie!AE44-Finansowanie!AE54),0)","v":0},{"$f":"IF(X$12<=Koniec,IF((Finansowanie!X46+Finansowanie!X56-Finansowanie!AF44-Finansowanie!AF54)<0,0,Finansowanie!X46+Finansowanie!X56-Finansowanie!AF44-Finansowanie!AF54),0)","v":0},{"$f":"IF(Y$12<=Koniec,IF((Finansowanie!Y46+Finansowanie!Y56-Finansowanie!AG44-Finansowanie!AG54)<0,0,Finansowanie!Y46+Finansowanie!Y56-Finansowanie!AG44-Finansowanie!AG54),0)","v":0},{"$f":"IF(Z$12<=Koniec,IF((Finansowanie!Z46+Finansowanie!Z56-Finansowanie!AH44-Finansowanie!AH54)<0,0,Finansowanie!Z46+Finansowanie!Z56-Finansowanie!AH44-Finansowanie!AH54),0)","v":0},{"$f":"IF(AA$12<=Koniec,IF((Finansowanie!AA46+Finansowanie!AA56-Finansowanie!AI44-Finansowanie!AI54)<0,0,Finansowanie!AA46+Finansowanie!AA56-Finansowanie!AI44-Finansowanie!AI54),0)","v":0},{"$f":"IF(AB$12<=Koniec,IF((Finansowanie!AB46+Finansowanie!AB56-Finansowanie!AJ44-Finansowanie!AJ54)<0,0,Finansowanie!AB46+Finansowanie!AB56-Finansowanie!AJ44-Finansowanie!AJ54),0)","v":0},{"$f":"IF(AC$12<=Koniec,IF((Finansowanie!AC46+Finansowanie!AC56-Finansowanie!AK44-Finansowanie!AK54)<0,0,Finansowanie!AC46+Finansowanie!AC56-Finansowanie!AK44-Finansowanie!AK54),0)","v":0},{"$f":"IF(AD$12<=Koniec,IF((Finansowanie!AD46+Finansowanie!AD56-Finansowanie!AL44-Finansowanie!AL54)<0,0,Finansowanie!AD46+Finansowanie!AD56-Finansowanie!AL44-Finansowanie!AL54),0)","v":0},{"$f":"IF(AE$12<=Koniec,IF((Finansowanie!AE46+Finansowanie!AE56-Finansowanie!AM44-Finansowanie!AM54)<0,0,Finansowanie!AE46+Finansowanie!AE56-Finansowanie!AM44-Finansowanie!AM54),0)","v":0}]
[null,"  2. Pozostałe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C113-'Sprawozdania finansowe'!C116","v":0},{"$f":"'Sprawozdania finansowe'!D113-'Sprawozdania finansowe'!D116","v":0},{"$f":"'Sprawozdania finansowe'!E113-'Sprawozdania finansowe'!E116","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F113-'Sprawozdania finansowe'!F116)","v":0}]
[null," III. Zobowiązania krótkoterminowe ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C120","v":0},{"$f":"'Sprawozdania finansowe'!D120","v":0},{"$f":"'Sprawozdania finansowe'!E120","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F120)","v":0},{"$f":"SUM(K88:K90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  1. Z tytułu dostaw i usług","BZKDU",null,null,null,{"$f":"'Sprawozdania finansowe'!C122+'Sprawozdania finansowe'!C130","v":0},{"$f":"'Sprawozdania finansowe'!D122+'Sprawozdania finansowe'!D130","v":0},{"$f":"'Sprawozdania finansowe'!E122+'Sprawozdania finansowe'!E130","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F122+'Sprawozdania finansowe'!F130)","v":0},{"$f":"'Kapitał pracujący'!K56","v":0},{"$f":"IF(L$12<=Koniec,'Kapitał pracujący'!L56,0)","v":0},{"$f":"IF(M$12<=Koniec,'Kapitał pracujący'!M56,0)","v":0},{"$f":"IF(N$12<=Koniec,'Kapitał pracujący'!N56,0)","v":0},{"$f":"IF(O$12<=Koniec,'Kapitał pracujący'!O56,0)","v":0},{"$f":"IF(P$12<=Koniec,'Kapitał pracujący'!P56,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Kapitał pracujący'!Q56,0)","v":0},{"$f":"IF(R$12<=Koniec,'Kapitał pracujący'!R56,0)","v":0},{"$f":"IF(S$12<=Koniec,'Kapitał pracujący'!S56,0)","v":0},{"$f":"IF(T$12<=Koniec,'Kapitał pracujący'!T56,0)","v":0},{"$f":"IF(U$12<=Koniec,'Kapitał pracujący'!U56,0)","v":0},{"$f":"IF(V$12<=Koniec,'Kapitał pracujący'!V56,0)","v":0},{"$f":"IF(W$12<=Koniec,'Kapitał pracujący'!W56,0)","v":0},{"$f":"IF(X$12<=Koniec,'Kapitał pracujący'!X56,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Kapitał pracujący'!Y56,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Kapitał pracujący'!Z56,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Kapitał pracujący'!AA56,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Kapitał pracujący'!AB56,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Kapitał pracujący'!AC56,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Kapitał pracujący'!AD56,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Kapitał pracujący'!AE56,0)","v":0}]
[null,"  2. Kredyty i pożyczki",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C127","v":0},{"$f":"'Sprawozdania finansowe'!D127","v":0},{"$f":"'Sprawozdania finansowe'!E127","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F127)","v":0},{"$f":"IF(Finansowanie!K66<0,0,Finansowanie!K66)","v":0},{"$f":"IF(L$12<=Koniec,IF(Finansowanie!L66<0,0,Finansowanie!L66),0)","v":0},{"$f":"IF(M$12<=Koniec,IF(Finansowanie!M66<0,0,Finansowanie!M66),0)","v":0},{"$f":"IF(N$12<=Koniec,IF(Finansowanie!N66<0,0,Finansowanie!N66),0)","v":0},{"$f":"IF(O$12<=Koniec,IF(Finansowanie!O66<0,0,Finansowanie!O66),0)","v":0},{"$f":"IF(P$12<=Koniec,IF(Finansowanie!P66<0,0,Finansowanie!P66),0)","v":0},{"$f":"IF(Q$12<=Koniec,IF(Finansowanie!Q66<0,0,Finansowanie!Q66),0)","v":0},{"$f":"IF(R$12<=Koniec,IF(Finansowanie!R66<0,0,Finansowanie!R66),0)","v":0},{"$f":"IF(S$12<=Koniec,IF(Finansowanie!S66<0,0,Finansowanie!S66),0)","v":0},{"$f":"IF(T$12<=Koniec,IF(Finansowanie!T66<0,0,Finansowanie!T66),0)","v":0},{"$f":"IF(U$12<=Koniec,IF(Finansowanie!U66<0,0,Finansowanie!U66),0)","v":0},{"$f":"IF(V$12<=Koniec,IF(Finansowanie!V66<0,0,Finansowanie!V66),0)","v":0},{"$f":"IF(W$12<=Koniec,IF(Finansowanie!W66<0,0,Finansowanie!W66),0)","v":0},{"$f":"IF(X$12<=Koniec,IF(Finansowanie!X66<0,0,Finansowanie!X66),0)","v":0},{"$f":"IF(Y$12<=Koniec,IF(Finansowanie!Y66<0,0,Finansowanie!Y66),0)","v":0},{"$f":"IF(Z$12<=Koniec,IF(Finansowanie!Z66<0,0,Finansowanie!Z66),0)","v":0},{"$f":"IF(AA$12<=Koniec,IF(Finansowanie!AA66<0,0,Finansowanie!AA66),0)","v":0},{"$f":"IF(AB$12<=Koniec,IF(Finansowanie!AB66<0,0,Finansowanie!AB66),0)","v":0},{"$f":"IF(AC$12<=Koniec,IF(Finansowanie!AC66<0,0,Finansowanie!AC66),0)","v":0},{"$f":"IF(AD$12<=Koniec,IF(Finansowanie!AD66<0,0,Finansowanie!AD66),0)","v":0},{"$f":"IF(AE$12<=Koniec,IF(Finansowanie!AE66<0,0,Finansowanie!AE66),0)","v":0}]
[null,"  3. Pozostałe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C120-G88-G89","v":0},{"$f":"'Sprawozdania finansowe'!D120-H88-H89","v":0},{"$f":"'Sprawozdania finansowe'!E120-I88-I89","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F120-J88-J89)","v":0}]
[null," IV. Rozliczenia międzyokresowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C139","v":0},{"$f":"'Sprawozdania finansowe'!D139","v":0},{"$f":"'Sprawozdania finansowe'!E139","v":0},{"$f":"'Sprawozdania finansowe'!F139","v":0},{"$f":"K92+K93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X92+X93","v":0},{"$f":"Y92+Y93","v":0},0,0,{"$f":"AB92+AB93","v":0},0,0,0]
[null,"  1. Dotacje",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C141","v":0},{"$f":"'Sprawozdania finansowe'!D141","v":0},{"$f":"'Sprawozdania finansowe'!E141","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F141)","v":0},{"$f":"'Rozliczenie dotacji'!K56","v":0},{"$f":"IF(L$12<=Koniec,'Rozliczenie dotacji'!L56,0)","v":0},{"$f":"IF(M$12<=Koniec,'Rozliczenie dotacji'!M56,0)","v":0},{"$f":"IF(N$12<=Koniec,'Rozliczenie dotacji'!N56,0)","v":0},{"$f":"IF(O$12<=Koniec,'Rozliczenie dotacji'!O56,0)","v":0},{"$f":"IF(P$12<=Koniec,'Rozliczenie dotacji'!P56,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Rozliczenie dotacji'!Q56,0)","v":0},{"$f":"IF(R$12<=Koniec,'Rozliczenie dotacji'!R56,0)","v":0},{"$f":"IF(S$12<=Koniec,'Rozliczenie dotacji'!S56,0)","v":0},{"$f":"IF(T$12<=Koniec,'Rozliczenie dotacji'!T56,0)","v":0},{"$f":"IF(U$12<=Koniec,'Rozliczenie dotacji'!U56,0)","v":0},{"$f":"IF(V$12<=Koniec,'Rozliczenie dotacji'!V56,0)","v":0},{"$f":"IF(W$12<=Koniec,'Rozliczenie dotacji'!W56,0)","v":0},{"$f":"IF(X$12<=Koniec,'Rozliczenie dotacji'!X56,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Rozliczenie dotacji'!Y56,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Rozliczenie dotacji'!Z56,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Rozliczenie dotacji'!AA56,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Rozliczenie dotacji'!AB56,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Rozliczenie dotacji'!AC56,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Rozliczenie dotacji'!AD56,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Rozliczenie dotacji'!AE56,0)","v":0}]
[null,"  2. Pozostałe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C140","v":0},{"$f":"'Sprawozdania finansowe'!D140","v":0},{"$f":"'Sprawozdania finansowe'!E140","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F140)","v":0}]
[null,"Pasywa razem",null,null,null,null,{"$f":"ROUND(G82+G76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"sprawdzenie",null,null,null,null,{"$f":"G94=G73","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,{"$f":"G73-G94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Rachunek przepływów pieniężnych","ok","korekta",null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"I. Przepływy środków pieniężnych z działalności operacyjnej",{"$f":"ROUND(SUM(C100:C106),0)","v":0},{"$f":"ROUND(SUM(D100:D106),0)","v":0},null,null,{"$f":"ROUND(SUM(G100:G106),0)","v":0},{"$f":"ROUND(SUM(H100:H106),0)","v":0},{"$f":"ROUND(SUM(I100:I106),0)","v":0},{"$f":"ROUND(SUM(J100:J106),0)","v":0},{"$f":"ROUND(SUM(K100:K106),0)","v":0},{"$f":"IF(L$12<=Koniec,ROUND(SUM(L100:L106),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y$12<=Koniec,ROUND(SUM(Y100:Y106),0),0)","v":0},0,0,{"$f":"IF(AB$12<=Koniec,ROUND(SUM(AB100:AB106),0),0)","v":0},0,0,0]
[null,"  1. Zysk (strata) netto ",{"$f":"G42","v":0},{"$f":"C100","v":0},null,null,{"$f":"IF($C$120=\"ok\",C100,D100)","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},{"$f":"IF(Rok_n=\"\",0,J42)","v":0},{"$f":"K42","v":0},{"$f":"IF(L$12<=Koniec,L42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  2. Amortyzacja ",{"$f":"G21","v":0},{"$f":"C101","v":0},null,null,{"$f":"IF($C$120=\"ok\",C101,D101)","v":0},{"$f":"H21","v":0},{"$f":"I21","v":0},{"$f":"IF(Rok_n=\"\",0,J21)","v":0},{"$f":"K21","v":0},{"$f":"IF(L$12<=Koniec,L21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  3. Zmiana stanu zapasów ",{"$f":"E66-G66","v":0},0,null,null,0,{"$f":"G66-H66","v":0},{"$f":"H66-I66","v":0},{"$f":"IF(Rok_n=\"\",0,I66-J66)","v":0},{"$f":"IF(Założenia!$J$32=12,J66-K66,I66-K66)","v":0},{"$f":"IF(L$12<=Koniec,K66-L66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  4. Zmiana stanu należności ",{"$f":"E67-G67","v":0},0,null,null,0,{"$f":"G67-H67","v":0},{"$f":"H67-I67","v":0},{"$f":"IF(Rok_n=\"\",0,I67-J67)","v":0},{"$f":"IF(Założenia!$J$32=12,J67-K67,I67-K67)","v":0},{"$f":"IF(L$12<=Koniec,K67-L67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  5. Zmiana stanu zobowiązań krótkoterminowych, z wyjątkiem pożyczek i kredytów ",{"$f":"(G87-E87)-(G89-E89)","v":0},0,null,null,0,{"$f":"(H87-G87)-(H89-G89)","v":0},{"$f":"(I87-H87)-(I89-H89)","v":0},{"$f":"IF(Rok_n=\"\",0,(J87-I87)-(J89-I89))","v":0},{"$f":"IF(Założenia!$J$32=12,(K87-J87)-(K89-J89),(K87-I87)-(K89-I89))","v":0},{"$f":"IF(L$12<=Koniec,(L87-K87)-(L89-K89),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  6. Zmiana stanu rozliczeń międzyokresowych",{"$f":"(E64-G64)+(E72-G72)+(G91-E91)-G117","v":0},0,null,null,0,{"$f":"(G64-H64)+(G72-H72)+(H91-G91)-H117","v":0},{"$f":"(H64-I64)+(H72-I72)+(I91-H91)-I117","v":0},{"$f":"IF(Rok_n=\"\",0,(I64-J64)+(I72-J72)+(J91-I91)-J117)","v":0},{"$f":"IF(Założenia!$J$32=12,(J64-K64)+(J72-K72)+(K91-J91)-K117,(I64-K64)+(I72-K72)+(K91-I91)-K117)","v":0},{"$f":"IF(L$12<=Koniec,(K64-L64)+(K72-L72)+(L91-K91)-L117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  7. Inne korekty ",0,0,null,null,0,0,0,0,0,0,0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[]
[null,"II. Przepływy środków pieniężnych z działalności inwestycyjnej",{"$f":"ROUND(SUM(C109:C110),0)","v":0},{"$f":"ROUND(SUM(D109:D110),0)","v":0},null,null,{"$f":"ROUND(SUM(G109:G110),0)","v":0},{"$f":"ROUND(SUM(H109:H110),0)","v":0},{"$f":"ROUND(SUM(I109:I110),0)","v":0},{"$f":"ROUND(SUM(J109:J110),0)","v":0},{"$f":"ROUND(SUM(K109:K110),0)","v":0},{"$f":"IF(L$12<=Koniec,ROUND(SUM(L109:L110),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y$12<=Koniec,ROUND(SUM(Y109:Y110),0),0)","v":0},0,0,{"$f":"IF(AB$12<=Koniec,ROUND(SUM(AB109:AB110),0),0)","v":0},0,0,0]
[null,"  1. Rzeczowe aktywa trwałe i WNiP",{"$f":"(E48+E53)-(G48+G53)-G21","v":0},{"$f":"C109","v":0},null,null,{"$f":"IF($C$120=\"ok\",C109,D109)","v":0},{"$f":"(G48+G53)-(H48+H53)-H21","v":0},{"$f":"(H48+H53)-(I48+I53)-I21","v":0},{"$f":"IF(Rok_n=\"\",0,(I48+I53)-(J48+J53)-J21)","v":0},{"$f":"IF(Założenia!$J$32=12,(J48+J53)-(K48+K53)-K21,(I48+I53)-(K48+K53)-K21)","v":0},{"$f":"(K48+K53)-(L48+L53)-L21","v":0},{"$f":"IF(M$12<=Koniec,(L48+L53)-(M48+M53)-M21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  2. Pozostałe aktywa trwałe ",{"$f":"(E62+E63)-(G62+G63)","v":0},{"$f":"C110","v":0},null,null,{"$f":"IF($C$120=\"ok\",C110,D110)","v":0},{"$f":"(G62+G63)-(H62+H63)","v":0},{"$f":"(H62+H63)-(I62+I63)","v":0},{"$f":"IF(Rok_n=\"\",0,(I62+I63)-(J62+J63))","v":0},{"$f":"IF(Założenia!$J$32=12,(J62+J63)-(K62+K63),(I62+I63)-(K62+K63))","v":0},{"$f":"(K62+K63)-(L62+L63)","v":0},{"$f":"IF(M$12<=Koniec,(L62+L63)-(M62+M63),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"III. Przepływy środków pieniężnych z działalności finansowej",{"$f":"ROUND(C118+C117+C116+C115+C114+C113,0)","v":0},{"$f":"ROUND(D118+D117+D116+D115+D114+D113,0)","v":0},null,null,{"$f":"ROUND(G118+G117+G116+G115+G114+G113,0)","v":0},{"$f":"ROUND(H118+H117+H116+H115+H114+H113,0)","v":0},{"$f":"ROUND(I118+I117+I116+I115+I114+I113,0)","v":0},{"$f":"ROUND(J118+J117+J116+J115+J114+J113,0)","v":0},{"$f":"ROUND(K118+K117+K116+K115+K114+K113+K119,0)","v":0},{"$f":"IF(L$12<=Koniec,ROUND(L118+L117+L116+L115+L114+L113+L119,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y$12<=Koniec,ROUND(Y118+Y117+Y116+Y115+Y114+Y113+Y119,0),0)","v":0},0,0,{"$f":"IF(AB$12<=Koniec,ROUND(AB118+AB117+AB116+AB115+AB114+AB113+AB119,0),0)","v":0},0,0,0]
[null,"  1. Kredyty i pożyczki krótkoterminowe ",{"$f":"(G89-E89)","v":0},{"$f":"C113","v":0},null,null,{"$f":"IF($C$120=\"ok\",C113,D113)","v":0},{"$f":"(H89-G89)","v":0},{"$f":"(I89-H89)","v":0},{"$f":"IF(Rok_n=\"\",0,(J89-I89))","v":0},{"$f":"IF(Założenia!$J$32=12,(K89-J89),(K89-I89))","v":0},{"$f":"(L89-K89)","v":0},{"$f":"IF(M$12<=Koniec,(M89-L89),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  2. Kredyty i pożyczki długoterminowe",{"$f":"G85","v":0},{"$f":"C114","v":0},null,null,0,{"$f":"H85-G85","v":0},{"$f":"I85-H85","v":0},{"$f":"IF(Rok_n=\"\",0,J85-I85)","v":0},{"$f":"IF(Założenia!$J$32=12,K85-J85,K85-I85)","v":0},{"$f":"L85-K85","v":0},{"$f":"IF(M$12<=Koniec,M85-L85,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  3. Dywidendy",null,null,null,null,null,{"$f":"IF((SUM('Sprawozdania finansowe'!D95:D101,'Sprawozdania finansowe'!D103)-SUM('Sprawozdania finansowe'!C95:C103))<0,(SUM('Sprawozdania finansowe'!D95:D101,'Sprawozdania finansowe'!D103)-SUM('Sprawozdania finansowe'!C95:C103)),0)","v":0},{"$f":"IF((SUM('Sprawozdania finansowe'!E95:E101,'Sprawozdania finansowe'!E103)-SUM('Sprawozdania finansowe'!D95:D103))<0,(SUM('Sprawozdania finansowe'!E95:E101,'Sprawozdania finansowe'!E103)-SUM('Sprawozdania finansowe'!D95:D103)),0)","v":0},{"$f":"IF(Rok_n=\"\",0,IF((SUM('Sprawozdania finansowe'!F95:F101,'Sprawozdania finansowe'!F103)-SUM('Sprawozdania finansowe'!E95:E103))<0,(SUM('Sprawozdania finansowe'!F95:F101,'Sprawozdania finansowe'!F103)-SUM('Sprawozdania finansowe'!E95:E103)),0))","v":0},{"$f":"IF(Rok_n=\"\",-Finansowanie!K22,IF(Założenia!J32=12,-Finansowanie!K22,J115-Finansowanie!K22))","v":0},{"$f":"-Finansowanie!L22","v":0},{"$f":"IF(M$12<=Koniec,-Finansowanie!M22,0)","v":0},{"$f":"IF(N$12<=Koniec,-Finansowanie!N22,0)","v":0},{"$f":"IF(O$12<=Koniec,-Finansowanie!O22,0)","v":0},{"$f":"IF(P$12<=Koniec,-Finansowanie!P22,0)","v":0},{"$f":"IF(Q$12<=Koniec,-Finansowanie!Q22,0)","v":0},{"$f":"IF(R$12<=Koniec,-Finansowanie!R22,0)","v":0},{"$f":"IF(S$12<=Koniec,-Finansowanie!S22,0)","v":0},{"$f":"IF(T$12<=Koniec,-Finansowanie!T22,0)","v":0},{"$f":"IF(U$12<=Koniec,-Finansowanie!U22,0)","v":0},{"$f":"IF(V$12<=Koniec,-Finansowanie!V22,0)","v":0},{"$f":"IF(W$12<=Koniec,-Finansowanie!W22,0)","v":0},{"$f":"IF(X$12<=Koniec,-Finansowanie!X22,0)","v":0},{"$f":"IF(Y$12<=Koniec,-Finansowanie!Y22,0)","v":0},{"$f":"IF(Z$12<=Koniec,-Finansowanie!Z22,0)","v":0},{"$f":"IF(AA$12<=Koniec,-Finansowanie!AA22,0)","v":0},{"$f":"IF(AB$12<=Koniec,-Finansowanie!AB22,0)","v":0},{"$f":"IF(AC$12<=Koniec,-Finansowanie!AC22,0)","v":0},{"$f":"IF(AD$12<=Koniec,-Finansowanie!AD22,0)","v":0},{"$f":"IF(AE$12<=Koniec,-Finansowanie!AE22,0)","v":0}]
[null,"  4. Dopłaty do kapitału własnego",{"$f":"IF((SUM('Sprawozdania finansowe'!C95:C101,'Sprawozdania finansowe'!C103)-SUM('Sprawozdania finansowe'!B95:B103))>0,(SUM('Sprawozdania finansowe'!C95:C101,'Sprawozdania finansowe'!C103)-SUM('Sprawozdania finansowe'!B95:B103)),0)","v":0},{"$f":"C116","v":0},null,null,0,{"$f":"IF((SUM('Sprawozdania finansowe'!D95:D101,'Sprawozdania finansowe'!D103)-SUM('Sprawozdania finansowe'!C95:C103))>0,(SUM('Sprawozdania finansowe'!D95:D101,'Sprawozdania finansowe'!D103)-SUM('Sprawozdania finansowe'!C95:C103)),0)","v":0},{"$f":"IF((SUM('Sprawozdania finansowe'!E95:E101,'Sprawozdania finansowe'!E103)-SUM('Sprawozdania finansowe'!D95:D103))>0,(SUM('Sprawozdania finansowe'!E95:E101,'Sprawozdania finansowe'!E103)-SUM('Sprawozdania finansowe'!D95:D103)),0)","v":0},{"$f":"IF(Rok_n=\"\",0,IF(Założenia!J32<=12,IF((SUM('Sprawozdania finansowe'!F95:F101,'Sprawozdania finansowe'!F103)-SUM('Sprawozdania finansowe'!E95:E103))>0,(SUM('Sprawozdania finansowe'!F95:F101,'Sprawozdania finansowe'!F103)-SUM('Sprawozdania finansowe'!E95:E103)),0),0))","v":0},{"$f":"IF(Rok_n=\"\",Finansowanie!K16,IF(Założenia!$J$32=12,Finansowanie!K16,J116+Finansowanie!K16))","v":0},{"$f":"Finansowanie!L16","v":0},{"$f":"IF(M$12<=Koniec,Finansowanie!M16,0)","v":0},{"$f":"IF(N$12<=Koniec,Finansowanie!N16,0)","v":0},{"$f":"IF(O$12<=Koniec,Finansowanie!O16,0)","v":0},{"$f":"IF(P$12<=Koniec,Finansowanie!P16,0)","v":0},{"$f":"IF(Q$12<=Koniec,Finansowanie!Q16,0)","v":0},{"$f":"IF(R$12<=Koniec,Finansowanie!R16,0)","v":0},{"$f":"IF(S$12<=Koniec,Finansowanie!S16,0)","v":0},{"$f":"IF(T$12<=Koniec,Finansowanie!T16,0)","v":0},{"$f":"IF(U$12<=Koniec,Finansowanie!U16,0)","v":0},{"$f":"IF(V$12<=Koniec,Finansowanie!V16,0)","v":0},{"$f":"IF(W$12<=Koniec,Finansowanie!W16,0)","v":0},{"$f":"IF(X$12<=Koniec,Finansowanie!X16,0)","v":0},{"$f":"IF(Y$12<=Koniec,Finansowanie!Y16,0)","v":0},{"$f":"IF(Z$12<=Koniec,Finansowanie!Z16,0)","v":0},{"$f":"IF(AA$12<=Koniec,Finansowanie!AA16,0)","v":0},{"$f":"IF(AB$12<=Koniec,Finansowanie!AB16,0)","v":0},{"$f":"IF(AC$12<=Koniec,Finansowanie!AC16,0)","v":0},{"$f":"IF(AD$12<=Koniec,Finansowanie!AD16,0)","v":0},{"$f":"IF(AE$12<=Koniec,Finansowanie!AE16,0)","v":0}]
[null,"  5. Dotacje",null,null,null,null,null,null,null,null,{"$f":"'Rozliczenie dotacji'!K33","v":0},{"$f":"IF(L$12<=Koniec,'Rozliczenie dotacji'!L33,0)","v":0},{"$f":"IF(M$12<=Koniec,'Rozliczenie dotacji'!M33,0)","v":0},{"$f":"IF(N$12<=Koniec,'Rozliczenie dotacji'!N33,0)","v":0},{"$f":"IF(O$12<=Koniec,'Rozliczenie dotacji'!O33,0)","v":0},{"$f":"IF(P$12<=Koniec,'Rozliczenie dotacji'!P33,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Rozliczenie dotacji'!Q33,0)","v":0},{"$f":"IF(R$12<=Koniec,'Rozliczenie dotacji'!R33,0)","v":0},{"$f":"IF(S$12<=Koniec,'Rozliczenie dotacji'!S33,0)","v":0},{"$f":"IF(T$12<=Koniec,'Rozliczenie dotacji'!T33,0)","v":0},{"$f":"IF(U$12<=Koniec,'Rozliczenie dotacji'!U33,0)","v":0},{"$f":"IF(V$12<=Koniec,'Rozliczenie dotacji'!V33,0)","v":0},{"$f":"IF(W$12<=Koniec,'Rozliczenie dotacji'!W33,0)","v":0},{"$f":"IF(X$12<=Koniec,'Rozliczenie dotacji'!X33,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Rozliczenie dotacji'!Y33,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Rozliczenie dotacji'!Z33,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Rozliczenie dotacji'!AA33,0)","v":0},{"$f":"IF(AB$12<=Koniec,'Rozliczenie dotacji'!AB33,0)","v":0},{"$f":"IF(AC$12<=Koniec,'Rozliczenie dotacji'!AC33,0)","v":0},{"$f":"IF(AD$12<=Koniec,'Rozliczenie dotacji'!AD33,0)","v":0},{"$f":"IF(AE$12<=Koniec,'Rozliczenie dotacji'!AE33,0)","v":0}]
[null,"  6. Pozostałe",{"$f":"(G83-E83)+(G84-E84)-(G85-E85)","v":0},{"$f":"C118-C124","v":0},null,null,0,{"$f":"(H83-G83)+(H84-G84)-(H85-G85)","v":0},{"$f":"(I83-H83)+(I84-H84)-(I85-H85)","v":0},{"$f":"IF(Rok_n=\"\",0,(J83-I83)+(J84-I84)-(J85-I85))","v":0},{"$f":"IF(Założenia!$J$32=12,(K83-J83)+(K84-J84)-(K85-J85),(K83-I83)+(K84-I84)-(K85-I85))","v":0},{"$f":"(L83-K83)+(L84-K84)-(L85-K85)","v":0},{"$f":"IF(M$12<=Koniec,(M83-L83)+(M84-L84)-(M85-L85),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  7. Środki własne na finansowanie Projektu",null,null,null,null,null,null,null,null,{"$f":"-Finansowanie!K80","v":0},{"$f":"-Finansowanie!L80","v":0},{"$f":"IF(M$12<=Koniec,-Finansowanie!M80,0)","v":0},{"$f":"IF(N$12<=Koniec,-Finansowanie!N80,0)","v":0},{"$f":"IF(O$12<=Koniec,-Finansowanie!O80,0)","v":0},{"$f":"IF(P$12<=Koniec,-Finansowanie!P80,0)","v":0},{"$f":"IF(Q$12<=Koniec,-Finansowanie!Q80,0)","v":0},{"$f":"IF(R$12<=Koniec,-Finansowanie!R80,0)","v":0},{"$f":"IF(S$12<=Koniec,-Finansowanie!S80,0)","v":0},{"$f":"IF(T$12<=Koniec,-Finansowanie!T80,0)","v":0},{"$f":"IF(U$12<=Koniec,-Finansowanie!U80,0)","v":0},{"$f":"IF(V$12<=Koniec,-Finansowanie!V80,0)","v":0},{"$f":"IF(W$12<=Koniec,-Finansowanie!W80,0)","v":0},{"$f":"IF(X$12<=Koniec,-Finansowanie!X80,0)","v":0},{"$f":"IF(Y$12<=Koniec,-Finansowanie!Y80,0)","v":0},{"$f":"IF(Z$12<=Koniec,-Finansowanie!Z80,0)","v":0},{"$f":"IF(AA$12<=Koniec,-Finansowanie!AA80,0)","v":0},{"$f":"IF(AB$12<=Koniec,-Finansowanie!AB80,0)","v":0},{"$f":"IF(AC$12<=Koniec,-Finansowanie!AC80,0)","v":0},{"$f":"IF(AD$12<=Koniec,-Finansowanie!AD80,0)","v":0},{"$f":"IF(AE$12<=Koniec,-Finansowanie!AE80,0)","v":0}]
[null,null,{"$f":"IF(ROUND(G69,0)<>ROUND(C123,0),\"korekta\",\"ok\")","v":"ok"}]
[null,"Przepływy pieniężne netto razem ",{"$f":"ROUND(C99+C108+C112,0)","v":0},{"$f":"ROUND(D99+D108+D112,0)","v":0},null,null,{"$f":"ROUND(G99+G108+G112,0)","v":0},{"$f":"ROUND(H99+H108+H112,0)","v":0},0,0,0,{"$f":"IF(L$12<=Koniec,ROUND(L99+L108+L112,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y$12<=Koniec,ROUND(Y99+Y108+Y112,0),0)","v":0},0,0,{"$f":"IF(AB$12<=Koniec,ROUND(AB99+AB108+AB112,0),0)","v":0},0,0,0]
[null,"Środki pieniężne na początek okresu",null,null,null,null,null,{"$f":"G123","v":0},{"$f":"H123","v":0},{"$f":"IF(Rok_n=\"\",0,I123)","v":0},{"$f":"IF(Rok_n=\"\",I123,IF(Założenia!$J$32=12,'Ocena kondycji finansowej'!J123,'Ocena kondycji finansowej'!I123))","v":0},{"$f":"IF(L$12<=Koniec,K123,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y$12<=Koniec,X123,0)","v":0},{"$f":"IF(Z$12<=Koniec,Y123,0)","v":0},{"$f":"IF(AA$12<=Koniec,Z123,0)","v":0},{"$f":"IF(AB$12<=Koniec,AA123,0)","v":0},{"$f":"IF(AC$12<=Koniec,AB123,0)","v":0},{"$f":"IF(AD$12<=Koniec,AC123,0)","v":0},{"$f":"IF(AE$12<=Koniec,AD123,0)","v":0}]
[null,"Środki pieniężne na koniec okresu ",{"$f":"ROUND(C121+C122,0)","v":0},{"$f":"ROUND(D121+D122,0)","v":0},null,null,{"$f":"ROUND(G121+G122,0)","v":0},{"$f":"ROUND(H121+H122,0)","v":0},0,0,0,{"$f":"IF(L$12<=Koniec,ROUND(L121+L122,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Y$12<=Koniec,ROUND(Y121+Y122,0),0)","v":0},0,0,{"$f":"IF(AB$12<=Koniec,ROUND(AB121+AB122,0),0)","v":0},0,0,0]
[null,null,{"$f":"C123-G69","v":0},{"$f":"D123-G69","v":0},null,null,{"$f":"G123=G69","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,{"$f":"G123-G69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ocena wskaźnikowa dotychczasowej działalności",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"I. Wskaźniki rentowności"]
[null,"  1. rentowność sprzedaży (ROS)",">=1,50%","<0%",null,null,{"$f":"IFERROR(ROUND((G29/G15),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd."]
[null,"  2. rentowność netto",">=1,00%","<0%",null,null,{"$f":"IFERROR(ROUND((G42/G15),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd."]
[null,"  3. zwrot na aktywach (ROA)",">=10,00%","<=3%",null,null,{"$f":"IFERROR(ROUND((G42/G73),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd."]
[]
[null,"II. Wskaźniki struktury pasywów i obsługi zadłużenia"]
[null,"  1. wskaźnik udziału kapitałów własnych",">=50%","<20%",null,null,{"$f":"IFERROR(ROUND(G76/G94,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd."]
[null,"  2. pokrycie majątku trwałego kapitałem stałym",">=100%","<100%",null,null,{"$f":"IFERROR(ROUND((G76+G84+G83+G91)/G47,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd."]
[null,"  3. wskaźnik zadłużenia","50-70%","<=80%",null,null,{"$f":"IFERROR(ROUND(G82/G94,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd."]
[null,"  4. wskaźnik obsługi długu",">=1,3","<1,0",null,null,{"$f":"IFERROR(ROUND((G42+G21+G36+G40)/(G36+Finansowanie!F44+Finansowanie!F54+Finansowanie!F64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((H42+H21+H36+H40)/(H36+Finansowanie!G44+Finansowanie!G54+Finansowanie!G64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((I42+I21+I36+I40)/(I36+Finansowanie!H44+Finansowanie!H54+Finansowanie!H64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((J42+J21+J36+J40)/(J36+Finansowanie!J44+Finansowanie!J54+Finansowanie!J64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((K42+K21+K36+K40)/(K36+Finansowanie!K44+Finansowanie!K54+Finansowanie!K64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((L42+L21+L36+L40)/(L36+Finansowanie!L44+Finansowanie!L54+Finansowanie!L64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((M42+M21+M36+M40)/(M36+Finansowanie!M44+Finansowanie!M54+Finansowanie!M64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((N42+N21+N36+N40)/(N36+Finansowanie!N44+Finansowanie!N54+Finansowanie!N64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((O42+O21+O36+O40)/(O36+Finansowanie!O44+Finansowanie!O54+Finansowanie!O64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((P42+P21+P36+P40)/(P36+Finansowanie!P44+Finansowanie!P54+Finansowanie!P64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Q42+Q21+Q36+Q40)/(Q36+Finansowanie!Q44+Finansowanie!Q54+Finansowanie!Q64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((R42+R21+R36+R40)/(R36+Finansowanie!R44+Finansowanie!R54+Finansowanie!R64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((S42+S21+S36+S40)/(S36+Finansowanie!S44+Finansowanie!S54+Finansowanie!S64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((T42+T21+T36+T40)/(T36+Finansowanie!T44+Finansowanie!T54+Finansowanie!T64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((U42+U21+U36+U40)/(U36+Finansowanie!U44+Finansowanie!U54+Finansowanie!U64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((V42+V21+V36+V40)/(V36+Finansowanie!V44+Finansowanie!V54+Finansowanie!V64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((W42+W21+W36+W40)/(W36+Finansowanie!W44+Finansowanie!W54+Finansowanie!W64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((X42+X21+X36+X40)/(X36+Finansowanie!X44+Finansowanie!X54+Finansowanie!X64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y42+Y21+Y36+Y40)/(Y36+Finansowanie!Y44+Finansowanie!Y54+Finansowanie!Y64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z42+Z21+Z36+Z40)/(Z36+Finansowanie!Z44+Finansowanie!Z54+Finansowanie!Z64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AA42+AA21+AA36+AA40)/(AA36+Finansowanie!AA44+Finansowanie!AA54+Finansowanie!AA64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AB42+AB21+AB36+AB40)/(AB36+Finansowanie!AB44+Finansowanie!AB54+Finansowanie!AB64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AC42+AC21+AC36+AC40)/(AC36+Finansowanie!AC44+Finansowanie!AC54+Finansowanie!AC64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AD42+AD21+AD36+AD40)/(AD36+Finansowanie!AD44+Finansowanie!AD54+Finansowanie!AD64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AE42+AE21+AE36+AE40)/(AE36+Finansowanie!AE44+Finansowanie!AE54+Finansowanie!AE64),4),\"bd.\")","v":"bd."}]
[]
[null,"III. Wskaźniki płynności"]
[null,"  1. płynność bieżąca","1,2-1,5","<1,0",null,null,{"$f":"IFERROR(ROUND(G65/G87,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd."]
[null,"  2. płynność szybka","1,0-1,2","<0,8",null,null,{"$f":"IFERROR(ROUND((G65-G66)/G87,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd."]
[]
[null,"IV. Wskaźniki rotacji majątku"]
[null,"  1. cykl rotacji zapasów",null,null,null,null,{"$f":"IFERROR(ROUND((G66/G20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((H66/H20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((I66/I20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((J66/J20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((K66/K20)*dni,0),'Kapitał pracujący'!K22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((L66/L20)*dni,0),'Kapitał pracujący'!L22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((M66/M20)*dni,0),'Kapitał pracujący'!M22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((N66/N20)*dni,0),'Kapitał pracujący'!N22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((O66/O20)*dni,0),'Kapitał pracujący'!O22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((P66/P20)*dni,0),'Kapitał pracujący'!P22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((Q66/Q20)*dni,0),'Kapitał pracujący'!Q22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((R66/R20)*dni,0),'Kapitał pracujący'!R22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((S66/S20)*dni,0),'Kapitał pracujący'!S22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((T66/T20)*dni,0),'Kapitał pracujący'!T22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((U66/U20)*dni,0),'Kapitał pracujący'!U22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((V66/V20)*dni,0),'Kapitał pracujący'!V22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((W66/W20)*dni,0),'Kapitał pracujący'!W22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((X66/X20)*dni,0),'Kapitał pracujący'!X22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((Y66/Y20)*dni,0),'Kapitał pracujący'!Y22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((Z66/Z20)*dni,0),'Kapitał pracujący'!Z22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((AA66/AA20)*dni,0),'Kapitał pracujący'!AA22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((AB66/AB20)*dni,0),'Kapitał pracujący'!AB22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((AC66/AC20)*dni,0),'Kapitał pracujący'!AC22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((AD66/AD20)*dni,0),'Kapitał pracujący'!AD22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$159=1,ROUND((AE66/AE20)*dni,0),'Kapitał pracujący'!AE22),\"bd.\")","v":"bd."}]
[null,"  2. cykl rotacji należności",null,null,null,null,{"$f":"IFERROR(ROUND((G68/G15)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((H68/H15)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((I68/I15)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((J68/J15)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((K68/K15)*dni,0),'Kapitał pracujący'!K37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((L68/L15)*dni,0),'Kapitał pracujący'!L37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((M68/M15)*dni,0),'Kapitał pracujący'!M37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((N68/N15)*dni,0),'Kapitał pracujący'!N37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((O68/O15)*dni,0),'Kapitał pracujący'!O37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((P68/P15)*dni,0),'Kapitał pracujący'!P37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((Q68/Q15)*dni,0),'Kapitał pracujący'!Q37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((R68/R15)*dni,0),'Kapitał pracujący'!R37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((S68/S15)*dni,0),'Kapitał pracujący'!S37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((T68/T15)*dni,0),'Kapitał pracujący'!T37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((U68/U15)*dni,0),'Kapitał pracujący'!U37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((V68/V15)*dni,0),'Kapitał pracujący'!V37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((W68/W15)*dni,0),'Kapitał pracujący'!W37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((X68/X15)*dni,0),'Kapitał pracujący'!X37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((Y68/Y15)*dni,0),'Kapitał pracujący'!Y37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((Z68/Z15)*dni,0),'Kapitał pracujący'!Z37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((AA68/AA15)*dni,0),'Kapitał pracujący'!AA37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((AB68/AB15)*dni,0),'Kapitał pracujący'!AB37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((AC68/AC15)*dni,0),'Kapitał pracujący'!AC37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((AD68/AD15)*dni,0),'Kapitał pracujący'!AD37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$160=1,ROUND((AE68/AE15)*dni,0),'Kapitał pracujący'!AE37),\"bd.\")","v":"bd."}]
[null,"  3. cykl rotacji zobowiązań",null,null,null,null,{"$f":"IFERROR(ROUND((G88/G20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((H88/H20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((I88/I20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((J88/J20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((K88/K20)*dni,0),'Kapitał pracujący'!K52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((L88/L20)*dni,0),'Kapitał pracujący'!L52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((M88/M20)*dni,0),'Kapitał pracujący'!M52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((N88/N20)*dni,0),'Kapitał pracujący'!N52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((O88/O20)*dni,0),'Kapitał pracujący'!O52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((P88/P20)*dni,0),'Kapitał pracujący'!P52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((Q88/Q20)*dni,0),'Kapitał pracujący'!Q52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((R88/R20)*dni,0),'Kapitał pracujący'!R52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((S88/S20)*dni,0),'Kapitał pracujący'!S52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((T88/T20)*dni,0),'Kapitał pracujący'!T52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((U88/U20)*dni,0),'Kapitał pracujący'!U52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((V88/V20)*dni,0),'Kapitał pracujący'!V52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((W88/W20)*dni,0),'Kapitał pracujący'!W52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((X88/X20)*dni,0),'Kapitał pracujący'!X52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((Y88/Y20)*dni,0),'Kapitał pracujący'!Y52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((Z88/Z20)*dni,0),'Kapitał pracujący'!Z52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((AA88/AA20)*dni,0),'Kapitał pracujący'!AA52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((AB88/AB20)*dni,0),'Kapitał pracujący'!AB52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((AC88/AC20)*dni,0),'Kapitał pracujący'!AC52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((AD88/AD20)*dni,0),'Kapitał pracujący'!AD52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$161=1,ROUND((AE88/AE20)*dni,0),'Kapitał pracujący'!AE52),\"bd.\")","v":"bd."}]
[]
[null,"V. Dodatkowe wskaźniki (przedsiębiorstwa inne niż MSP)"]
[null,"  1. księgowy stosunek kapitału obcego do kapitału własnego","<=1,0",">7,5",null,null,{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(G82/G76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(H82/H76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(I82/I76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(J82/J76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(K82/K76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(L82/L76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(M82/M76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(N82/N76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(O82/O76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(P82/P76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(Q82/Q76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(R82/R76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(S82/S76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(T82/T76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(U82/U76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(V82/V76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(W82/W76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(X82/X76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(Y82/Y76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(Z82/Z76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AA82/AA76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AB82/AB76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AC82/AC76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AD82/AD76,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AE82/AE76,1),\"bd.\"))","v":"bd."}]
[null,"  2. wskaźnik relacji pokrycia odsetek do EBITDA",">=3,0","<1,0",null,null,{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((G33+G21)/G36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((H33+H21)/H36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((I33+I21)/I36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((J33+J21)/J36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((K33+K21)/K36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((L33+L21)/L36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((M33+M21)/M36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((N33+N21)/N36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((O33+O21)/O36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((P33+P21)/P36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((Q33+Q21)/Q36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((R33+R21)/R36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((S33+S21)/S36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((T33+T21)/T36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((U33+U21)/U36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((V33+V21)/V36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((W33+W21)/W36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((X33+X21)/X36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((Y33+Y21)/Y36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((Z33+Z21)/Z36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AA33+AA21)/AA36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AB33+AB21)/AB36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AC33+AC21)/AC36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AD33+AD21)/AD36,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AE33+AE21)/AE36,1),\"bd.\"))","v":"bd."}]
[]
[]
[]
[]
[null,"Projekt",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Rachunek zysków i strat"]
[null,"A. Przychody netto ze sprzedaży ","RP",null,null,null,null,null,null,null,{"$f":"SUM(K160:K163)","v":0},{"$f":"SUM(L160:L163)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X160:X163)","v":0},{"$f":"SUM(Y160:Y163)","v":0},0,0,{"$f":"SUM(AB160:AB163)","v":0},0,0,0]
[null," I. Przychody netto ze sprzedaży produktów ",null,null,null,null,null,null,null,null,{"$f":"Przychody!K241","v":0},{"$f":"Przychody!L241","v":0},{"$f":"Przychody!M241","v":0},{"$f":"Przychody!N241","v":0},{"$f":"Przychody!O241","v":0},{"$f":"Przychody!P241","v":0},{"$f":"Przychody!Q241","v":0},{"$f":"Przychody!R241","v":0},{"$f":"Przychody!S241","v":0},{"$f":"Przychody!T241","v":0},{"$f":"Przychody!U241","v":0},{"$f":"Przychody!V241","v":0},{"$f":"Przychody!W241","v":0},{"$f":"Przychody!X241","v":0},{"$f":"Przychody!Y241","v":0},{"$f":"Przychody!Z241","v":0},{"$f":"Przychody!AA241","v":0},{"$f":"Przychody!AB241","v":0},{"$f":"Przychody!AC241","v":0},{"$f":"Przychody!AD241","v":0},{"$f":"Przychody!AE241","v":0}]
[null," II. Zmiana stanu produktów ([+] zwiększenie / [-] zmniejszenie)",null,null,null,null,null,null,null,null,{"$f":"Przychody!K242","v":0},{"$f":"Przychody!L242","v":0},{"$f":"Przychody!M242","v":0},{"$f":"Przychody!N242","v":0},{"$f":"Przychody!O242","v":0},{"$f":"Przychody!P242","v":0},{"$f":"Przychody!Q242","v":0},{"$f":"Przychody!R242","v":0},{"$f":"Przychody!S242","v":0},{"$f":"Przychody!T242","v":0},{"$f":"Przychody!U242","v":0},{"$f":"Przychody!V242","v":0},{"$f":"Przychody!W242","v":0},{"$f":"Przychody!X242","v":0},{"$f":"Przychody!Y242","v":0},{"$f":"Przychody!Z242","v":0},{"$f":"Przychody!AA242","v":0},{"$f":"Przychody!AB242","v":0},{"$f":"Przychody!AC242","v":0},{"$f":"Przychody!AD242","v":0},{"$f":"Przychody!AE242","v":0}]
[null," III. Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"Przychody!K243","v":0},{"$f":"Przychody!L243","v":0},{"$f":"Przychody!M243","v":0},{"$f":"Przychody!N243","v":0},{"$f":"Przychody!O243","v":0},{"$f":"Przychody!P243","v":0},{"$f":"Przychody!Q243","v":0},{"$f":"Przychody!R243","v":0},{"$f":"Przychody!S243","v":0},{"$f":"Przychody!T243","v":0},{"$f":"Przychody!U243","v":0},{"$f":"Przychody!V243","v":0},{"$f":"Przychody!W243","v":0},{"$f":"Przychody!X243","v":0},{"$f":"Przychody!Y243","v":0},{"$f":"Przychody!Z243","v":0},{"$f":"Przychody!AA243","v":0},{"$f":"Przychody!AB243","v":0},{"$f":"Przychody!AC243","v":0},{"$f":"Przychody!AD243","v":0},{"$f":"Przychody!AE243","v":0}]
[null," IV. Przychody netto ze sprzedaży towarów i materiałów ",null,null,null,null,null,null,null,null,{"$f":"Przychody!K244","v":0},{"$f":"Przychody!L244","v":0},{"$f":"Przychody!M244","v":0},{"$f":"Przychody!N244","v":0},{"$f":"Przychody!O244","v":0},{"$f":"Przychody!P244","v":0},{"$f":"Przychody!Q244","v":0},{"$f":"Przychody!R244","v":0},{"$f":"Przychody!S244","v":0},{"$f":"Przychody!T244","v":0},{"$f":"Przychody!U244","v":0},{"$f":"Przychody!V244","v":0},{"$f":"Przychody!W244","v":0},{"$f":"Przychody!X244","v":0},{"$f":"Przychody!Y244","v":0},{"$f":"Przychody!Z244","v":0},{"$f":"Przychody!AA244","v":0},{"$f":"Przychody!AB244","v":0},{"$f":"Przychody!AC244","v":0},{"$f":"Przychody!AD244","v":0},{"$f":"Przychody!AE244","v":0}]
[null,"B. Koszty działalności operacyjnej","RKDO",null,null,null,null,null,null,null,{"$f":"SUM(K165:K172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X165:X172)","v":0},{"$f":"SUM(Y165:Y172)","v":0},0,0,{"$f":"SUM(AB165:AB172)","v":0},0,0,0]
[null," I. Amortyzacja","RKDOA",null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K847","v":0},{"$f":"'Środki trwałe'!L847","v":0},{"$f":"'Środki trwałe'!M847","v":0},{"$f":"'Środki trwałe'!N847","v":0},{"$f":"'Środki trwałe'!O847","v":0},{"$f":"'Środki trwałe'!P847","v":0},{"$f":"'Środki trwałe'!Q847","v":0},{"$f":"'Środki trwałe'!R847","v":0},{"$f":"'Środki trwałe'!S847","v":0},{"$f":"'Środki trwałe'!T847","v":0},{"$f":"'Środki trwałe'!U847","v":0},{"$f":"'Środki trwałe'!V847","v":0},{"$f":"'Środki trwałe'!W847","v":0},{"$f":"'Środki trwałe'!X847","v":0},{"$f":"'Środki trwałe'!Y847","v":0},{"$f":"'Środki trwałe'!Z847","v":0},{"$f":"'Środki trwałe'!AA847","v":0},{"$f":"'Środki trwałe'!AB847","v":0},{"$f":"'Środki trwałe'!AC847","v":0},{"$f":"'Środki trwałe'!AD847","v":0},{"$f":"'Środki trwałe'!AE847","v":0}]
[null," II. Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K618","v":0},{"$f":"'Koszty operacyjne'!L618","v":0},{"$f":"'Koszty operacyjne'!M618","v":0},{"$f":"'Koszty operacyjne'!N618","v":0},{"$f":"'Koszty operacyjne'!O618","v":0},{"$f":"'Koszty operacyjne'!P618","v":0},{"$f":"'Koszty operacyjne'!Q618","v":0},{"$f":"'Koszty operacyjne'!R618","v":0},{"$f":"'Koszty operacyjne'!S618","v":0},{"$f":"'Koszty operacyjne'!T618","v":0},{"$f":"'Koszty operacyjne'!U618","v":0},{"$f":"'Koszty operacyjne'!V618","v":0},{"$f":"'Koszty operacyjne'!W618","v":0},{"$f":"'Koszty operacyjne'!X618","v":0},{"$f":"'Koszty operacyjne'!Y618","v":0},{"$f":"'Koszty operacyjne'!Z618","v":0},{"$f":"'Koszty operacyjne'!AA618","v":0},{"$f":"'Koszty operacyjne'!AB618","v":0},{"$f":"'Koszty operacyjne'!AB618","v":0},{"$f":"'Koszty operacyjne'!AC618","v":0},{"$f":"'Koszty operacyjne'!AD618","v":0}]
[null," III. Usługi obce",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K619","v":0},{"$f":"'Koszty operacyjne'!L619","v":0},{"$f":"'Koszty operacyjne'!M619","v":0},{"$f":"'Koszty operacyjne'!N619","v":0},{"$f":"'Koszty operacyjne'!O619","v":0},{"$f":"'Koszty operacyjne'!P619","v":0},{"$f":"'Koszty operacyjne'!Q619","v":0},{"$f":"'Koszty operacyjne'!R619","v":0},{"$f":"'Koszty operacyjne'!S619","v":0},{"$f":"'Koszty operacyjne'!T619","v":0},{"$f":"'Koszty operacyjne'!U619","v":0},{"$f":"'Koszty operacyjne'!V619","v":0},{"$f":"'Koszty operacyjne'!W619","v":0},{"$f":"'Koszty operacyjne'!X619","v":0},{"$f":"'Koszty operacyjne'!Y619","v":0},{"$f":"'Koszty operacyjne'!Z619","v":0},{"$f":"'Koszty operacyjne'!AA619","v":0},{"$f":"'Koszty operacyjne'!AB619","v":0},{"$f":"'Koszty operacyjne'!AB619","v":0},{"$f":"'Koszty operacyjne'!AC619","v":0},{"$f":"'Koszty operacyjne'!AD619","v":0}]
[null," IV. Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K620","v":0},{"$f":"'Koszty operacyjne'!L620","v":0},{"$f":"'Koszty operacyjne'!M620","v":0},{"$f":"'Koszty operacyjne'!N620","v":0},{"$f":"'Koszty operacyjne'!O620","v":0},{"$f":"'Koszty operacyjne'!P620","v":0},{"$f":"'Koszty operacyjne'!Q620","v":0},{"$f":"'Koszty operacyjne'!R620","v":0},{"$f":"'Koszty operacyjne'!S620","v":0},{"$f":"'Koszty operacyjne'!T620","v":0},{"$f":"'Koszty operacyjne'!U620","v":0},{"$f":"'Koszty operacyjne'!V620","v":0},{"$f":"'Koszty operacyjne'!W620","v":0},{"$f":"'Koszty operacyjne'!X620","v":0},{"$f":"'Koszty operacyjne'!Y620","v":0},{"$f":"'Koszty operacyjne'!Z620","v":0},{"$f":"'Koszty operacyjne'!AA620","v":0},{"$f":"'Koszty operacyjne'!AB620","v":0},{"$f":"'Koszty operacyjne'!AB620","v":0},{"$f":"'Koszty operacyjne'!AC620","v":0},{"$f":"'Koszty operacyjne'!AD620","v":0}]
[null," V. Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K621","v":0},{"$f":"'Koszty operacyjne'!L621","v":0},{"$f":"'Koszty operacyjne'!M621","v":0},{"$f":"'Koszty operacyjne'!N621","v":0},{"$f":"'Koszty operacyjne'!O621","v":0},{"$f":"'Koszty operacyjne'!P621","v":0},{"$f":"'Koszty operacyjne'!Q621","v":0},{"$f":"'Koszty operacyjne'!R621","v":0},{"$f":"'Koszty operacyjne'!S621","v":0},{"$f":"'Koszty operacyjne'!T621","v":0},{"$f":"'Koszty operacyjne'!U621","v":0},{"$f":"'Koszty operacyjne'!V621","v":0},{"$f":"'Koszty operacyjne'!W621","v":0},{"$f":"'Koszty operacyjne'!X621","v":0},{"$f":"'Koszty operacyjne'!Y621","v":0},{"$f":"'Koszty operacyjne'!Z621","v":0},{"$f":"'Koszty operacyjne'!AA621","v":0},{"$f":"'Koszty operacyjne'!AB621","v":0},{"$f":"'Koszty operacyjne'!AB621","v":0},{"$f":"'Koszty operacyjne'!AC621","v":0},{"$f":"'Koszty operacyjne'!AD621","v":0}]
[null," VI. Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K622","v":0},{"$f":"'Koszty operacyjne'!L622","v":0},{"$f":"'Koszty operacyjne'!M622","v":0},{"$f":"'Koszty operacyjne'!N622","v":0},{"$f":"'Koszty operacyjne'!O622","v":0},{"$f":"'Koszty operacyjne'!P622","v":0},{"$f":"'Koszty operacyjne'!Q622","v":0},{"$f":"'Koszty operacyjne'!R622","v":0},{"$f":"'Koszty operacyjne'!S622","v":0},{"$f":"'Koszty operacyjne'!T622","v":0},{"$f":"'Koszty operacyjne'!U622","v":0},{"$f":"'Koszty operacyjne'!V622","v":0},{"$f":"'Koszty operacyjne'!W622","v":0},{"$f":"'Koszty operacyjne'!X622","v":0},{"$f":"'Koszty operacyjne'!Y622","v":0},{"$f":"'Koszty operacyjne'!Z622","v":0},{"$f":"'Koszty operacyjne'!AA622","v":0},{"$f":"'Koszty operacyjne'!AB622","v":0},{"$f":"'Koszty operacyjne'!AB622","v":0},{"$f":"'Koszty operacyjne'!AC622","v":0},{"$f":"'Koszty operacyjne'!AD622","v":0}]
[null," VII. Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K623","v":0},{"$f":"'Koszty operacyjne'!L623","v":0},{"$f":"'Koszty operacyjne'!M623","v":0},{"$f":"'Koszty operacyjne'!N623","v":0},{"$f":"'Koszty operacyjne'!O623","v":0},{"$f":"'Koszty operacyjne'!P623","v":0},{"$f":"'Koszty operacyjne'!Q623","v":0},{"$f":"'Koszty operacyjne'!R623","v":0},{"$f":"'Koszty operacyjne'!S623","v":0},{"$f":"'Koszty operacyjne'!T623","v":0},{"$f":"'Koszty operacyjne'!U623","v":0},{"$f":"'Koszty operacyjne'!V623","v":0},{"$f":"'Koszty operacyjne'!W623","v":0},{"$f":"'Koszty operacyjne'!X623","v":0},{"$f":"'Koszty operacyjne'!Y623","v":0},{"$f":"'Koszty operacyjne'!Z623","v":0},{"$f":"'Koszty operacyjne'!AA623","v":0},{"$f":"'Koszty operacyjne'!AB623","v":0},{"$f":"'Koszty operacyjne'!AB623","v":0},{"$f":"'Koszty operacyjne'!AC623","v":0},{"$f":"'Koszty operacyjne'!AD623","v":0}]
[null," VIII. Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K624","v":0},{"$f":"'Koszty operacyjne'!L624","v":0},{"$f":"'Koszty operacyjne'!M624","v":0},{"$f":"'Koszty operacyjne'!N624","v":0},{"$f":"'Koszty operacyjne'!O624","v":0},{"$f":"'Koszty operacyjne'!P624","v":0},{"$f":"'Koszty operacyjne'!Q624","v":0},{"$f":"'Koszty operacyjne'!R624","v":0},{"$f":"'Koszty operacyjne'!S624","v":0},{"$f":"'Koszty operacyjne'!T624","v":0},{"$f":"'Koszty operacyjne'!U624","v":0},{"$f":"'Koszty operacyjne'!V624","v":0},{"$f":"'Koszty operacyjne'!W624","v":0},{"$f":"'Koszty operacyjne'!X624","v":0},{"$f":"'Koszty operacyjne'!Y624","v":0},{"$f":"'Koszty operacyjne'!Z624","v":0},{"$f":"'Koszty operacyjne'!AA624","v":0},{"$f":"'Koszty operacyjne'!AB624","v":0},{"$f":"'Koszty operacyjne'!AB624","v":0},{"$f":"'Koszty operacyjne'!AC624","v":0},{"$f":"'Koszty operacyjne'!AD624","v":0}]
[null,"C. Zysk (strata) ze sprzedaży",null,null,null,null,null,null,null,null,{"$f":"K159-K164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X159-X164","v":0},{"$f":"Y159-Y164","v":0},0,0,{"$f":"AB159-AB164","v":0},0,0,0]
[null,"D. Pozostałe przychody operacyjne",null,null,null,null,null,null,null,null,{"$f":"Przychody!K247","v":0},{"$f":"Przychody!L247","v":0},{"$f":"Przychody!M247","v":0},{"$f":"Przychody!N247","v":0},{"$f":"Przychody!O247","v":0},{"$f":"Przychody!P247","v":0},{"$f":"Przychody!Q247","v":0},{"$f":"Przychody!R247","v":0},{"$f":"Przychody!S247","v":0},{"$f":"Przychody!T247","v":0},{"$f":"Przychody!U247","v":0},{"$f":"Przychody!V247","v":0},{"$f":"Przychody!W247","v":0},{"$f":"Przychody!X247","v":0},{"$f":"Przychody!Y247","v":0},{"$f":"Przychody!Z247","v":0},{"$f":"Przychody!AA247","v":0},{"$f":"Przychody!AB247","v":0},{"$f":"Przychody!AC247","v":0},{"$f":"Przychody!AD247","v":0},{"$f":"Przychody!AE247","v":0}]
[null,"  w tym dotacja",null,null,null,null,null,null,null,null,{"$f":"ROUND('Rozliczenie dotacji'!K314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!L314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!M314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!N314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!O314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!P314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!Q314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!R314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!S314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!T314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!U314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!V314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!W314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!X314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!Y314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!Z314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!AA314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!AB314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!AC314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!AD314,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!AE314,0)","v":0}]
[null,"E. Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K625","v":0},{"$f":"'Koszty operacyjne'!L625","v":0},{"$f":"'Koszty operacyjne'!M625","v":0},{"$f":"'Koszty operacyjne'!N625","v":0},{"$f":"'Koszty operacyjne'!O625","v":0},{"$f":"'Koszty operacyjne'!P625","v":0},{"$f":"'Koszty operacyjne'!Q625","v":0},{"$f":"'Koszty operacyjne'!R625","v":0},{"$f":"'Koszty operacyjne'!S625","v":0},{"$f":"'Koszty operacyjne'!T625","v":0},{"$f":"'Koszty operacyjne'!U625","v":0},{"$f":"'Koszty operacyjne'!V625","v":0},{"$f":"'Koszty operacyjne'!W625","v":0},{"$f":"'Koszty operacyjne'!X625","v":0},{"$f":"'Koszty operacyjne'!Y625","v":0},{"$f":"'Koszty operacyjne'!Z625","v":0},{"$f":"'Koszty operacyjne'!AA625","v":0},{"$f":"'Koszty operacyjne'!AB625","v":0},{"$f":"'Koszty operacyjne'!AB625","v":0},{"$f":"'Koszty operacyjne'!AC625","v":0},{"$f":"'Koszty operacyjne'!AD625","v":0}]
[null,"F. Zysk (strata) z działalności operacyjnej ","EBIT",null,null,null,null,null,null,null,{"$f":"K173+K174-K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X173+X174-X176","v":0},{"$f":"Y173+Y174-Y176","v":0},0,0,{"$f":"AB173+AB174-AB176","v":0},0,0,0]
[null,"G. Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"Przychody!K248","v":0},{"$f":"Przychody!L248","v":0},{"$f":"Przychody!M248","v":0},{"$f":"Przychody!N248","v":0},{"$f":"Przychody!O248","v":0},{"$f":"Przychody!P248","v":0},{"$f":"Przychody!Q248","v":0},{"$f":"Przychody!R248","v":0},{"$f":"Przychody!S248","v":0},{"$f":"Przychody!T248","v":0},{"$f":"Przychody!U248","v":0},{"$f":"Przychody!V248","v":0},{"$f":"Przychody!W248","v":0},{"$f":"Przychody!X248","v":0},{"$f":"Przychody!Y248","v":0},{"$f":"Przychody!Z248","v":0},{"$f":"Przychody!AA248","v":0},{"$f":"Przychody!AB248","v":0},{"$f":"Przychody!AC248","v":0},{"$f":"Przychody!AD248","v":0},{"$f":"Przychody!AE248","v":0}]
[null,"H. Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND('Koszty operacyjne'!K626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!L626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!M626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!N626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!O626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!P626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Q626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!R626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!S626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!T626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!U626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!V626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!W626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!X626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Y626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Z626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AA626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AB626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AB626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AC626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AD626,0)","v":0}]
[null,"  w tym odsetki","RKFO",null,null,null,null,null,null,null,{"$f":"ROUND('Koszty operacyjne'!K595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!L595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!M595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!N595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!O595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!P595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Q595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!R595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!S595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!T595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!U595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!V595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!W595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!X595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Y595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Z595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AA595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AB595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AB595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AC595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AD595,0)","v":0}]
[null,"I. Zysk (strata) na działalności gospodarczej",null,null,null,null,null,null,null,null,{"$f":"K177+K178-K179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X177+X178-X179","v":0},{"$f":"Y177+Y178-Y179","v":0},0,0,{"$f":"AB177+AB178-AB179","v":0},0,0,0]
[null,"J. Wynik zdarzeń nadzwyczajnych",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"K. Zysk (strata) brutto",null,null,null,null,null,null,null,null,{"$f":"K181+K182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X181+X182","v":0},{"$f":"Y181+Y182","v":0},0,0,{"$f":"AB181+AB182","v":0},0,0,0]
[null,"L. Podatek dochodowy",null,"podatek",null,null,null,null,null,null,{"$f":"IF(K183<=0,0,ROUND(K183*CIT,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X183<=0,0,ROUND(X183*CIT,0))","v":0},{"$f":"IF(Y183<=0,0,ROUND(Y183*CIT,0))","v":0},0,0,{"$f":"IF(AB183<=0,0,ROUND(AB183*CIT,0))","v":0},0,0,0]
[null,"M. Pozostałe obowiązkowe zmniejszenia zysku (zwiększenia straty)",null,"podatek",null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"N. Zysk (strata) netto ",null,null,null,null,null,null,null,null,{"$f":"K183-K184-K185","v":0},{"$f":"L183-L184-L185","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X183-X184-X185","v":0},{"$f":"Y183-Y184-Y185","v":0},0,0,{"$f":"AB183-AB184-AB185","v":0},0,0,0]
[]
[]
[null,"Bilans"]
[null,"Aktywa",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"A. Aktywa trwałe",null,null,null,null,null,null,null,null,{"$f":"K192+K197+K206+K207+K208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X192+X197+X206+X207+X208","v":0},{"$f":"Y192+Y197+Y206+Y207+Y208","v":0},0,0,{"$f":"AB192+AB197+AB206+AB207+AB208","v":0},0,0,0]
[null," I. Wartości niematerialne i prawne ",null,null,null,null,null,null,null,null,{"$f":"SUM(K193:K196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X193:X196)","v":0},{"$f":"SUM(Y193:Y196)","v":0},0,0,{"$f":"SUM(AB193:AB196)","v":0},0,0,0]
[null,"  1. Koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AB835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AC835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AD835,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AE835,0)","v":0}]
[null,"  2. Wartość firmy",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"  3. Inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AB836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AC836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AD836,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AE836,0)","v":0}]
[null,"  4. Zaliczki na wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null," II. Rzeczowe aktywa trwałe ",null,null,null,null,null,null,null,null,{"$f":"SUM(K198+K204+K205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X198+X204+X205)","v":0},{"$f":"SUM(Y198+Y204+Y205)","v":0},0,0,{"$f":"SUM(AB198+AB204+AB205)","v":0},0,0,0]
[null,"  1. Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"SUM(K199:K203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X199:X203)","v":0},{"$f":"SUM(Y199:Y203)","v":0},0,0,{"$f":"SUM(AB199:AB203)","v":0},0,0,0]
[null,"   a) grunty (w tym prawo użytkowania wieczystego gruntu) ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AB838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AC838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AD838,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AE838,0)","v":0}]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AB839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AC839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AD839,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AE839,0)","v":0}]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AB840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AC840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AD840,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AE840,0)","v":0}]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AB841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AC841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AD841,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AE841,0)","v":0}]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AB842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AC842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AD842,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AE842,0)","v":0}]
[null,"  2. Środki trwałe w budowie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AB845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AC845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AD845,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AE845,0)","v":0}]
[null,"  3. Zaliczki na środki trwałe w budowie",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," III. Należności długoterminowe",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," IV. Inwestycje długoterminowe",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," V. Długoterminowe rozliczenia międzyokresowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!K935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!L935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!M935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!N935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!O935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!P935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!Q935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!R935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!S935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!T935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!U935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!V935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!W935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!X935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!Y935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!Z935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!AA935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!AB935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!AB935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!AC935,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!AD935,0),0)","v":0}]
[null,"B. Aktywa obrotowe","BAO",null,null,null,null,null,null,null,{"$f":"K210+K211+K213+K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X210+X211+X213+X216","v":0},{"$f":"Y210+Y211+Y213+Y216","v":0},0,0,{"$f":"AB210+AB211+AB213+AB216","v":0},0,0,0]
[null," I. Zapasy ","BAOZ",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!K71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!L71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!M71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!N71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!O71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!P71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Q71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!R71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!S71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!T71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!U71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!V71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!W71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!X71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Y71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Z71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AA71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AB71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AC71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AD71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AE71,0)","v":0}]
[null," II. Należności krótkoterminowe ",null,null,null,null,null,null,null,null,{"$f":"K212","v":0},{"$f":"L212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  1. należności z tytułu dostaw i usług","BAONDU",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!K80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!L80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!M80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!N80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!O80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!P80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Q80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!R80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!S80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!T80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!U80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!V80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!W80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!X80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Y80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Z80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AA80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AB80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AC80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AD80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AE80,0)","v":0}]
[null," III. Inwestycje krótkoterminowe",null,null,null,null,null,null,null,null,{"$f":"K214+K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X214+X215","v":0},{"$f":"Y214+Y215","v":0},0,0,{"$f":"AB214+AB215","v":0},0,0,0]
[null,"  1. środki pieniężne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K267-K215,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,L267-L215,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X267-X215,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y267-Y215,0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,AB267-AB215,0)","v":0},0,0,0]
[null,"  2. pozostałe inwestycje krótkoterminowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!L101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!M101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!N101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!O101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!P101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Q101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!R101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!S101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!T101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!U101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!V101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!W101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!X101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Y101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Z101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AA101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AB101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AC101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AD101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AE101,0)","v":0}]
[null,"IV. Krótkoterminowe rozliczenia międzyokresowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!K936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!L936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!M936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!N936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!O936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!P936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!Q936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!R936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!S936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!T936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!U936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!V936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!W936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!X936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!Y936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!Z936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!AA936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!AB936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!AB936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!AC936,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!AD936,0),0)","v":0}]
[null,"Aktywa razem",null,null,null,null,null,null,null,null,{"$f":"K209+K191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X209+X191","v":0},{"$f":"Y209+Y191","v":0},0,0,{"$f":"AB209+AB191","v":0},0,0,0]
[]
[null,"Pasywa ",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"C. Kapitał własny","BKW",null,null,null,null,null,null,null,{"$f":"SUM(K221:K225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X221:X225)","v":0},{"$f":"SUM(Y221:Y225)","v":0},0,0,{"$f":"SUM(AB221:AB225)","v":0},0,0,0]
[null," I. Kapitał podstawowy",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!L75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!M75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!N75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!O75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!P75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Q75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!R75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!S75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!T75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!U75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!V75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!W75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!X75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Y75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Z75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AA75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AB75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AC75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AD75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AE75,0)","v":0}]
[null," Ia. Środki własne na finansowanie Projektu",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!L81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!M81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!N81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!O81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!P81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Q81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!R81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!S81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!T81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!U81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!V81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!W81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!X81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Y81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Z81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AA81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AB81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AC81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AD81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AE81,0)","v":0}]
[null," II. Pozostały kapitał (zapasowy + rezerwowy+z aktualizacji wyceny)",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null," III. Zysk (strata) z okresów poprzednich",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!L87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!M87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!N87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!O87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!P87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Q87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!R87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!S87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!T87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!U87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!V87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!W87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!X87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Y87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Z87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AA87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AB87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AC87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AD87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AE87,0)","v":0}]
[null," IV. Zysk (strata) netto",null,null,null,null,null,null,null,null,{"$f":"K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X186","v":0},{"$f":"Y186","v":0},0,0,{"$f":"AB186","v":0},0,0,0]
[null,"B. Zobowiązania i rezerwy na zobowiązania ","BZIR",null,null,null,null,null,null,null,{"$f":"K227+K228+K231+K235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X227+X228+X231+X235","v":0},{"$f":"Y227+Y228+Y231+Y235","v":0},0,0,{"$f":"AB227+AB228+AB231+AB235","v":0},0,0,0]
[null," I. Rezerwy na zobowiązania ",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null," II. Zobowiązania długoterminowe ",null,null,null,null,null,null,null,null,{"$f":"SUM(K229:K230)","v":0},{"$f":"SUM(L229:L230)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X229:X230)","v":0},{"$f":"SUM(Y229:Y230)","v":0},0,0,{"$f":"SUM(AB229:AB230)","v":0},0,0,0]
[null,"  1. Kredyty i pożyczki",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!K110+Finansowanie!K120-Finansowanie!L108-Finansowanie!L118)<0,0,Finansowanie!K110+Finansowanie!K120-Finansowanie!L108-Finansowanie!L118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!L110+Finansowanie!L120-Finansowanie!M108-Finansowanie!M118)<0,0,Finansowanie!L110+Finansowanie!L120-Finansowanie!M108-Finansowanie!M118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!M110+Finansowanie!M120-Finansowanie!N108-Finansowanie!N118)<0,0,Finansowanie!M110+Finansowanie!M120-Finansowanie!N108-Finansowanie!N118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!N110+Finansowanie!N120-Finansowanie!O108-Finansowanie!O118)<0,0,Finansowanie!N110+Finansowanie!N120-Finansowanie!O108-Finansowanie!O118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!O110+Finansowanie!O120-Finansowanie!P108-Finansowanie!P118)<0,0,Finansowanie!O110+Finansowanie!O120-Finansowanie!P108-Finansowanie!P118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!P110+Finansowanie!P120-Finansowanie!Q108-Finansowanie!Q118)<0,0,Finansowanie!P110+Finansowanie!P120-Finansowanie!Q108-Finansowanie!Q118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!Q110+Finansowanie!Q120-Finansowanie!R108-Finansowanie!R118)<0,0,Finansowanie!Q110+Finansowanie!Q120-Finansowanie!R108-Finansowanie!R118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!R110+Finansowanie!R120-Finansowanie!S108-Finansowanie!S118)<0,0,Finansowanie!R110+Finansowanie!R120-Finansowanie!S108-Finansowanie!S118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!S110+Finansowanie!S120-Finansowanie!T108-Finansowanie!T118)<0,0,Finansowanie!S110+Finansowanie!S120-Finansowanie!T108-Finansowanie!T118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!T110+Finansowanie!T120-Finansowanie!U108-Finansowanie!U118)<0,0,Finansowanie!T110+Finansowanie!T120-Finansowanie!U108-Finansowanie!U118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!U110+Finansowanie!U120-Finansowanie!V108-Finansowanie!V118)<0,0,Finansowanie!U110+Finansowanie!U120-Finansowanie!V108-Finansowanie!V118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!V110+Finansowanie!V120-Finansowanie!W108-Finansowanie!W118)<0,0,Finansowanie!V110+Finansowanie!V120-Finansowanie!W108-Finansowanie!W118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!W110+Finansowanie!W120-Finansowanie!AE108-Finansowanie!AE118)<0,0,Finansowanie!W110+Finansowanie!W120-Finansowanie!AE108-Finansowanie!AE118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!X110+Finansowanie!X120-Finansowanie!AF108-Finansowanie!AF118)<0,0,Finansowanie!X110+Finansowanie!X120-Finansowanie!AF108-Finansowanie!AF118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!Y110+Finansowanie!Y120-Finansowanie!AG108-Finansowanie!AG118)<0,0,Finansowanie!Y110+Finansowanie!Y120-Finansowanie!AG108-Finansowanie!AG118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!Z110+Finansowanie!Z120-Finansowanie!AH108-Finansowanie!AH118)<0,0,Finansowanie!Z110+Finansowanie!Z120-Finansowanie!AH108-Finansowanie!AH118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!AA110+Finansowanie!AA120-Finansowanie!AI108-Finansowanie!AI118)<0,0,Finansowanie!AA110+Finansowanie!AA120-Finansowanie!AI108-Finansowanie!AI118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!AB110+Finansowanie!AB120-Finansowanie!AJ108-Finansowanie!AJ118)<0,0,Finansowanie!AB110+Finansowanie!AB120-Finansowanie!AJ108-Finansowanie!AJ118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!AC110+Finansowanie!AC120-Finansowanie!AK108-Finansowanie!AK118)<0,0,Finansowanie!AC110+Finansowanie!AC120-Finansowanie!AK108-Finansowanie!AK118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!AD110+Finansowanie!AD120-Finansowanie!AL108-Finansowanie!AL118)<0,0,Finansowanie!AD110+Finansowanie!AD120-Finansowanie!AL108-Finansowanie!AL118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!AE110+Finansowanie!AE120-Finansowanie!AM108-Finansowanie!AM118)<0,0,Finansowanie!AE110+Finansowanie!AE120-Finansowanie!AM108-Finansowanie!AM118),0)","v":0}]
[null,"  2. Pozostałe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!K138-Finansowanie!L137<0,0,Finansowanie!K138-Finansowanie!L137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!L138-Finansowanie!M137<0,0,Finansowanie!L138-Finansowanie!M137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!M138-Finansowanie!N137<0,0,Finansowanie!M138-Finansowanie!N137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!N138-Finansowanie!O137<0,0,Finansowanie!N138-Finansowanie!O137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!O138-Finansowanie!P137<0,0,Finansowanie!O138-Finansowanie!P137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!P138-Finansowanie!Q137<0,0,Finansowanie!P138-Finansowanie!Q137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Q138-Finansowanie!R137<0,0,Finansowanie!Q138-Finansowanie!R137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!R138-Finansowanie!S137<0,0,Finansowanie!R138-Finansowanie!S137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!S138-Finansowanie!T137<0,0,Finansowanie!S138-Finansowanie!T137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!T138-Finansowanie!U137<0,0,Finansowanie!T138-Finansowanie!U137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!U138-Finansowanie!V137<0,0,Finansowanie!U138-Finansowanie!V137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!V138-Finansowanie!W137<0,0,Finansowanie!V138-Finansowanie!W137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!W138-Finansowanie!AE137<0,0,Finansowanie!W138-Finansowanie!AE137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!X138-Finansowanie!AF137<0,0,Finansowanie!X138-Finansowanie!AF137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Y138-Finansowanie!AG137<0,0,Finansowanie!Y138-Finansowanie!AG137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Z138-Finansowanie!AH137<0,0,Finansowanie!Z138-Finansowanie!AH137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AA138-Finansowanie!AI137<0,0,Finansowanie!AA138-Finansowanie!AI137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AB138-Finansowanie!AJ137<0,0,Finansowanie!AB138-Finansowanie!AJ137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AC138-Finansowanie!AK137<0,0,Finansowanie!AC138-Finansowanie!AK137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AD138-Finansowanie!AL137<0,0,Finansowanie!AD138-Finansowanie!AL137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AE138-Finansowanie!AM137<0,0,Finansowanie!AE138-Finansowanie!AM137),0)","v":0}]
[null," III. Zobowiązania krótkoterminowe ",null,null,null,null,null,null,null,null,{"$f":"SUM(K232:K234)","v":0},{"$f":"SUM(L232:L234)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X232:X234)","v":0},{"$f":"SUM(Y232:Y234)","v":0},0,0,{"$f":"SUM(AB232:AB234)","v":0},0,0,0]
[null,"  1. Z tytułu dostaw i usług","BZKDU",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!K89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!L89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!M89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!N89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!O89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!P89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Q89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!R89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!S89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!T89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!U89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!V89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!W89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!X89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Y89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Z89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AA89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AB89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AC89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AD89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AE89,0)","v":0}]
[null,"  2. Kredyty i pożyczki",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!K130<0,0,Finansowanie!K130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!L130<0,0,Finansowanie!L130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!M130<0,0,Finansowanie!M130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!N130<0,0,Finansowanie!N130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!O130<0,0,Finansowanie!O130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!P130<0,0,Finansowanie!P130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Q130<0,0,Finansowanie!Q130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!R130<0,0,Finansowanie!R130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!S130<0,0,Finansowanie!S130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!T130<0,0,Finansowanie!T130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!U130<0,0,Finansowanie!U130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!V130<0,0,Finansowanie!V130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!W130<0,0,Finansowanie!W130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!X130<0,0,Finansowanie!X130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Y130<0,0,Finansowanie!Y130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Z130<0,0,Finansowanie!Z130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AA130<0,0,Finansowanie!AA130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AB130<0,0,Finansowanie!AB130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AC130<0,0,Finansowanie!AC130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AD130<0,0,Finansowanie!AD130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AE130<0,0,Finansowanie!AE130),0)","v":0}]
[null,"  3. Pozostałe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!K138<=0,Finansowanie!L137<0),0,Finansowanie!L137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!L138<=0,Finansowanie!M137<0),0,Finansowanie!M137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!M138<=0,Finansowanie!N137<0),0,Finansowanie!N137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!N138<=0,Finansowanie!O137<0),0,Finansowanie!O137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!O138<=0,Finansowanie!P137<0),0,Finansowanie!P137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!P138<=0,Finansowanie!Q137<0),0,Finansowanie!Q137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!Q138<=0,Finansowanie!R137<0),0,Finansowanie!R137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!R138<=0,Finansowanie!S137<0),0,Finansowanie!S137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!S138<=0,Finansowanie!T137<0),0,Finansowanie!T137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!T138<=0,Finansowanie!U137<0),0,Finansowanie!U137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!U138<=0,Finansowanie!V137<0),0,Finansowanie!V137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!V138<=0,Finansowanie!W137<0),0,Finansowanie!W137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!W138<=0,Finansowanie!AE137<0),0,Finansowanie!AE137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!X138<=0,Finansowanie!AF137<0),0,Finansowanie!AF137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!Y138<=0,Finansowanie!AG137<0),0,Finansowanie!AG137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!Z138<=0,Finansowanie!AH137<0),0,Finansowanie!AH137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!AA138<=0,Finansowanie!AI137<0),0,Finansowanie!AI137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!AB138<=0,Finansowanie!AJ137<0),0,Finansowanie!AJ137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!AC138<=0,Finansowanie!AK137<0),0,Finansowanie!AK137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!AD138<=0,Finansowanie!AL137<0),0,Finansowanie!AL137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!AE138<=0,Finansowanie!AM137<0),0,Finansowanie!AM137),0)","v":0}]
[null," IV. Rozliczenia międzyokresowe",null,null,null,null,null,null,null,null,{"$f":"K236+K237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X236+X237","v":0},{"$f":"Y236+Y237","v":0},0,0,{"$f":"AB236+AB237","v":0},0,0,0]
[null,"  1. Dotacje",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!K320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!L320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!M320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!N320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!O320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!P320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!Q320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!R320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!S320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!T320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!U320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!V320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!W320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!X320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!Y320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!Z320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!AA320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!AB320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!AC320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!AD320,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!AE320,0)","v":0}]
[null,"  2. Pozostałe",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"Pasywa razem",null,null,null,null,null,null,null,null,{"$f":"K226+K220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X226+X220","v":0},{"$f":"Y226+Y220","v":0},0,0,{"$f":"AB226+AB220","v":0},0,0,0]
[null,"sprawdzenie",null,null,null,null,null,null,null,null,{"$f":"K238=K217","v":true},true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"X238=X217","v":true},{"$f":"Y238=Y217","v":true},true,true,{"$f":"AB238=AB217","v":true},true,true,true]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K217-K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X217-X238","v":0},{"$f":"Y217-Y238","v":0},0,0,{"$f":"AB217-AB238","v":0},0,0,0]
[]
[null,"Rachunek przepływów pieniężnych",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"I. Przepływy środków pieniężnych z działalności operacyjnej",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K244:K250),0)","v":0},{"$f":"ROUND(SUM(L244:L250),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X244:X250),0)","v":0},{"$f":"ROUND(SUM(Y244:Y250),0)","v":0},0,0,{"$f":"ROUND(SUM(AB244:AB250),0)","v":0},0,0,0]
[null,"  1. Zysk (strata) netto ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X186,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y186,0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,AB186,0)","v":0},0,0,0]
[null,"  2. Amortyzacja ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X165,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y165,0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,AB165,0)","v":0},0,0,0]
[null,"  3. Zmiana stanu zapasów ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J210-K210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X210-Y210,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y210-Z210,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z210-AA210,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA210-AB210,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AB210-AC210,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AC210-AD210,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AD210-AE210,0)","v":0}]
[null,"  4. Zmiana stanu należności ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J211-K211,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  5. Zmiana stanu zobowiązań krótkoterminowych, z wyjątkiem pożyczek i kredytów ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,(K231-J231)-(K233-J233)-(K234-J234),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,(Y231-X231)-(Y233-X233)-(Y234-X234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Z231-Y231)-(Z233-Y233)-(Z234-Y234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AA231-Z231)-(AA233-Z233)-(AA234-Z234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AB231-AA231)-(AB233-AA233)-(AB234-AA234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AC231-AB231)-(AC233-AB233)-(AC234-AB234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AD231-AC231)-(AD233-AC233)-(AD234-AC234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AE231-AD231)-(AE233-AD233)-(AE234-AD234),0)","v":0}]
[null,"  6. Zmiana stanu rozliczeń międzyokresowych",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,(K235-I235)-K261,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(L235-K235)-L261,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,(Y235-X235)-Y261,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Z235-Y235)-Z261,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AA235-Z235)-AA261,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AB235-AA235)-AB261,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AC235-AB235)-AC261,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AD235-AC235)-AD261,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AE235-AD235)-AE261,0)","v":0}]
[null,"  7. Inne korekty ",null,null,null,null,null,null,null,null,{"$f":"-ROUND('Środki trwałe'!K3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!L3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!M3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!N3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!O3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!P3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!Q3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!R3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!S3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!T3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!U3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!V3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!W3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!X3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!Y3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!Z3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!AA3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!AB3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!AC3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!AD3489,0)","v":0},{"$f":"-ROUND('Środki trwałe'!AE3489,0)","v":0}]
[]
[null,"II. Przepływy środków pieniężnych z działalności inwestycyjnej",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K253:K254),0)","v":0},{"$f":"ROUND(SUM(L253:L254),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X253:X254),0)","v":0},{"$f":"ROUND(SUM(Y253:Y254),0)","v":0},0,0,{"$f":"ROUND(SUM(AB253:AB254),0)","v":0},0,0,0]
[null,"  1. Rzeczowe aktywa trwałe i WNiP",null,null,null,null,null,null,null,null,{"$f":"-'Środki trwałe'!K863","v":0},{"$f":"-'Środki trwałe'!L863","v":0},{"$f":"-'Środki trwałe'!M863","v":0},{"$f":"-'Środki trwałe'!N863","v":0},{"$f":"-'Środki trwałe'!O863","v":0},{"$f":"-'Środki trwałe'!P863","v":0},{"$f":"-'Środki trwałe'!Q863","v":0},{"$f":"-'Środki trwałe'!R863","v":0},{"$f":"-'Środki trwałe'!S863","v":0},{"$f":"-'Środki trwałe'!T863","v":0},{"$f":"-'Środki trwałe'!U863","v":0},{"$f":"-'Środki trwałe'!V863","v":0},{"$f":"-'Środki trwałe'!W863","v":0},{"$f":"-'Środki trwałe'!X863","v":0},{"$f":"-'Środki trwałe'!Y863","v":0},{"$f":"-'Środki trwałe'!Z863","v":0},{"$f":"-'Środki trwałe'!AA863","v":0},{"$f":"-'Środki trwałe'!AB863","v":0},{"$f":"-'Środki trwałe'!AC863","v":0},{"$f":"-'Środki trwałe'!AD863","v":0},{"$f":"-'Środki trwałe'!AE863","v":0}]
[null,"  2. Pozostałe aktywa trwałe ",null,null,null,null,null,null,null,null,{"$f":"-ROUND(K250,0)","v":0},{"$f":"-ROUND(L250,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"III. Przepływy środków pieniężnych z działalności finansowej",null,null,null,null,null,null,null,null,{"$f":"SUM(K257:K263)","v":0},{"$f":"SUM(L257:L263)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X257:X263)","v":0},{"$f":"SUM(Y257:Y263)","v":0},0,0,{"$f":"SUM(AB257:AB263)","v":0},0,0,0]
[null,"  1. Kredyty i pożyczki krótkoterminowe ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,(K233-I233),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(L233-K233),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,(Y233-X233),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Z233-Y233),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AA233-Z233),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AB233-AA233),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AC233-AB233),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AD233-AC233),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AE233-AD233),0)","v":0}]
[null,"  2. Kredyty i pożyczki długoterminowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K229-I229,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,L229-K229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,Y229-X229,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z229-Y229,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA229-Z229,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AB229-AA229,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AC229-AB229,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AD229-AC229,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AE229-AD229,0)","v":0}]
[null,"  3. Dywidendy",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!K86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!L86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!M86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!N86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!O86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!P86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!Q86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!R86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!S86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!T86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!U86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!V86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!W86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!X86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!Y86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!Z86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!AA86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!AB86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!AC86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!AD86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!AE86,0)","v":0}]
[null,"  4. Dopłaty do kapitału własnego",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!L74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!M74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!N74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!O74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!P74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Q74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!R74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!S74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!T74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!U74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!V74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!W74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!X74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Y74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Z74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AA74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AB74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AC74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AD74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AE74,0)","v":0}]
[null,"  5. Dotacje",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!K70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!L70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!M70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!N70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!O70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!P70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!Q70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!R70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!S70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!T70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!U70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!V70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!W70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!X70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!Y70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!Z70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!AA70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!AB70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!AC70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!AD70,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Opłacalność!AE70,0)","v":0}]
[null,"  6. Pozostałe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!K138<0,0,Finansowanie!K136-Finansowanie!K137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!L138<0,0,Finansowanie!L136-Finansowanie!L137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!M138<0,0,Finansowanie!M136-Finansowanie!M137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!N138<0,0,Finansowanie!N136-Finansowanie!N137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!O138<0,0,Finansowanie!O136-Finansowanie!O137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!P138<0,0,Finansowanie!P136-Finansowanie!P137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Q138<0,0,Finansowanie!Q136-Finansowanie!Q137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!R138<0,0,Finansowanie!R136-Finansowanie!R137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!S138<0,0,Finansowanie!S136-Finansowanie!S137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!T138<0,0,Finansowanie!T136-Finansowanie!T137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!U138<0,0,Finansowanie!U136-Finansowanie!U137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!V138<0,0,Finansowanie!V136-Finansowanie!V137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!W138<0,0,Finansowanie!W136-Finansowanie!W137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!X138<0,0,Finansowanie!X136-Finansowanie!X137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Y138<0,0,Finansowanie!Y136-Finansowanie!Y137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Z138<0,0,Finansowanie!Z136-Finansowanie!Z137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AA138<0,0,Finansowanie!AA136-Finansowanie!AA137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AB138<0,0,Finansowanie!AB136-Finansowanie!AB137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AC138<0,0,Finansowanie!AC136-Finansowanie!AC137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AD138<0,0,Finansowanie!AD136-Finansowanie!AD137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AE138<0,0,Finansowanie!AE136-Finansowanie!AE137),0)","v":0}]
[null,"  7. Środki własne na finansowanie Projektu",null,null,null,null,null,null,null,null,{"$f":"Finansowanie!K80","v":0},{"$f":"Finansowanie!L80","v":0},{"$f":"Finansowanie!M80","v":0},{"$f":"Finansowanie!N80","v":0},{"$f":"Finansowanie!O80","v":0},{"$f":"Finansowanie!P80","v":0},{"$f":"Finansowanie!Q80","v":0},{"$f":"Finansowanie!R80","v":0},{"$f":"Finansowanie!S80","v":0},{"$f":"Finansowanie!T80","v":0},{"$f":"Finansowanie!U80","v":0},{"$f":"Finansowanie!V80","v":0},{"$f":"Finansowanie!W80","v":0},{"$f":"Finansowanie!X80","v":0},{"$f":"Finansowanie!Y80","v":0},{"$f":"Finansowanie!Z80","v":0},{"$f":"Finansowanie!AA80","v":0},{"$f":"Finansowanie!AB80","v":0},{"$f":"Finansowanie!AC80","v":0},{"$f":"Finansowanie!AD80","v":0},{"$f":"Finansowanie!AE80","v":0}]
[]
[null,"Przepływy pieniężne netto razem ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K243+K252+K256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X243+X252+X256,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y243+Y252+Y256,0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,AB243+AB252+AB256,0)","v":0},0,0,0]
[null,"Środki pieniężne na początek okresu",null,null,null,null,null,null,null,null,0,{"$f":"IF(LataProjekcji<=Koniec,K267,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X267,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y267,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z267,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA267,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AB267,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AC267,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AD267,0)","v":0}]
[null,"Środki pieniężne na koniec okresu ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K265+K266,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X265+X266,)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y265+Y266,)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,AB265+AB266,)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K267=K213","v":true},{"$f":"L267=L213","v":true},true,true,true,true,true,true,true,true,true,true,true,{"$f":"X267=X213","v":true},{"$f":"Y267=Y213","v":true},true,true,{"$f":"AB267=AB213","v":true},true,true,true]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K267-K213","v":0},{"$f":"L267-L213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X267-X213","v":0},{"$f":"Y267-Y213","v":0},0,0,{"$f":"AB267-AB213","v":0},0,0,0]
[]
[null,"Ocena wskaźnikowa projektowanej działalności",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"I. Wskaźniki rentowności"]
[null,"  1. rentowność sprzedaży (ROS)",">=1,50%","<0%",null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K173/K159),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X173/X159),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y173/Y159),4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB173/AB159),4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  2. rentowność netto",">=1,00%","<0%",null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K186/K159),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X186/X159),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y186/Y159),4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB186/AB159),4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  3. zwrot na aktywach (ROA)",">=10,00%","<=3%",null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K186/K217),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X186/X217),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y186/Y217),4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB186/AB217),4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[]
[null,"II. Wskaźniki struktury pasywów i obsługi zadłużenia"]
[null,"  1. wskaźnik udziału kapitałów własnych",">=50%","<20%",null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K220/K238,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X220/X238,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y220/Y238,4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND(AB220/AB238,4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  2. pokrycie majątku trwałego kapitałem stałym",">=100%","<100%",null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K220+K228+K227+K235)/K191,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X220+X228+X227+X235)/X191,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y220+Y228+Y227+Y235)/Y191,4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB220+AB228+AB227+AB235)/AB191,4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  3. wskaźnik zadłużenia","50-70%","<=80%",null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K226/K238,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X226/X238,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y226/Y238,4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND(AB226/AB238,4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  4. wskaźnik obsługi długu",">=1,3","<1,0",null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K186+K165+K180+K184)/(K180+Finansowanie!K108+Finansowanie!K118+Finansowanie!K128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((L186+L165+L180+L184)/(L180+Finansowanie!L108+Finansowanie!L118+Finansowanie!L128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((M186+M165+M180+M184)/(M180+Finansowanie!M108+Finansowanie!M118+Finansowanie!M128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((N186+N165+N180+N184)/(N180+Finansowanie!N108+Finansowanie!N118+Finansowanie!N128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((O186+O165+O180+O184)/(O180+Finansowanie!O108+Finansowanie!O118+Finansowanie!O128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((P186+P165+P180+P184)/(P180+Finansowanie!P108+Finansowanie!P118+Finansowanie!P128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Q186+Q165+Q180+Q184)/(Q180+Finansowanie!Q108+Finansowanie!Q118+Finansowanie!Q128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((R186+R165+R180+R184)/(R180+Finansowanie!R108+Finansowanie!R118+Finansowanie!R128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((S186+S165+S180+S184)/(S180+Finansowanie!S108+Finansowanie!S118+Finansowanie!S128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((T186+T165+T180+T184)/(T180+Finansowanie!T108+Finansowanie!T118+Finansowanie!T128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((U186+U165+U180+U184)/(U180+Finansowanie!U108+Finansowanie!U118+Finansowanie!U128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((V186+V165+V180+V184)/(V180+Finansowanie!V108+Finansowanie!V118+Finansowanie!V128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((W186+W165+W180+W184)/(W180+Finansowanie!W108+Finansowanie!W118+Finansowanie!W128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((X186+X165+X180+X184)/(X180+Finansowanie!X108+Finansowanie!X118+Finansowanie!X128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y186+Y165+Y180+Y184)/(Y180+Finansowanie!Y108+Finansowanie!Y118+Finansowanie!Y128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z186+Z165+Z180+Z184)/(Z180+Finansowanie!Z108+Finansowanie!Z118+Finansowanie!Z128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AA186+AA165+AA180+AA184)/(AA180+Finansowanie!AA108+Finansowanie!AA118+Finansowanie!AA128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AB186+AB165+AB180+AB184)/(AB180+Finansowanie!AB108+Finansowanie!AB118+Finansowanie!AB128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AC186+AC165+AC180+AC184)/(AC180+Finansowanie!AC108+Finansowanie!AC118+Finansowanie!AC128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AD186+AD165+AD180+AD184)/(AD180+Finansowanie!AD108+Finansowanie!AD118+Finansowanie!AD128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AE186+AE165+AE180+AE184)/(AE180+Finansowanie!AE108+Finansowanie!AE118+Finansowanie!AE128),4),\"bd.\")","v":"bd."}]
[]
[null,"III. Wskaźniki płynności"]
[null,"  1. płynność bieżąca","1,2-1,5","<1,0",null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K209/K231,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X209/X231,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y209/Y231,4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND(AB209/AB231,4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  2. płynność szybka","1,0-1,2","<0,8",null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K209-K210)/K231,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X209-X210)/X231,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y209-Y210)/Y231,4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB209-AB210)/AB231,4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[]
[null,"IV. Wskaźniki rotacji majątku"]
[null,"  1. cykl rotacji zapasów",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K210/K164)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X210/X164)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y210/Y164)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB210/AB164)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  2. cykl rotacji należności",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K212/K159)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X212/X159)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y212/Y159)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB212/AB159)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  3. cykl rotacji zobowiązań",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K232/K164)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X232/X164)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y232/Y164)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB232/AB164)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[]
[null,"V. Dodatkowe wskaźniki (przedsiębiorstwa inne niż MSP)"]
[null,"  1. księgowy stosunek kapitału obcego do kapitału własnego","<=1,0",">7,5",null,null,null,null,null,null,{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(K226/K220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(L226/L220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(M226/M220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(N226/N220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(O226/O220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(P226/P220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(Q226/Q220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(R226/R220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(S226/S220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(T226/T220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(U226/U220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(V226/V220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(W226/W220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(X226/X220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(Y226/Y220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(Z226/Z220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AA226/AA220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AB226/AB220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AC226/AC220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AD226/AD220,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AE226/AE220,1),\"bd.\"))","v":"bd."}]
[null,"  2. wskaźnik relacji pokrycia odsetek do EBITDA",">=3,0","<1,0",null,null,null,null,null,null,{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((K177+K165)/K180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((L177+L165)/L180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((M177+M165)/M180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((N177+N165)/N180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((O177+O165)/O180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((P177+P165)/P180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((Q177+Q165)/Q180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((R177+R165)/R180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((S177+S165)/S180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((T177+T165)/T180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((U177+U165)/U180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((V177+V165)/V180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((W177+W165)/W180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((X177+X165)/X180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((Y177+Y165)/Y180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((Z177+Z165)/Z180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AA177+AA165)/AA180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AB177+AB165)/AB180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AC177+AC165)/AC180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AD177+AD165)/AD180,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AE177+AE165)/AE180,1),\"bd.\"))","v":"bd."}]
[]
[]
[]
[]
[null,"Działalność dotychczasowa i Projekt",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Rachunek zysków i strat"]
[null,"A. Przychody netto ze sprzedaży ","RP",null,null,null,{"$f":"SUM(G304:G307)","v":0},{"$f":"SUM(H304:H307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X304:X307)","v":0},{"$f":"SUM(Y304:Y307)","v":0},0,0,{"$f":"SUM(AB304:AB307)","v":0},0,0,0]
[null," I. Przychody netto ze sprzedaży produktów ",null,null,null,null,{"$f":"G16+G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," II. Zmiana stanu produktów ([+] zwiększenie / [-] zmniejszenie)",null,null,null,null,{"$f":"G17+G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," III. Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,{"$f":"G18+G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," IV. Przychody netto ze sprzedaży towarów i materiałów ",null,null,null,null,{"$f":"G19+G163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B. Koszty działalności operacyjnej","RKDO",null,null,null,{"$f":"SUM(G309:G316)","v":0},{"$f":"SUM(H309:H316)","v":0},{"$f":"SUM(I309:I316)","v":0},{"$f":"SUM(J309:J316)","v":0},{"$f":"SUM(K309:K316)","v":0},{"$f":"SUM(L309:L316)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X309:X316)","v":0},{"$f":"SUM(Y309:Y316)","v":0},0,0,{"$f":"SUM(AB309:AB316)","v":0},0,0,0]
[null," I. Amortyzacja","RKDOA",null,null,null,{"$f":"G21+G165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," II. Zużycie materiałów i energii",null,null,null,null,{"$f":"G22+G166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," III. Usługi obce",null,null,null,null,{"$f":"G23+G167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," IV. Podatki i opłaty",null,null,null,null,{"$f":"G24+G168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," V. Wynagrodzenia",null,null,null,null,{"$f":"G25+G169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," VI. Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,{"$f":"G26+G170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," VII. Pozostałe koszty rodzajowe",null,null,null,null,{"$f":"G27+G171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," VIII. Wartość sprzedanych towarów i materiałów",null,null,null,null,{"$f":"G28+G172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C. Zysk (strata) ze sprzedaży",null,null,null,null,{"$f":"G303-G308","v":0},{"$f":"H303-H308","v":0},{"$f":"I303-I308","v":0},{"$f":"J303-J308","v":0},{"$f":"K303-K308","v":0},{"$f":"L303-L308","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X303-X308","v":0},{"$f":"Y303-Y308","v":0},0,0,{"$f":"AB303-AB308","v":0},0,0,0]
[null,"D. Pozostałe przychody operacyjne",null,null,null,null,{"$f":"G30+G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  w tym dotacja",null,null,null,null,{"$f":"G31+G175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"E. Pozostałe koszty operacyjne",null,null,null,null,{"$f":"G32+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"F. Zysk (strata) z działalności operacyjnej ","EBIT",null,null,null,{"$f":"G317+G318-G320","v":0},{"$f":"H317+H318-H320","v":0},{"$f":"I317+I318-I320","v":0},{"$f":"J317+J318-J320","v":0},{"$f":"K317+K318-K320","v":0},{"$f":"L317+L318-L320","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X317+X318-X320","v":0},{"$f":"Y317+Y318-Y320","v":0},0,0,{"$f":"AB317+AB318-AB320","v":0},0,0,0]
[null,"G. Przychody finansowe",null,null,null,null,{"$f":"G34+G178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H. Koszty finansowe",null,null,null,null,{"$f":"G35+G179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  w tym odsetki","RKFO",null,null,null,{"$f":"G36+G180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I. Zysk (strata) na działalności gospodarczej",null,null,null,null,{"$f":"G321+G322-G323","v":0},{"$f":"H321+H322-H323","v":0},{"$f":"I321+I322-I323","v":0},{"$f":"J321+J322-J323","v":0},{"$f":"K321+K322-K323","v":0},{"$f":"L321+L322-L323","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X321+X322-X323","v":0},{"$f":"Y321+Y322-Y323","v":0},0,0,{"$f":"AB321+AB322-AB323","v":0},0,0,0]
[null,"J. Wynik zdarzeń nadzwyczajnych",null,null,null,null,{"$f":"G38+G182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"K. Zysk (strata) brutto",null,null,null,null,{"$f":"G325+G326","v":0},{"$f":"H325+H326","v":0},{"$f":"I325+I326","v":0},{"$f":"J325+J326","v":0},{"$f":"K325+K326","v":0},{"$f":"L325+L326","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X325+X326","v":0},{"$f":"Y325+Y326","v":0},0,0,{"$f":"AB325+AB326","v":0},0,0,0]
[null,"L. Podatek dochodowy",null,"podatek",null,null,{"$f":"G40","v":0},{"$f":"H40","v":0},{"$f":"I40","v":0},{"$f":"J40","v":0},{"$f":"IF(K327<=0,0,ROUND(K327*CIT,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X327<=0,0,ROUND(X327*CIT,0))","v":0},{"$f":"IF(Y327<=0,0,ROUND(Y327*CIT,0))","v":0},0,0,{"$f":"IF(AB327<=0,0,ROUND(AB327*CIT,0))","v":0},0,0,0]
[null,"M. Pozostałe obowiązkowe zmniejszenia zysku (zwiększenia straty)",null,"podatek",null,null,{"$f":"G41+G185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"N. Zysk (strata) netto ",null,null,null,null,{"$f":"G327-G328-G329","v":0},{"$f":"H327-H328-H329","v":0},{"$f":"I327-I328-I329","v":0},{"$f":"J327-J328-J329","v":0},{"$f":"K327-K328-K329","v":0},{"$f":"L327-L328-L329","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X327-X328-X329","v":0},{"$f":"Y327-Y328-Y329","v":0},0,0,{"$f":"AB327-AB328-AB329","v":0},0,0,0]
[]
[]
[null,"Bilans"]
[null,"Aktywa",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"A. Aktywa trwałe",null,null,null,null,{"$f":"G336+G341+G350+G351+G352","v":0},{"$f":"H336+H341+H350+H351+H352","v":0},{"$f":"I336+I341+I350+I351+I352","v":0},{"$f":"J336+J341+J350+J351+J352","v":0},{"$f":"K336+K341+K350+K351+K352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X336+X341+X350+X351+X352","v":0},{"$f":"Y336+Y341+Y350+Y351+Y352","v":0},0,0,{"$f":"AB336+AB341+AB350+AB351+AB352","v":0},0,0,0]
[null," I. Wartości niematerialne i prawne ",null,null,null,null,{"$f":"SUM(G337:G340)","v":0},{"$f":"SUM(H337:H340)","v":0},{"$f":"SUM(I337:I340)","v":0},{"$f":"SUM(J337:J340)","v":0},{"$f":"SUM(K337:K340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X337:X340)","v":0},{"$f":"SUM(Y337:Y340)","v":0},0,0,{"$f":"SUM(AB337:AB340)","v":0},0,0,0]
[null,"  1. Koszty zakończonych prac rozwojowych",null,null,null,null,{"$f":"G49+G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  2. Wartość firmy",null,null,null,null,{"$f":"G50+G194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  3. Inne wartości niematerialne i prawne",null,null,null,null,{"$f":"G51+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  4. Zaliczki na wartości niematerialne i prawne",null,null,null,null,{"$f":"G52+G196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," II. Rzeczowe aktywa trwałe ",null,null,null,null,{"$f":"SUM(G342+G348+G349)","v":0},{"$f":"SUM(H342+H348+H349)","v":0},{"$f":"SUM(I342+I348+I349)","v":0},{"$f":"SUM(J342+J348+J349)","v":0},{"$f":"SUM(K342+K348+K349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X342+X348+X349)","v":0},{"$f":"SUM(Y342+Y348+Y349)","v":0},0,0,{"$f":"SUM(AB342+AB348+AB349)","v":0},0,0,0]
[null,"  1. Środki trwałe",null,null,null,null,{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},{"$f":"SUM(J343:J347)","v":0},{"$f":"SUM(K343:K347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X343:X347)","v":0},{"$f":"SUM(Y343:Y347)","v":0},0,0,{"$f":"SUM(AB343:AB347)","v":0},0,0,0]
[null,"   a) grunty (w tym prawo użytkowania wieczystego gruntu) ",null,null,null,null,{"$f":"G55+G199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   b) budynki i budowle ",null,null,null,null,{"$f":"G56+G200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,{"$f":"G57+G201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   d) środki transportu ",null,null,null,null,{"$f":"G58+G202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   e) inne środki trwałe ",null,null,null,null,{"$f":"G59+G203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  2. Środki trwałe w budowie",null,null,null,null,{"$f":"G60+G204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  3. Zaliczki na środki trwałe w budowie",null,null,null,null,{"$f":"G61+G205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," III. Należności długoterminowe",null,null,null,null,{"$f":"G62+G206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," IV. Inwestycje długoterminowe",null,null,null,null,{"$f":"G63+G207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," V. Długoterminowe rozliczenia międzyokresowe",null,null,null,null,{"$f":"G64+G208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B. Aktywa obrotowe","BAO",null,null,null,{"$f":"G354+G355+G357+G360","v":0},{"$f":"H354+H355+H357+H360","v":0},{"$f":"I354+I355+I357+I360","v":0},{"$f":"J354+J355+J357+J360","v":0},{"$f":"K354+K355+K357+K360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X354+X355+X357+X360","v":0},{"$f":"Y354+Y355+Y357+Y360","v":0},0,0,{"$f":"AB354+AB355+AB357+AB360","v":0},0,0,0]
[null," I. Zapasy ","BAOZ",null,null,null,{"$f":"'Kapitał pracujący'!G104","v":0},{"$f":"'Kapitał pracujący'!H104","v":0},{"$f":"'Kapitał pracujący'!I104","v":0},{"$f":"'Kapitał pracujący'!J104","v":0},{"$f":"'Kapitał pracujący'!K104","v":0},{"$f":"'Kapitał pracujący'!L104","v":0},{"$f":"'Kapitał pracujący'!M104","v":0},{"$f":"'Kapitał pracujący'!N104","v":0},{"$f":"'Kapitał pracujący'!O104","v":0},{"$f":"'Kapitał pracujący'!P104","v":0},{"$f":"'Kapitał pracujący'!Q104","v":0},{"$f":"'Kapitał pracujący'!R104","v":0},{"$f":"'Kapitał pracujący'!S104","v":0},{"$f":"'Kapitał pracujący'!T104","v":0},{"$f":"'Kapitał pracujący'!U104","v":0},{"$f":"'Kapitał pracujący'!V104","v":0},{"$f":"'Kapitał pracujący'!W104","v":0},{"$f":"'Kapitał pracujący'!X104","v":0},{"$f":"'Kapitał pracujący'!Y104","v":0},{"$f":"'Kapitał pracujący'!Z104","v":0},{"$f":"'Kapitał pracujący'!AA104","v":0},{"$f":"'Kapitał pracujący'!AB104","v":0},{"$f":"'Kapitał pracujący'!AC104","v":0},{"$f":"'Kapitał pracujący'!AD104","v":0},{"$f":"'Kapitał pracujący'!AE104","v":0}]
[null," II. Należności krótkoterminowe ",null,null,null,null,{"$f":"G356","v":0},{"$f":"H356","v":0},{"$f":"I356","v":0},{"$f":"J356","v":0},{"$f":"K356","v":0},{"$f":"L356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  1. należności z tytułu dostaw i usług","BAONDU",null,null,null,{"$f":"'Kapitał pracujący'!G113","v":0},{"$f":"'Kapitał pracujący'!H113","v":0},{"$f":"'Kapitał pracujący'!I113","v":0},{"$f":"'Kapitał pracujący'!J113","v":0},{"$f":"'Kapitał pracujący'!K113","v":0},{"$f":"'Kapitał pracujący'!L113","v":0},{"$f":"'Kapitał pracujący'!M113","v":0},{"$f":"'Kapitał pracujący'!N113","v":0},{"$f":"'Kapitał pracujący'!O113","v":0},{"$f":"'Kapitał pracujący'!P113","v":0},{"$f":"'Kapitał pracujący'!Q113","v":0},{"$f":"'Kapitał pracujący'!R113","v":0},{"$f":"'Kapitał pracujący'!S113","v":0},{"$f":"'Kapitał pracujący'!T113","v":0},{"$f":"'Kapitał pracujący'!U113","v":0},{"$f":"'Kapitał pracujący'!V113","v":0},{"$f":"'Kapitał pracujący'!W113","v":0},{"$f":"'Kapitał pracujący'!X113","v":0},{"$f":"'Kapitał pracujący'!Y113","v":0},{"$f":"'Kapitał pracujący'!Z113","v":0},{"$f":"'Kapitał pracujący'!AA113","v":0},{"$f":"'Kapitał pracujący'!AB113","v":0},{"$f":"'Kapitał pracujący'!AC113","v":0},{"$f":"'Kapitał pracujący'!AD113","v":0},{"$f":"'Kapitał pracujący'!AE113","v":0}]
[null," III. Inwestycje krótkoterminowe",null,null,null,null,{"$f":"G358+G359","v":0},{"$f":"H358+H359","v":0},{"$f":"I358+I359","v":0},{"$f":"J358+J359","v":0},{"$f":"K358+K359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X358+X359","v":0},{"$f":"Y358+Y359","v":0},0,0,{"$f":"AB358+AB359","v":0},0,0,0]
[null,"  1. środki pieniężne",null,null,null,null,{"$f":"G409-G359","v":0},{"$f":"H409-H359","v":0},{"$f":"I409-I359","v":0},{"$f":"J409-J359","v":0},{"$f":"IF(LataProjekcji<=Koniec,K409-K359,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X409-X359,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y409-Y359,0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,AB409-AB359,0)","v":0},0,0,0]
[null,"  2. pozostałe inwestycje krótkoterminowe",null,null,null,null,{"$f":"G71+G215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IV. Krótkoterminowe rozliczenia międzyokresowe",null,null,null,null,{"$f":"G72+G216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aktywa razem",null,null,null,null,{"$f":"G353+G335","v":0},{"$f":"H353+H335","v":0},{"$f":"I353+I335","v":0},{"$f":"J353+J335","v":0},{"$f":"K353+K335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X353+X335","v":0},{"$f":"Y353+Y335","v":0},0,0,{"$f":"AB353+AB335","v":0},0,0,0]
[]
[null,"Pasywa ",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"C. Kapitał własny","BKW",null,null,null,{"$f":"SUM(G365:G368)","v":0},{"$f":"SUM(H365:H368)","v":0},{"$f":"SUM(I365:I368)","v":0},{"$f":"SUM(J365:J368)","v":0},{"$f":"SUM(K365:K368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X365:X368)","v":0},{"$f":"SUM(Y365:Y368)","v":0},0,0,{"$f":"SUM(AB365:AB368)","v":0},0,0,0]
[null," I. Kapitał podstawowy",null,null,null,null,{"$f":"G77+G221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," II. Pozostały kapitał (zapasowy + rezerwowy+z aktualizacji wyceny)",null,null,null,null,{"$f":"G79+G223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," III. Zysk (strata) z okresów poprzednich",null,null,null,null,{"$f":"G80+G224","v":0},{"$f":"H80+H224","v":0},{"$f":"I80+I224","v":0},{"$f":"J80+J224","v":0},{"$f":"IF(LataProjekcji<=Koniec,K500,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X500,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y500,0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,AB500,0)","v":0},0,0,0]
[null," IV. Zysk (strata) netto",null,null,null,null,{"$f":"G330","v":0},{"$f":"H330","v":0},{"$f":"I330","v":0},{"$f":"J330","v":0},{"$f":"K330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X330","v":0},{"$f":"Y330","v":0},0,0,{"$f":"AB330","v":0},0,0,0]
[null,"B. Zobowiązania i rezerwy na zobowiązania ","BZIR",null,null,null,{"$f":"G370+G371+G374+G378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X370+X371+X374+X378","v":0},{"$f":"Y370+Y371+Y374+Y378","v":0},0,0,{"$f":"AB370+AB371+AB374+AB378","v":0},0,0,0]
[null," I. Rezerwy na zobowiązania ",null,null,null,null,{"$f":"G227+G83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," II. Zobowiązania długoterminowe ",null,null,null,null,{"$f":"SUM(G372:G373)","v":0},{"$f":"SUM(H372:H373)","v":0},{"$f":"SUM(I372:I373)","v":0},{"$f":"SUM(J372:J373)","v":0},{"$f":"SUM(K372:K373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X372:X373)","v":0},{"$f":"SUM(Y372:Y373)","v":0},0,0,{"$f":"SUM(AB372:AB373)","v":0},0,0,0]
[null,"  1. Kredyty i pożyczki",null,null,null,null,{"$f":"G229+G85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  2. Pozostałe",null,null,null,null,{"$f":"G230+G86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," III. Zobowiązania krótkoterminowe ",null,null,null,null,{"$f":"SUM(G375:G377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X375:X377)","v":0},{"$f":"SUM(Y375:Y377)","v":0},0,0,{"$f":"SUM(AB375:AB377)","v":0},0,0,0]
[null,"  1. Z tytułu dostaw i usług","BZKDU",null,null,null,{"$f":"'Kapitał pracujący'!G122","v":0},{"$f":"'Kapitał pracujący'!H122","v":0},{"$f":"'Kapitał pracujący'!I122","v":0},{"$f":"'Kapitał pracujący'!J122","v":0},{"$f":"'Kapitał pracujący'!K122","v":0},{"$f":"'Kapitał pracujący'!L122","v":0},{"$f":"'Kapitał pracujący'!M122","v":0},{"$f":"'Kapitał pracujący'!N122","v":0},{"$f":"'Kapitał pracujący'!O122","v":0},{"$f":"'Kapitał pracujący'!P122","v":0},{"$f":"'Kapitał pracujący'!Q122","v":0},{"$f":"'Kapitał pracujący'!R122","v":0},{"$f":"'Kapitał pracujący'!S122","v":0},{"$f":"'Kapitał pracujący'!T122","v":0},{"$f":"'Kapitał pracujący'!U122","v":0},{"$f":"'Kapitał pracujący'!V122","v":0},{"$f":"'Kapitał pracujący'!W122","v":0},{"$f":"'Kapitał pracujący'!X122","v":0},{"$f":"'Kapitał pracujący'!Y122","v":0},{"$f":"'Kapitał pracujący'!Z122","v":0},{"$f":"'Kapitał pracujący'!AA122","v":0},{"$f":"'Kapitał pracujący'!AB122","v":0},{"$f":"'Kapitał pracujący'!AC122","v":0},{"$f":"'Kapitał pracujący'!AD122","v":0},{"$f":"'Kapitał pracujący'!AE122","v":0}]
[null,"  2. Kredyty i pożyczki",null,null,null,null,{"$f":"G233+G89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  3. Pozostałe",null,null,null,null,{"$f":"G234+G90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X234+X90","v":0},{"$f":"Y234+Y90","v":0},0,0,{"$f":"AB234+AB90","v":0},0,0,0]
[null," IV. Rozliczenia międzyokresowe",null,null,null,null,{"$f":"G379+G380","v":0},{"$f":"H379+H380","v":0},{"$f":"I379+I380","v":0},{"$f":"J379+J380","v":0},{"$f":"K379+K380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X379+X380","v":0},{"$f":"Y379+Y380","v":0},0,0,{"$f":"AB379+AB380","v":0},0,0,0]
[null,"  1. Dotacje",null,null,null,null,{"$f":"G92+G236","v":0},0,0,0,0,0,{"$f":"M92+M236","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X92+X236","v":0},{"$f":"Y92+Y236","v":0},0,0,{"$f":"AB92+AB236","v":0},0,0,0]
[null,"  2. Pozostałe",null,null,null,null,{"$f":"G93+G237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X93+X237","v":0},{"$f":"Y93+Y237","v":0},0,0,{"$f":"AB93+AB237","v":0},0,0,0]
[null,"Pasywa razem",null,null,null,null,{"$f":"G369+G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X369+X364","v":0},{"$f":"Y369+Y364","v":0},0,0,{"$f":"AB369+AB364","v":0},0,0,0]
[null,"sprawdzenie",null,null,null,null,{"$f":"G381=G361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"X381=X361","v":true},{"$f":"Y381=Y361","v":true},true,true,{"$f":"AB381=AB361","v":true},true,true,true]
[null,null,null,null,null,null,{"$f":"G361-G381","v":0},{"$f":"H361-H381","v":0},{"$f":"I361-I381","v":0},{"$f":"J361-J381","v":0},{"$f":"K361-K381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X361-X381","v":0},{"$f":"Y361-Y381","v":0},0,0,{"$f":"AB361-AB381","v":0},0,0,0]
[]
[null,"Rachunek przepływów pieniężnych",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[null,"I. Przepływy środków pieniężnych z działalności operacyjnej",null,null,null,null,{"$f":"SUM(G387:G393)","v":0},{"$f":"SUM(H387:H393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X387:X393)","v":0},{"$f":"SUM(Y387:Y393)","v":0},0,0,{"$f":"SUM(AB387:AB393)","v":0},0,0,0]
[null,"  1. Zysk (strata) netto ",null,null,null,null,{"$f":"G100","v":0},{"$f":"H330","v":0},0,{"$f":"IF(Rok_n=\"\",0,J330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X330","v":0},{"$f":"Y330","v":0},0,0,{"$f":"AB330","v":0},0,0,0]
[null,"  2. Amortyzacja ",null,null,null,null,{"$f":"G101","v":0},{"$f":"H309","v":0},0,{"$f":"IF(Rok_n=\"\",0,J309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X309","v":0},{"$f":"Y309","v":0},0,0,{"$f":"AB309","v":0},0,0,0]
[null,"  3. Zmiana stanu zapasów ",null,null,null,null,0,{"$f":"G354-H354","v":0},{"$f":"H354-I354","v":0},{"$f":"IF(Rok_n=\"\",0,I354-J354)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Założenia!$J$32=12,J354-K354,I354-K354),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,K354-L354,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,W354-X354,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,X354-Y354,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y354-Z354,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z354-AA354,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA354-AB354,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AB354-AC354,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AC354-AD354,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AD354-AE354,0)","v":0}]
[null,"  4. Zmiana stanu należności ",null,null,null,null,0,{"$f":"G355-H355","v":0},{"$f":"H355-I355","v":0},{"$f":"IF(Rok_n=\"\",0,I355-J355)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Założenia!$J$32=12,J355-K355,I355-K355),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,K355-L355,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  5. Zmiana stanu zobowiązań krótkoterminowych, z wyjątkiem pożyczek i kredytów ",null,null,null,null,0,{"$f":"(H374-G374)-(H376-G376)","v":0},{"$f":"(I374-H374)-(I376-H376)","v":0},{"$f":"IF(Rok_n=\"\",0,(J374-I374)-(J376-I376))","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Założenia!$J$32=12,(K374-J374)-(K376-J376)-K234,(K374-I374)-(K376-I376)-K234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(L374-K374)-(L376-K376)-(L234-K234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(M374-L374)-(M376-L376)-(M234-L234),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,(X374-W374)-(X376-W376)-(X234-W234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Y374-X374)-(Y376-X376)-(Y234-X234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Z374-Y374)-(Z376-Y376)-(Z234-Y234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AA374-Z374)-(AA376-Z376)-(AA234-Z234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AB374-AA374)-(AB376-AA376)-(AB234-AA234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AC374-AB374)-(AC376-AB376)-(AC234-AB234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AD374-AC374)-(AD376-AC376)-(AD234-AC234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AE374-AD374)-(AE376-AD376)-(AE234-AD234),0)","v":0}]
[null,"  6. Zmiana stanu rozliczeń międzyokresowych",null,null,null,null,0,{"$f":"(G352-H352)+(G360-H360)+(H378-G378)-H404","v":0},{"$f":"(H352-I352)+(H360-I360)+(I378-H378)-I404","v":0},{"$f":"IF(Rok_n=\"\",0,(I352-J352)+(I360-J360)+(J378-I378)-J404)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(K249+K105),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,(X249+X105),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Y249+Y105),0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,(AB249+AB105),0)","v":0},0,0,0]
[null,"  7. Inne korekty ",null,null,null,null,0,{"$f":"H250+H106","v":0},0,{"$f":"IF(Rok_n=\"\",0,J250+J106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X250+X106","v":0},{"$f":"Y250+Y106","v":0},0,0,{"$f":"AB250+AB106","v":0},0,0,0]
[]
[null,"II. Przepływy środków pieniężnych z działalności inwestycyjnej",null,null,null,null,{"$f":"SUM(G396:G397)","v":0},{"$f":"SUM(H396:H397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X396:X397)","v":0},{"$f":"SUM(Y396:Y397)","v":0},0,0,{"$f":"SUM(AB396:AB397)","v":0},0,0,0]
[null,"  1. Rzeczowe aktywa trwałe i WNiP",null,null,null,null,{"$f":"G109","v":0},{"$f":"(G336+G341)-(H336+H341)-H309","v":0},{"$f":"(H336+H341)-(I336+I341)-I309","v":0},{"$f":"IF(Rok_n=\"\",0,(I336+I341)-(J336+J341)-J309)","v":0},{"$f":"K253+K109","v":0},{"$f":"L253+L109","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X253+X109","v":0},{"$f":"Y253+Y109","v":0},0,0,{"$f":"AB253+AB109","v":0},0,0,0]
[null,"  2. Pozostałe aktywa trwałe ",null,null,null,null,{"$f":"G110","v":0},{"$f":"(G350+G351)-(H350+H351)","v":0},{"$f":"(H350+H351)-(I350+I351)","v":0},{"$f":"IF(Rok_n=\"\",0,(I350+I351)-(J350+J351))","v":0},{"$f":"K254+K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X254+X110","v":0},{"$f":"Y254+Y110","v":0},0,0,{"$f":"AB254+AB110","v":0},0,0,0]
[]
[null,"III. Przepływy środków pieniężnych z działalności finansowej",null,null,null,null,{"$f":"SUM(G400:G405)","v":0},{"$f":"SUM(H400:H405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X400:X405)","v":0},{"$f":"SUM(Y400:Y405)","v":0},0,0,{"$f":"SUM(AB400:AB405)","v":0},0,0,0]
[null,"  1. Kredyty i pożyczki krótkoterminowe ",null,null,null,null,{"$f":"G113","v":0},{"$f":"(H376-G376)","v":0},{"$f":"(I376-H376)","v":0},{"$f":"IF(Rok_n=\"\",0,(J376-I376))","v":0},{"$f":"K257+K113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X257+X113","v":0},{"$f":"Y257+Y113","v":0},0,0,{"$f":"AB257+AB113","v":0},0,0,0]
[null,"  2. Kredyty i pożyczki długoterminowe",null,null,null,null,0,{"$f":"H372-G372","v":0},{"$f":"I372-H372","v":0},{"$f":"IF(Rok_n=\"\",0,J372-I372)","v":0},{"$f":"K258+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X258+X114","v":0},{"$f":"Y258+Y114","v":0},0,0,{"$f":"AB258+AB114","v":0},0,0,0]
[null,"  3. Dywidendy",null,null,null,null,0,{"$f":"H259+H115","v":0},0,{"$f":"IF(Rok_n=\"\",0,J259+J115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W259+W115","v":0},{"$f":"X259+X115","v":0},{"$f":"Y259+Y115","v":0},0,0,{"$f":"AB259+AB115","v":0},0,0,0]
[null,"  4. Dopłaty do kapitału własnego",null,null,null,null,0,{"$f":"H260+H116","v":0},0,{"$f":"IF(Rok_n=\"\",0,J260+J116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W260+W116","v":0},{"$f":"X260+X116","v":0},{"$f":"Y260+Y116","v":0},0,0,{"$f":"AB260+AB116","v":0},0,0,0]
[null,"  5. Dotacje",null,null,null,null,0,{"$f":"H261+H117","v":0},0,{"$f":"IF(Rok_n=\"\",0,J261+J117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W261+W117","v":0},{"$f":"X261+X117","v":0},{"$f":"Y261+Y117","v":0},0,0,{"$f":"AB261+AB117","v":0},0,0,0]
[null,"  6. Pozostałe",null,null,null,null,0,{"$f":"(H370-G370)+(H371-G371)-(H372-G372)","v":0},{"$f":"(I370-H370)+(I371-H371)-(I372-H372)","v":0},{"$f":"IF(Rok_n=\"\",0,(J370-I370)+(J371-I371)-(J372-I372))","v":0},{"$f":"K262+K118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X262+X118","v":0},{"$f":"Y262+Y118","v":0},0,0,{"$f":"AB262+AB118","v":0},0,0,0]
[]
[null,"Przepływy pieniężne netto razem ",null,null,null,null,{"$f":"G386+G395+G399","v":0},{"$f":"H386+H395+H399","v":0},{"$f":"I386+I395+I399","v":0},{"$f":"J386+J395+J399","v":0},{"$f":"K386+K395+K399","v":0},{"$f":"IF(LataProjekcji<=Koniec,L386+L395+L399,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X386+X395+X399,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y386+Y395+Y399,0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,AB386+AB395+AB399,0)","v":0},0,0,0]
[null,"Środki pieniężne na początek okresu",null,null,null,null,null,{"$f":"G409","v":0},{"$f":"H409","v":0},{"$f":"IF(Rok_n=\"\",0,I409)","v":0},{"$f":"IF(Rok_n=\"\",I409,IF(Założenia!$J$32=12,'Ocena kondycji finansowej'!J409,'Ocena kondycji finansowej'!I409))","v":0},{"$f":"IF(LataProjekcji<=Koniec,K409,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,W409,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,X409,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y409,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z409,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA409,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AB409,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AC409,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AD409,0)","v":0}]
[null,"Środki pieniężne na koniec okresu ",null,null,null,null,{"$f":"G407+G408","v":0},{"$f":"H407+H408","v":0},{"$f":"I407+I408","v":0},{"$f":"J407+J408","v":0},{"$f":"K407+K408","v":0},{"$f":"IF(LataProjekcji<=Koniec,L407+L408,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X407+X408,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y407+Y408,0)","v":0},0,0,{"$f":"IF(LataProjekcji<=Koniec,AB407+AB408,0)","v":0},0,0,0]
[null,null,null,null,null,null,{"$f":"G409=G357","v":true},{"$f":"H409=H357","v":true},{"$f":"I409=I357","v":true},{"$f":"J409=J357","v":true},{"$f":"K409=K357","v":true},{"$f":"L409=L357","v":true},true,true,true,true,true,true,true,true,true,true,true,{"$f":"X409=X357","v":true},{"$f":"Y409=Y357","v":true},true,true,{"$f":"AB409=AB357","v":true},true,true,true]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K409-K357","v":0},{"$f":"L409-L357","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X409-X357","v":0},{"$f":"Y409-Y357","v":0},0,0,{"$f":"AB409-AB357","v":0},0,0,0]
[]
[null,"Ocena wskaźnikowa łącznej działalności",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"I. Wskaźniki rentowności"]
[null,"  1. rentowność sprzedaży (ROS)",">=1,50%","<0%",null,null,{"$f":"IFERROR(ROUND((G317/G303),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X317/X303),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y317/Y303),4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB317/AB303),4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  2. rentowność netto",">=1,00%","<0%",null,null,{"$f":"IFERROR(ROUND((G330/G303),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X330/X303),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y330/Y303),4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB330/AB303),4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  3. zwrot na aktywach (ROA)",">=10,00%","<=3%",null,null,{"$f":"IFERROR(ROUND((G330/G361),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X330/X361),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y330/Y361),4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB330/AB361),4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[]
[null,"II. Wskaźniki struktury pasywów i obsługi zadłużenia"]
[null,"  1. wskaźnik udziału kapitałów własnych",">=50%","<20%",null,null,{"$f":"IFERROR(ROUND(G364/G381,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X364/X381,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y364/Y381,4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND(AB364/AB381,4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  2. pokrycie majątku trwałego kapitałem stałym",">=100%","<100%",null,null,{"$f":"IFERROR(ROUND((G364+G371+G370+G378)/G335,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X364+X371+X370+X378)/X335,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y364+Y371+Y370+Y378)/Y335,4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB364+AB371+AB370+AB378)/AB335,4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  3. wskaźnik zadłużenia","50-70%","<=80%",null,null,{"$f":"IFERROR(ROUND(G369/G381,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X369/X381,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y369/Y381,4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND(AB369/AB381,4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  4. wskaźnik obsługi długu",">=1,3","<1,0",null,null,{"$f":"IFERROR(ROUND((G330+G309+G324+G328)/(G324+Finansowanie!F108+Finansowanie!F118+Finansowanie!F128+Finansowanie!F64+Finansowanie!F54+Finansowanie!F44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((H330+H309+H324+H328)/(H324+Finansowanie!G108+Finansowanie!G118+Finansowanie!G128+Finansowanie!G64+Finansowanie!G54+Finansowanie!G44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((I330+I309+I324+I328)/(I324+Finansowanie!H108+Finansowanie!H118+Finansowanie!H128+Finansowanie!H64+Finansowanie!H54+Finansowanie!H44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((J330+J309+J324+J328)/(J324+Finansowanie!J108+Finansowanie!J118+Finansowanie!J128+Finansowanie!J64+Finansowanie!J54+Finansowanie!J44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((K330+K309+K324+K328)/(K324+Finansowanie!K108+Finansowanie!K118+Finansowanie!K128+Finansowanie!K64+Finansowanie!K54+Finansowanie!K44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((L330+L309+L324+L328)/(L324+Finansowanie!L108+Finansowanie!L118+Finansowanie!L128+Finansowanie!L64+Finansowanie!L54+Finansowanie!L44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((M330+M309+M324+M328)/(M324+Finansowanie!M108+Finansowanie!M118+Finansowanie!M128+Finansowanie!M64+Finansowanie!M54+Finansowanie!M44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((N330+N309+N324+N328)/(N324+Finansowanie!N108+Finansowanie!N118+Finansowanie!N128+Finansowanie!N64+Finansowanie!N54+Finansowanie!N44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((O330+O309+O324+O328)/(O324+Finansowanie!O108+Finansowanie!O118+Finansowanie!O128+Finansowanie!O64+Finansowanie!O54+Finansowanie!O44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((P330+P309+P324+P328)/(P324+Finansowanie!P108+Finansowanie!P118+Finansowanie!P128+Finansowanie!P64+Finansowanie!P54+Finansowanie!P44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Q330+Q309+Q324+Q328)/(Q324+Finansowanie!Q108+Finansowanie!Q118+Finansowanie!Q128+Finansowanie!Q64+Finansowanie!Q54+Finansowanie!Q44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((R330+R309+R324+R328)/(R324+Finansowanie!R108+Finansowanie!R118+Finansowanie!R128+Finansowanie!R64+Finansowanie!R54+Finansowanie!R44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((S330+S309+S324+S328)/(S324+Finansowanie!S108+Finansowanie!S118+Finansowanie!S128+Finansowanie!S64+Finansowanie!S54+Finansowanie!S44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((T330+T309+T324+T328)/(T324+Finansowanie!T108+Finansowanie!T118+Finansowanie!T128+Finansowanie!T64+Finansowanie!T54+Finansowanie!T44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((U330+U309+U324+U328)/(U324+Finansowanie!U108+Finansowanie!U118+Finansowanie!U128+Finansowanie!U64+Finansowanie!U54+Finansowanie!U44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((V330+V309+V324+V328)/(V324+Finansowanie!V108+Finansowanie!V118+Finansowanie!V128+Finansowanie!V64+Finansowanie!V54+Finansowanie!V44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((W330+W309+W324+W328)/(W324+Finansowanie!W108+Finansowanie!W118+Finansowanie!W128+Finansowanie!W64+Finansowanie!W54+Finansowanie!W44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((X330+X309+X324+X328)/(X324+Finansowanie!X108+Finansowanie!X118+Finansowanie!X128+Finansowanie!X64+Finansowanie!X54+Finansowanie!X44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y330+Y309+Y324+Y328)/(Y324+Finansowanie!Y108+Finansowanie!Y118+Finansowanie!Y128+Finansowanie!Y64+Finansowanie!Y54+Finansowanie!Y44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z330+Z309+Z324+Z328)/(Z324+Finansowanie!Z108+Finansowanie!Z118+Finansowanie!Z128+Finansowanie!Z64+Finansowanie!Z54+Finansowanie!Z44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AA330+AA309+AA324+AA328)/(AA324+Finansowanie!AA108+Finansowanie!AA118+Finansowanie!AA128+Finansowanie!AA64+Finansowanie!AA54+Finansowanie!AA44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AB330+AB309+AB324+AB328)/(AB324+Finansowanie!AB108+Finansowanie!AB118+Finansowanie!AB128+Finansowanie!AB64+Finansowanie!AB54+Finansowanie!AB44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AC330+AC309+AC324+AC328)/(AC324+Finansowanie!AC108+Finansowanie!AC118+Finansowanie!AC128+Finansowanie!AC64+Finansowanie!AC54+Finansowanie!AC44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AD330+AD309+AD324+AD328)/(AD324+Finansowanie!AD108+Finansowanie!AD118+Finansowanie!AD128+Finansowanie!AD64+Finansowanie!AD54+Finansowanie!AD44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AE330+AE309+AE324+AE328)/(AE324+Finansowanie!AE108+Finansowanie!AE118+Finansowanie!AE128+Finansowanie!AE64+Finansowanie!AE54+Finansowanie!AE44),4),\"bd.\")","v":"bd."}]
[]
[null,"III. Wskaźniki płynności"]
[null,"  1. płynność bieżąca","1,2-1,5","<1,0",null,null,{"$f":"IFERROR(ROUND(G353/G374,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X353/X374,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y353/Y374,4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND(AB353/AB374,4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  2. płynność szybka","1,0-1,2","<0,8",null,null,{"$f":"IFERROR(ROUND((G353-G354)/G374,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X353-X354)/X374,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y353-Y354)/Y374,4),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB353-AB354)/AB374,4),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[]
[null,"IV. Wskaźniki rotacji majątku"]
[null,"  1. cykl rotacji zapasów",null,null,null,null,{"$f":"IFERROR(ROUND((G354/G308)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X354/X308)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y354/Y308)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB354/AB308)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  2. cykl rotacji należności",null,null,null,null,{"$f":"IFERROR(ROUND((G356/G303)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X356/X303)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y356/Y303)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB356/AB303)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[null,"  3. cykl rotacji zobowiązań",null,null,null,null,{"$f":"IFERROR(ROUND((G375/G308)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X375/X308)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y375/Y308)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.",{"$f":"IFERROR(ROUND((AB375/AB308)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd."]
[]
[null,"V. Dodatkowe wskaźniki (przedsiębiorstwa inne niż MSP)"]
[null,"  1. księgowy stosunek kapitału obcego do kapitału własnego","<=1,0",">7,5",null,null,{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(G369/G364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(H369/H364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(I369/I364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(J369/J364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(K369/K364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(L369/L364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(M369/M364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(N369/N364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(O369/O364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(P369/P364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(Q369/Q364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(R369/R364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(S369/S364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(T369/T364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(U369/U364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(V369/V364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(W369/W364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(X369/X364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(Y369/Y364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(Z369/Z364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AA369/AA364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AB369/AB364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AC369/AC364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AD369/AD364,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND(AE369/AE364,1),\"bd.\"))","v":"bd."}]
[null,"  2. wskaźnik relacji pokrycia odsetek do EBITDA",">=3,0","<1,0",null,null,{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((G321+G309)/G324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((H321+H309)/H324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((I321+I309)/I324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((J321+J309)/J324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((K321+K309)/K324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((L321+L309)/L324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((M321+M309)/M324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((N321+N309)/N324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((O321+O309)/O324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((P321+P309)/P324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((Q321+Q309)/Q324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((R321+R309)/R324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((S321+S309)/S324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((T321+T309)/T324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((U321+U309)/U324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((V321+V309)/V324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((W321+W309)/W324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((X321+X309)/X324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((Y321+Y309)/Y324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((Z321+Z309)/Z324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AA321+AA309)/AA324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AB321+AB309)/AB324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AC321+AC309)/AC324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AD321+AD309)/AD324,1),\"bd.\"))","v":"bd."},{"$f":"IF(Założenia!$C$193=TRUE,\"n/d\",IFERROR(ROUND((AE321+AE309)/AE324,1),\"bd.\"))","v":"bd."}]
[]
[]
[null,"Komentarz"]
[]
[null,{"$f":"IF(Okres_Prognozy>10,\"Uwaga! Okres prognozy przekracza 10 lat. Należy uzasadnić przyjęty okres prognozy\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Łączna działalność",null,null,null,null,null,null,null,null,{"$f":"K$385","v":"Uzupełnij dane"},{"$f":"L$385","v":""},"","","","","","","","","","","","","","","","","","",""]
[]
[null,"Zysk netto",null,null,null,null,null,null,null,null,{"$f":"K330","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W330","v":0},0,0,0,0,{"$f":"AB330","v":0},0,0,0]
[null,"Dywidenda dotychczasowa działalność",null,null,null,null,null,null,null,null,{"$f":"Finansowanie!K22","v":0},{"$f":"Finansowanie!L22","v":0},{"$f":"Finansowanie!M22","v":0},{"$f":"Finansowanie!N22","v":0},{"$f":"Finansowanie!O22","v":0},{"$f":"Finansowanie!P22","v":0},{"$f":"Finansowanie!Q22","v":0},{"$f":"Finansowanie!R22","v":0},{"$f":"Finansowanie!S22","v":0},{"$f":"Finansowanie!T22","v":0},{"$f":"Finansowanie!U22","v":0},{"$f":"Finansowanie!V22","v":0},{"$f":"Finansowanie!W22","v":0},{"$f":"Finansowanie!X22","v":0},{"$f":"Finansowanie!Y22","v":0},{"$f":"Finansowanie!Z22","v":0},{"$f":"Finansowanie!AA22","v":0},{"$f":"Finansowanie!AB22","v":0},{"$f":"Finansowanie!AC22","v":0},{"$f":"Finansowanie!AD22","v":0},{"$f":"Finansowanie!AE22","v":0}]
[null,"Dywidenda projekt",null,null,null,null,null,null,null,null,{"$f":"Finansowanie!K86","v":0},{"$f":"Finansowanie!L86","v":0},{"$f":"Finansowanie!M86","v":0},{"$f":"Finansowanie!N86","v":0},{"$f":"Finansowanie!O86","v":0},{"$f":"Finansowanie!P86","v":0},{"$f":"Finansowanie!Q86","v":0},{"$f":"Finansowanie!R86","v":0},{"$f":"Finansowanie!S86","v":0},{"$f":"Finansowanie!T86","v":0},{"$f":"Finansowanie!U86","v":0},{"$f":"Finansowanie!V86","v":0},{"$f":"Finansowanie!W86","v":0},{"$f":"Finansowanie!X86","v":0},{"$f":"Finansowanie!Y86","v":0},{"$f":"Finansowanie!Z86","v":0},{"$f":"Finansowanie!AA86","v":0},{"$f":"Finansowanie!AB86","v":0},{"$f":"Finansowanie!AC86","v":0},{"$f":"Finansowanie!AD86","v":0},{"$f":"Finansowanie!AE86","v":0}]
[null,"Zysk/strata z lat poprzednich",null,null,null,null,null,null,null,null,{"$f":"IF(Rok_n=\"\",Finansowanie!K23,IF(Założenia!$J$32=12,Finansowanie!K23,(J80-K498-K499)))","v":0},{"$f":"K500+K497-L498-L499","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"V500+V497-W498-W499","v":0},{"$f":"W500+W497-X498-X499","v":0},{"$f":"X500+X497-Y498-Y499","v":0},{"$f":"Y500+Y497-Z498-Z499","v":0},{"$f":"Z500+Z497-AA498-AA499","v":0},{"$f":"AA500+AA497-AB498-AB499","v":0},{"$f":"AB500+AB497-AC498-AC499","v":0},{"$f":"AC500+AC497-AD498-AD499","v":0},{"$f":"AD500+AD497-AE498-AE499","v":0}]

{"sheet":"Zaliczka-refundacja","index":11,"n_rows":42,"n_cols":25,"rows_kept":42,"cut":false,"hidden":false,"merged":[[1,1,2,24],[41,1,41,2]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Lp.","Przewidywany kwartał / rok złożenia wniosku o płatność","ZAPOTRZEBOWANIE NA ŚRODKI FINANSOWE\nWydatki całkowite\n(w PLN)","ZAPOTRZEBOWANIE NA ŚRODKI FINANSOWE\nWydatki kwalifikowalne\n(w PLN)","ZAPOTRZEBOWANIE NA ŚRODKI FINANSOWE\nDofinansowanie\n(w PLN)","Oznaczenie rodzaju wniosku o płatność","% wnioskowanego dofinansowania (zaliczka)","% wnioskowanego dofinansowania (refundacja)"]
[null,1,null,null,null,null,"zaliczka [Z]",{"$f":"IF(ISBLANK($G12),\"\",IF($G12=\"zaliczka [Z]\",(F12/E12),\"n/d\"))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK($G12),\"\",IF($G12=\"refundacja [R]\",(F12/E12),\"n/d\"))","v":"n/d"},{"$f":"IF(ISBLANK($G12),\"\",IF($G12=\"zaliczka [Z]\",(G12/F12),\"n/d\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK($G12),\"\",IF($G12=\"zaliczka [Z]\",(I12/G12),\"n/d\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK($G12),\"\",IF($G12=\"zaliczka [Z]\",(J12/I12),\"n/d\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,2,null,null,null,null,null,{"$f":"IF(ISBLANK($G13),\"\",IF($G13=\"zaliczka [Z]\",(F13/E13),\"n/d\"))","v":""},{"$f":"IF(ISBLANK($G13),\"\",IF($G13=\"refundacja [R]\",(F13/E13),\"n/d\"))","v":""}]
[null,3,null,null,null,null,null,"",""]
[null,4,null,null,null,null,null,"",""]
[null,5,null,null,null,null,null,"",""]
[null,6,null,null,null,null,null,"",""]
[null,7,null,null,null,null,null,"",""]
[null,8,null,null,null,null,null,"",""]
[null,9,null,null,null,null,null,"",""]
[null,10,null,null,null,null,null,"",""]
[null,11,null,null,null,null,null,"",""]
[null,12,null,null,null,null,null,"",""]
[null,13,null,null,null,null,null,"",""]
[null,14,null,null,null,null,null,"",""]
[null,15,null,null,null,null,null,"",""]
[null,16,null,null,null,null,null,"",""]
[null,17,null,null,null,null,null,"",""]
[null,18,null,null,null,null,null,"",""]
[null,19,null,null,null,null,null,"",""]
[null,20,null,null,null,null,null,"",""]
[null,21,null,null,null,null,null,"",""]
[null,22,null,null,null,null,null,"",""]
[null,23,null,null,null,null,null,"",""]
[null,24,null,null,null,null,null,"",""]
[null,25,null,null,null,null,null,"",""]
[null,26,null,null,null,null,null,"",""]
[null,27,null,null,null,null,null,"",""]
[null,28,null,null,null,null,null,"",""]
[null,29,null,null,null,null,null,"",""]
[null,30,null,null,null,null,null,"",""]
[null,"Razem",null,{"$f":"SUM(D12:D41)","v":0},{"$f":"SUM(E12:E41)","v":0},{"$f":"SUM(F12:F41)","v":0}]

{"sheet":"Konsorcjum →","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Dane wejściowe","index":13,"n_rows":10,"n_cols":31,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,10,1,20]]}
[]
[null,"Nazwa członka konsorcjum",null,null,null,null,null,null,null,"",{"$f":"Założenia!B2&\" | NIP: \"&NIP","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy | NIP: "}]
[]
[null,"NPV, IRR",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"Opłacalność!K75","v":0},{"$f":"Opłacalność!L75","v":0},{"$f":"Opłacalność!M75","v":0},{"$f":"Opłacalność!N75","v":0},{"$f":"Opłacalność!O75","v":0},{"$f":"Opłacalność!P75","v":0},{"$f":"Opłacalność!Q75","v":0},{"$f":"Opłacalność!R75","v":0},{"$f":"Opłacalność!S75","v":0},{"$f":"Opłacalność!T75","v":0},{"$f":"Opłacalność!U75","v":0},{"$f":"Opłacalność!V75","v":0},{"$f":"Opłacalność!W75","v":0},{"$f":"Opłacalność!X75","v":0},{"$f":"Opłacalność!Y75","v":0},{"$f":"Opłacalność!Z75","v":0},{"$f":"Opłacalność!AA75","v":0},{"$f":"Opłacalność!AB75","v":0},{"$f":"Opłacalność!AC75","v":0},{"$f":"Opłacalność!AD75","v":0},{"$f":"Opłacalność!AE75","v":0}]
[null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,{"$f":"Opłacalność!K76","v":0},{"$f":"Opłacalność!L76","v":0},{"$f":"Opłacalność!M76","v":0},{"$f":"Opłacalność!N76","v":0},{"$f":"Opłacalność!O76","v":0},{"$f":"Opłacalność!P76","v":0},{"$f":"Opłacalność!Q76","v":0},{"$f":"Opłacalność!R76","v":0},{"$f":"Opłacalność!S76","v":0},{"$f":"Opłacalność!T76","v":0},{"$f":"Opłacalność!U76","v":0},{"$f":"Opłacalność!V76","v":0},{"$f":"Opłacalność!W76","v":0},{"$f":"Opłacalność!X76","v":0},{"$f":"Opłacalność!Y76","v":0},{"$f":"Opłacalność!Z76","v":0},{"$f":"Opłacalność!AA76","v":0},{"$f":"Opłacalność!AB76","v":0},{"$f":"Opłacalność!AC76","v":0},{"$f":"Opłacalność!AD76","v":0},{"$f":"Opłacalność!AE76","v":0}]
[null,"Amortyzacja",null,null,null,null,null,null,null,null,{"$f":"Opłacalność!K77","v":0},{"$f":"Opłacalność!L77","v":0},{"$f":"Opłacalność!M77","v":0},{"$f":"Opłacalność!N77","v":0},{"$f":"Opłacalność!O77","v":0},{"$f":"Opłacalność!P77","v":0},{"$f":"Opłacalność!Q77","v":0},{"$f":"Opłacalność!R77","v":0},{"$f":"Opłacalność!S77","v":0},{"$f":"Opłacalność!T77","v":0},{"$f":"Opłacalność!U77","v":0},{"$f":"Opłacalność!V77","v":0},{"$f":"Opłacalność!W77","v":0},{"$f":"Opłacalność!X77","v":0},{"$f":"Opłacalność!Y77","v":0},{"$f":"Opłacalność!Z77","v":0},{"$f":"Opłacalność!AA77","v":0},{"$f":"Opłacalność!AB77","v":0},{"$f":"Opłacalność!AC77","v":0},{"$f":"Opłacalność!AD77","v":0},{"$f":"Opłacalność!AE77","v":0}]
[null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,{"$f":"Opłacalność!K78","v":0},{"$f":"Opłacalność!L78","v":0},{"$f":"Opłacalność!M78","v":0},{"$f":"Opłacalność!N78","v":0},{"$f":"Opłacalność!O78","v":0},{"$f":"Opłacalność!P78","v":0},{"$f":"Opłacalność!Q78","v":0},{"$f":"Opłacalność!R78","v":0},{"$f":"Opłacalność!S78","v":0},{"$f":"Opłacalność!T78","v":0},{"$f":"Opłacalność!U78","v":0},{"$f":"Opłacalność!V78","v":0},{"$f":"Opłacalność!W78","v":0},{"$f":"Opłacalność!X78","v":0},{"$f":"Opłacalność!Y78","v":0},{"$f":"Opłacalność!Z78","v":0},{"$f":"Opłacalność!AA78","v":0},{"$f":"Opłacalność!AB78","v":0},{"$f":"Opłacalność!AC78","v":0},{"$f":"Opłacalność!AD78","v":0},{"$f":"Opłacalność!AE78","v":0}]
[null,"Dotacja",null,null,null,null,null,null,null,null,{"$f":"Opłacalność!K79","v":0},{"$f":"Opłacalność!L79","v":0},{"$f":"Opłacalność!M79","v":0},{"$f":"Opłacalność!N79","v":0},{"$f":"Opłacalność!O79","v":0},{"$f":"Opłacalność!P79","v":0},{"$f":"Opłacalność!Q79","v":0},{"$f":"Opłacalność!R79","v":0},{"$f":"Opłacalność!S79","v":0},{"$f":"Opłacalność!T79","v":0},{"$f":"Opłacalność!U79","v":0},{"$f":"Opłacalność!V79","v":0},{"$f":"Opłacalność!W79","v":0},{"$f":"Opłacalność!X79","v":0},{"$f":"Opłacalność!Y79","v":0},{"$f":"Opłacalność!Z79","v":0},{"$f":"Opłacalność!AA79","v":0},{"$f":"Opłacalność!AB79","v":0},{"$f":"Opłacalność!AC79","v":0},{"$f":"Opłacalność!AD79","v":0},{"$f":"Opłacalność!AE79","v":0}]
[null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,{"$f":"Opłacalność!K80","v":0},{"$f":"Opłacalność!L80","v":0},{"$f":"Opłacalność!M80","v":0},{"$f":"Opłacalność!N80","v":0},{"$f":"Opłacalność!O80","v":0},{"$f":"Opłacalność!P80","v":0},{"$f":"Opłacalność!Q80","v":0},{"$f":"Opłacalność!R80","v":0},{"$f":"Opłacalność!S80","v":0},{"$f":"Opłacalność!T80","v":0},{"$f":"Opłacalność!U80","v":0},{"$f":"Opłacalność!V80","v":0},{"$f":"Opłacalność!W80","v":0},{"$f":"Opłacalność!X80","v":0},{"$f":"Opłacalność!Y80","v":0},{"$f":"Opłacalność!Z80","v":0},{"$f":"Opłacalność!AA80","v":0},{"$f":"Opłacalność!AB80","v":0},{"$f":"Opłacalność!AC80","v":0},{"$f":"Opłacalność!AD80","v":0},{"$f":"Opłacalność!AE80","v":0}]

{"sheet":"Opłacalność - Konsorcjum","index":14,"n_rows":99,"n_cols":31,"rows_kept":99,"cut":false,"hidden":false,"merged":[[1,1,2,30],[100,1,101,30],[16,10,16,20],[26,10,26,20],[36,10,36,20],[46,10,46,20],[56,10,56,20],[66,1,66,30]]}
[]
[null,{"$f":"Założenia!B2&\" | NIP: \"&NIP","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy | NIP: "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Finansowanie!K11","v":0},{"$f":"Finansowanie!L11","v":1},{"$f":"Finansowanie!M11","v":2},{"$f":"Finansowanie!N11","v":3},{"$f":"Finansowanie!O11","v":4},{"$f":"Finansowanie!P11","v":5},{"$f":"Finansowanie!Q11","v":6},{"$f":"Finansowanie!R11","v":7},{"$f":"Finansowanie!S11","v":8},{"$f":"Finansowanie!T11","v":9},{"$f":"Finansowanie!U11","v":10},{"$f":"Finansowanie!V11","v":11},{"$f":"Finansowanie!W11","v":12},{"$f":"Finansowanie!X11","v":13},{"$f":"Finansowanie!Y11","v":14},{"$f":"Finansowanie!Z11","v":15},{"$f":"Finansowanie!AA11","v":16},{"$f":"Finansowanie!AB11","v":17},{"$f":"Finansowanie!AC11","v":18},{"$f":"Finansowanie!AD11","v":19},{"$f":"Finansowanie!AE11","v":20}]
[null,"Projekt ogółem",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[null,"Lider Konsorcjum",null,null,null,null,null,null,null,null,{"$f":"IF(Lider=\"Lider konsorcjum\",Firma&\" | NIP: \"&NIP,\"\")","v":""}]
[]
[null,{"$f":"\"NPV, IRR \"&B17","v":"NPV, IRR Lider Konsorcjum"},null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!K75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!L75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!M75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!N75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!O75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!P75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Q75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!R75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!S75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!T75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!U75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!V75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!W75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!X75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Y75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Z75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AA75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AB75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AC75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AD75,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AE75,0)","v":0}]
[null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!K76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!L76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!M76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!N76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!O76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!P76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Q76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!R76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!S76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!T76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!U76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!V76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!W76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!X76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Y76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Z76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AA76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AB76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AC76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AD76,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AE76,0)","v":0}]
[null,"Amortyzacja",null,null,null,null,null,null,null,null,{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!K77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!L77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!M77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!N77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!O77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!P77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Q77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!R77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!S77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!T77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!U77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!V77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!W77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!X77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Y77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Z77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AA77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AB77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AC77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AD77,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AE77,0)","v":0}]
[null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!K78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!L78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!M78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!N78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!O78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!P78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Q78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!R78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!S78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!T78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!U78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!V78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!W78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!X78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Y78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Z78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AA78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AB78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AC78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AD78,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AE78,0)","v":0}]
[null,"Dotacja",null,null,null,null,null,null,null,null,{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!K79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!L79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!M79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!N79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!O79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!P79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Q79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!R79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!S79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!T79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!U79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!V79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!W79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!X79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Y79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Z79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AA79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AB79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AC79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AD79,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AE79,0)","v":0}]
[null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!K80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!L80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!M80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!N80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!O80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!P80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Q80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!R80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!S80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!T80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!U80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!V80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!W80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!X80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Y80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!Z80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AA80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AB80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AC80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AD80,0)","v":0},{"$f":"IF(Lider=\"Lider konsorcjum\",Opłacalność!AE80,0)","v":0}]
[]
[null,"Członek konsorcjum 1"]
[]
[null,{"$f":"\"NPV, IRR \"&B27","v":"NPV, IRR Członek konsorcjum 1"},null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Przychody"]
[null,"Koszty operacyjne (bez amortyzacji)"]
[null,"Amortyzacja"]
[null,"Nakłady inwestycyjne (projektowe)"]
[null,"Dotacja"]
[null,"Zmiana w kapitale pracującym"]
[]
[null,"Członek konsorcjum 2"]
[]
[null,{"$f":"\"NPV, IRR \"&B37","v":"NPV, IRR Członek konsorcjum 2"},null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Przychody"]
[null,"Koszty operacyjne (bez amortyzacji)"]
[null,"Amortyzacja"]
[null,"Nakłady inwestycyjne (projektowe)"]
[null,"Dotacja"]
[null,"Zmiana w kapitale pracującym"]
[]
[null,"Członek konsorcjum 3"]
[]
[null,{"$f":"\"NPV, IRR \"&B47","v":"NPV, IRR Członek konsorcjum 3"},null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Przychody"]
[null,"Koszty operacyjne (bez amortyzacji)"]
[null,"Amortyzacja"]
[null,"Nakłady inwestycyjne (projektowe)"]
[null,"Dotacja"]
[null,"Zmiana w kapitale pracującym"]
[]
[null,"Członek konsorcjum 4"]
[]
[null,{"$f":"\"NPV, IRR \"&B57","v":"NPV, IRR Członek konsorcjum 4"},null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Przychody"]
[null,"Koszty operacyjne (bez amortyzacji)"]
[null,"Amortyzacja"]
[null,"Nakłady inwestycyjne (projektowe)"]
[null,"Dotacja"]
[null,"Zmiana w kapitale pracującym"]
[]
[null,"Analiza opłacalności projektu dla Konsorcjum"]
[]
[null,"NPV, IRR",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","","","","","",""]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"K60+K50+K40+K30+K20","v":0},{"$f":"L60+L50+L40+L30+L20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,{"$f":"K61+K51+K41+K31+K21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortyzacja",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dotacja",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,{"$f":"IF(K$69<=Koniec,'Kapitał pracujący'!K93,0)","v":0},{"$f":"IF(L$69<=Koniec,'Kapitał pracujący'!L93,0)","v":0},{"$f":"IF(M$69<=Koniec,'Kapitał pracujący'!M93,0)","v":0},{"$f":"IF(N$69<=Koniec,'Kapitał pracujący'!N93,0)","v":0},{"$f":"IF(O$69<=Koniec,'Kapitał pracujący'!O93,0)","v":0},{"$f":"IF(P$69<=Koniec,'Kapitał pracujący'!P93,0)","v":0},{"$f":"IF(Q$69<=Koniec,'Kapitał pracujący'!Q93,0)","v":0},{"$f":"IF(R$69<=Koniec,'Kapitał pracujący'!R93,0)","v":0},{"$f":"IF(S$69<=Koniec,'Kapitał pracujący'!S93,0)","v":0},{"$f":"IF(T$69<=Koniec,'Kapitał pracujący'!T93,0)","v":0},{"$f":"IF(U$69<=Koniec,'Kapitał pracujący'!U93,0)","v":0},{"$f":"IF(V$69<=Koniec,'Kapitał pracujący'!V93,0)","v":0},{"$f":"IF(W$69<=Koniec,'Kapitał pracujący'!W93,0)","v":0},{"$f":"IF(X$69<=Koniec,'Kapitał pracujący'!X93,0)","v":0},{"$f":"IF(Y$69<=Koniec,'Kapitał pracujący'!Y93,0)","v":0},{"$f":"IF(Z$69<=Koniec,'Kapitał pracujący'!Z93,0)","v":0},{"$f":"IF(AA$69<=Koniec,'Kapitał pracujący'!AA93,0)","v":0},{"$f":"IF(AB$69<=Koniec,'Kapitał pracujący'!AB93,0)","v":0},{"$f":"IF(AC$69<=Koniec,'Kapitał pracujący'!AC93,0)","v":0},{"$f":"IF(AD$69<=Koniec,'Kapitał pracujący'!AD93,0)","v":0},{"$f":"IF(AE$69<=Koniec,'Kapitał pracujący'!AE93,0)","v":0}]
[]
[null,"Stopa dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),IFERROR(WACC,0),0)","v":0},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Współczynnik dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),IFERROR(Założenia!K$35,0),0)","v":0},{"$f":"IF(AND(L$13>=Poczatek,L$13<=Koniec),IFERROR(Założenia!L$35,0),0)","v":0.96153846153846145},{"$f":"IF(AND(M$13>=Poczatek,M$13<=Koniec),IFERROR(Założenia!M$35,0),0)","v":0.92455621301775137},{"$f":"IF(AND(N$13>=Poczatek,N$13<=Koniec),IFERROR(Założenia!N$35,0),0)","v":0.88899635867091487},{"$f":"IF(AND(O$13>=Poczatek,O$13<=Koniec),IFERROR(Założenia!O$35,0),0)","v":0.85480419102972571},{"$f":"IF(AND(P$13>=Poczatek,P$13<=Koniec),IFERROR(Założenia!P$35,0),0)","v":0.82192710675935154},{"$f":"IF(AND(Q$13>=Poczatek,Q$13<=Koniec),IFERROR(Założenia!Q$35,0),0)","v":0.79031452573014571},{"$f":"IF(AND(R$13>=Poczatek,R$13<=Koniec),IFERROR(Założenia!R$35,0),0)","v":0.75991781320206331},{"$f":"IF(AND(S$13>=Poczatek,S$13<=Koniec),IFERROR(Założenia!S$35,0),0)","v":0.73069020500198378},{"$f":"IF(AND(T$13>=Poczatek,T$13<=Koniec),IFERROR(Założenia!T$35,0),0)","v":0.70258673557883045},{"$f":"IF(AND(U$13>=Poczatek,U$13<=Koniec),IFERROR(Założenia!U$35,0),0)","v":0.67556416882579851},{"$f":"IF(AND(V$13>=Poczatek,V$13<=Koniec),IFERROR(Założenia!V$35,0),0)","v":0.6495809315632679},{"$f":"IF(AND(W$13>=Poczatek,W$13<=Koniec),IFERROR(Założenia!W$35,0),0)","v":0.62459704958006512},{"$f":"IF(AND(X$13>=Poczatek,X$13<=Koniec),IFERROR(Założenia!X$35,0),0)","v":0.600574086134678},{"$f":"IF(AND(Y$13>=Poczatek,Y$13<=Koniec),IFERROR(Założenia!Y$35,0),0)","v":0.57747508282180582},{"$f":"IF(AND(Z$13>=Poczatek,Z$13<=Koniec),IFERROR(Założenia!Z$35,0),0)","v":0.55526450271327477},{"$f":"IF(AND(AA$13>=Poczatek,AA$13<=Koniec),IFERROR(Założenia!AA$35,0),0)","v":0.53390817568584104},{"$f":"IF(AND(AB$13>=Poczatek,AB$13<=Koniec),IFERROR(Założenia!AB$35,0),0)","v":0.51337324585177024},{"$f":"IF(AND(AC$13>=Poczatek,AC$13<=Koniec),IFERROR(Założenia!AC$35,0),0)","v":0.49362812101131748},{"$f":"IF(AND(AD$13>=Poczatek,AD$13<=Koniec),IFERROR(Założenia!AD$35,0),0)","v":0.47464242404934376},{"$f":"IF(AND(AE$13>=Poczatek,AE$13<=Koniec),IFERROR(Założenia!AE$35,0),0)","v":0.45638694620129205}]
[]
[null,"Wariant bez dotacji",null,null,null,null,null,null,null,null,{"$f":"K69","v":"Uzupełnij dane"},{"$f":"L69","v":""},"","","","","","","","","","","","","","","","","","",""]
[]
[null,"Wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),(K70-K71-K73+K75),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Skumulowane wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),K82,0)","v":0},{"$f":"IF(AND(L$13>=Poczatek,L$13<=Koniec),(L82+K83),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zdyskontowane przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K78*K82,0),0)","v":0},{"$f":"IFERROR(ROUND(L78*L82,0),0)","v":0},{"$f":"IFERROR(ROUND(M78*M82,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Skumulowane zdyskontowane przepływy pieniężne (FCF) - NPV [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>Koniec_Projekt,K$13<=Koniec),K84,0)","v":0},{"$f":"IF(AND(L$13>Koniec_Projekt,L$13<=Koniec),SUM($K84:L84),0)","v":0},{"$f":"IF(AND(M$13>Koniec_Projekt,M$13<=Koniec),SUM($K84:M84),0)","v":0},{"$f":"IF(AND(N$13>Koniec_Projekt,N$13<=Koniec),SUM($K84:N84),0)","v":0},{"$f":"IF(AND(O$13>Koniec_Projekt,O$13<=Koniec),SUM($K84:O84),0)","v":0},{"$f":"IF(AND(P$13>Koniec_Projekt,P$13<=Koniec),SUM($K84:P84),0)","v":0},{"$f":"IF(AND(Q$13>Koniec_Projekt,Q$13<=Koniec),SUM($K84:Q84),0)","v":0},{"$f":"IF(AND(R$13>Koniec_Projekt,R$13<=Koniec),SUM($K84:R84),0)","v":0},{"$f":"IF(AND(S$13>Koniec_Projekt,S$13<=Koniec),SUM($K84:S84),0)","v":0},{"$f":"IF(AND(T$13>Koniec_Projekt,T$13<=Koniec),SUM($K84:T84),0)","v":0},{"$f":"IF(AND(U$13>Koniec_Projekt,U$13<=Koniec),SUM($K84:U84),0)","v":0},{"$f":"IF(AND(V$13>Koniec_Projekt,V$13<=Koniec),SUM($K84:V84),0)","v":0},{"$f":"IF(AND(W$13>Koniec_Projekt,W$13<=Koniec),SUM($K84:W84),0)","v":0},{"$f":"IF(AND(X$13>Koniec_Projekt,X$13<=Koniec),SUM($K84:X84),0)","v":0},{"$f":"IF(AND(Y$13>Koniec_Projekt,Y$13<=Koniec),SUM($K84:Y84),0)","v":0},{"$f":"IF(AND(Z$13>Koniec_Projekt,Z$13<=Koniec),SUM($K84:Z84),0)","v":0},{"$f":"IF(AND(AA$13>Koniec_Projekt,AA$13<=Koniec),SUM($K84:AA84),0)","v":0},{"$f":"IF(AND(AB$13>Koniec_Projekt,AB$13<=Koniec),SUM($K84:AB84),0)","v":0},{"$f":"IF(AND(AC$13>Koniec_Projekt,AC$13<=Koniec),SUM($K84:AC84),0)","v":0},{"$f":"IF(AND(AD$13>Koniec_Projekt,AD$13<=Koniec),SUM($K84:AD84),0)","v":0},{"$f":"IF(AND(AE$13>Koniec_Projekt,AE$13<=Koniec),SUM($K84:AE84),0)","v":0}]
[null,"IRR [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),IFERROR(IRR($K$82:K$82),\"n/d\"),IF(OR(K$13<Poczatek,K$13>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$13>=Poczatek,L$13<=Koniec),IFERROR(IRR($K$82:L$82),\"n/d\"),IF(OR(L$13<Poczatek,L$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$13>=Poczatek,M$13<=Koniec),IFERROR(IRR($K$82:M$82),\"n/d\"),IF(OR(M$13<Poczatek,M$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$13>=Poczatek,N$13<=Koniec),IFERROR(IRR($K$82:N$82),\"n/d\"),IF(OR(N$13<Poczatek,N$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$13>=Poczatek,O$13<=Koniec),IFERROR(IRR($K$82:O$82),\"n/d\"),IF(OR(O$13<Poczatek,O$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$13>=Poczatek,P$13<=Koniec),IFERROR(IRR($K$82:P$82),\"n/d\"),IF(OR(P$13<Poczatek,P$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$13>=Poczatek,Q$13<=Koniec),IFERROR(IRR($K$82:Q$82),\"n/d\"),IF(OR(Q$13<Poczatek,Q$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$13>=Poczatek,R$13<=Koniec),IFERROR(IRR($K$82:R$82),\"n/d\"),IF(OR(R$13<Poczatek,R$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$13>=Poczatek,S$13<=Koniec),IFERROR(IRR($K$82:S$82),\"n/d\"),IF(OR(S$13<Poczatek,S$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$13>=Poczatek,T$13<=Koniec),IFERROR(IRR($K$82:T$82),\"n/d\"),IF(OR(T$13<Poczatek,T$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$13>=Poczatek,U$13<=Koniec),IFERROR(IRR($K$82:U$82),\"n/d\"),IF(OR(U$13<Poczatek,U$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$13>=Poczatek,V$13<=Koniec),IFERROR(IRR($K$82:V$82),\"n/d\"),IF(OR(V$13<Poczatek,V$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$13>=Poczatek,W$13<=Koniec),IFERROR(IRR($K$82:W$82),\"n/d\"),IF(OR(W$13<Poczatek,W$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$13>=Poczatek,X$13<=Koniec),IFERROR(IRR($K$82:X$82),\"n/d\"),IF(OR(X$13<Poczatek,X$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$13>=Poczatek,Y$13<=Koniec),IFERROR(IRR($K$82:Y$82),\"n/d\"),IF(OR(Y$13<Poczatek,Y$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$13>=Poczatek,Z$13<=Koniec),IFERROR(IRR($K$82:Z$82),\"n/d\"),IF(OR(Z$13<Poczatek,Z$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$13>=Poczatek,AA$13<=Koniec),IFERROR(IRR($K$82:AA$82),\"n/d\"),IF(OR(AA$13<Poczatek,AA$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AB$13>=Poczatek,AB$13<=Koniec),IFERROR(IRR($K$82:AB$82),\"n/d\"),IF(OR(AB$13<Poczatek,AB$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AC$13>=Poczatek,AC$13<=Koniec),IFERROR(IRR($K$82:AC$82),\"n/d\"),IF(OR(AC$13<Poczatek,AC$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AD$13>=Poczatek,AD$13<=Koniec),IFERROR(IRR($K$82:AD$82),\"n/d\"),IF(OR(AD$13<Poczatek,AD$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AE$13>=Poczatek,AE$13<=Koniec),IFERROR(IRR($K$82:AE$82),\"n/d\"),IF(OR(AE$13<Poczatek,AE$13>Koniec),\"\",0))","v":"n/d"}]
[]
[null,"Wariant z dotacją",null,null,null,null,null,null,null,null,{"$f":"K80","v":"Uzupełnij dane"},{"$f":"L80","v":""},"","","","","","","","","","","","","","","","","","",""]
[]
[null,"Wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"K70-K71-K73+K74+K75","v":0},{"$f":"L70-L71-L73+L74+L75","v":0},{"$f":"M70-M71-M73+M74+M75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Skumulowane wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),K90,0)","v":0},{"$f":"IF(AND(L$13>=Poczatek,L$13<=Koniec),(K91+L90),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zdyskontowane przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K78*K90,0),0)","v":0},{"$f":"IFERROR(ROUND(L78*L90,0),0)","v":0},{"$f":"IFERROR(ROUND(M78*M90,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Skumulowane zdyskontowane przepływy pieniężne (FCF) - NPV",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>Koniec_Projekt,K$13<=Koniec),K92,0)","v":0},{"$f":"IF(AND(L$13>Koniec_Projekt,L$13<=Koniec),SUM($K92:L92),0)","v":0},{"$f":"IF(AND(M$13>Koniec_Projekt,M$13<=Koniec),SUM($K92:M92),0)","v":0},{"$f":"IF(AND(N$13>Koniec_Projekt,N$13<=Koniec),SUM($K92:N92),0)","v":0},{"$f":"IF(AND(O$13>Koniec_Projekt,O$13<=Koniec),SUM($K92:O92),0)","v":0},{"$f":"IF(AND(P$13>Koniec_Projekt,P$13<=Koniec),SUM($K92:P92),0)","v":0},{"$f":"IF(AND(Q$13>Koniec_Projekt,Q$13<=Koniec),SUM($K92:Q92),0)","v":0},{"$f":"IF(AND(R$13>Koniec_Projekt,R$13<=Koniec),SUM($K92:R92),0)","v":0},{"$f":"IF(AND(S$13>Koniec_Projekt,S$13<=Koniec),SUM($K92:S92),0)","v":0},{"$f":"IF(AND(T$13>Koniec_Projekt,T$13<=Koniec),SUM($K92:T92),0)","v":0},{"$f":"IF(AND(U$13>Koniec_Projekt,U$13<=Koniec),SUM($K92:U92),0)","v":0},{"$f":"IF(AND(V$13>Koniec_Projekt,V$13<=Koniec),SUM($K92:V92),0)","v":0},{"$f":"IF(AND(W$13>Koniec_Projekt,W$13<=Koniec),SUM($K92:W92),0)","v":0},{"$f":"IF(AND(X$13>Koniec_Projekt,X$13<=Koniec),SUM($K92:X92),0)","v":0},{"$f":"IF(AND(Y$13>Koniec_Projekt,Y$13<=Koniec),SUM($K92:Y92),0)","v":0},{"$f":"IF(AND(Z$13>Koniec_Projekt,Z$13<=Koniec),SUM($K92:Z92),0)","v":0},{"$f":"IF(AND(AA$13>Koniec_Projekt,AA$13<=Koniec),SUM($K92:AA92),0)","v":0},{"$f":"IF(AND(AB$13>Koniec_Projekt,AB$13<=Koniec),SUM($K92:AB92),0)","v":0},{"$f":"IF(AND(AC$13>Koniec_Projekt,AC$13<=Koniec),SUM($K92:AC92),0)","v":0},{"$f":"IF(AND(AD$13>Koniec_Projekt,AD$13<=Koniec),SUM($K92:AD92),0)","v":0},{"$f":"IF(AND(AE$13>Koniec_Projekt,AE$13<=Koniec),SUM($K92:AE92),0)","v":0}]
[null,"IRR",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$13>=Poczatek,K$13<=Koniec),IFERROR(IRR($K$90:K90),\"n/d\"),IF(OR(K$13<Poczatek,K$13>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$13>=Poczatek,L$13<=Koniec),IFERROR(IRR($K$90:L90),\"n/d\"),IF(OR(L$13<Poczatek,L$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$13>=Poczatek,M$13<=Koniec),IFERROR(IRR($K$90:M90),\"n/d\"),IF(OR(M$13<Poczatek,M$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$13>=Poczatek,N$13<=Koniec),IFERROR(IRR($K$90:N90),\"n/d\"),IF(OR(N$13<Poczatek,N$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$13>=Poczatek,O$13<=Koniec),IFERROR(IRR($K$90:O90),\"n/d\"),IF(OR(O$13<Poczatek,O$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$13>=Poczatek,P$13<=Koniec),IFERROR(IRR($K$90:P90),\"n/d\"),IF(OR(P$13<Poczatek,P$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$13>=Poczatek,Q$13<=Koniec),IFERROR(IRR($K$90:Q90),\"n/d\"),IF(OR(Q$13<Poczatek,Q$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$13>=Poczatek,R$13<=Koniec),IFERROR(IRR($K$90:R90),\"n/d\"),IF(OR(R$13<Poczatek,R$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$13>=Poczatek,S$13<=Koniec),IFERROR(IRR($K$90:S90),\"n/d\"),IF(OR(S$13<Poczatek,S$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$13>=Poczatek,T$13<=Koniec),IFERROR(IRR($K$90:T90),\"n/d\"),IF(OR(T$13<Poczatek,T$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$13>=Poczatek,U$13<=Koniec),IFERROR(IRR($K$90:U90),\"n/d\"),IF(OR(U$13<Poczatek,U$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$13>=Poczatek,V$13<=Koniec),IFERROR(IRR($K$90:V90),\"n/d\"),IF(OR(V$13<Poczatek,V$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$13>=Poczatek,W$13<=Koniec),IFERROR(IRR($K$90:W90),\"n/d\"),IF(OR(W$13<Poczatek,W$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$13>=Poczatek,X$13<=Koniec),IFERROR(IRR($K$90:X90),\"n/d\"),IF(OR(X$13<Poczatek,X$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$13>=Poczatek,Y$13<=Koniec),IFERROR(IRR($K$90:Y90),\"n/d\"),IF(OR(Y$13<Poczatek,Y$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$13>=Poczatek,Z$13<=Koniec),IFERROR(IRR($K$90:Z90),\"n/d\"),IF(OR(Z$13<Poczatek,Z$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$13>=Poczatek,AA$13<=Koniec),IFERROR(IRR($K$90:AA90),\"n/d\"),IF(OR(AA$13<Poczatek,AA$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AB$13>=Poczatek,AB$13<=Koniec),IFERROR(IRR($K$90:AB90),\"n/d\"),IF(OR(AB$13<Poczatek,AB$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AC$13>=Poczatek,AC$13<=Koniec),IFERROR(IRR($K$90:AC90),\"n/d\"),IF(OR(AC$13<Poczatek,AC$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AD$13>=Poczatek,AD$13<=Koniec),IFERROR(IRR($K$90:AD90),\"n/d\"),IF(OR(AD$13<Poczatek,AD$13>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AE$13>=Poczatek,AE$13<=Koniec),IFERROR(IRR($K$90:AE90),\"n/d\"),IF(OR(AE$13<Poczatek,AE$13>Koniec),\"\",0))","v":"n/d"}]
[]
[]
[null,"Komentarz"]
[]
[null,{"$f":"IF(Okres_Prognozy>10,\"Uwaga! Okres prognozy przekracza 10 lat. Należy uzasadnić przyjęty okres prognozy\",\"\")","v":""}]

{"sheet":"Zaliczka-refundacja Konsorcjum","index":15,"n_rows":42,"n_cols":25,"rows_kept":42,"cut":false,"hidden":false,"merged":[[1,1,2,24],[41,1,41,2]]}
[]
[null,{"$f":"Założenia!B2&\" | NIP: \"&NIP","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane Wnioskodawcy | NIP: "}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Lp.","Przewidywany kwartał / rok złożenia wniosku o płatność","ZAPOTRZEBOWANIE NA ŚRODKI FINANSOWE\nWydatki całkowite\n(w PLN)","ZAPOTRZEBOWANIE NA ŚRODKI FINANSOWE\nWydatki kwalifikowalne\n(w PLN)","ZAPOTRZEBOWANIE NA ŚRODKI FINANSOWE\nDofinansowanie\n(w PLN)","Oznaczenie rodzaju wniosku o płatność","% wnioskowanego dofinansowania (zaliczka)","% wnioskowanego dofinansowania (refundacja)"]
[null,1,null,null,null,null,"zaliczka [Z]",{"$f":"IF(ISBLANK($G12),\"\",IF($G12=\"zaliczka [Z]\",(F12/E12),\"n/d\"))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISBLANK($G12),\"\",IF($G12=\"refundacja [R]\",(F12/E12),\"n/d\"))","v":"n/d"},{"$f":"IF(ISBLANK($G12),\"\",IF($G12=\"zaliczka [Z]\",(G12/F12),\"n/d\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK($G12),\"\",IF($G12=\"zaliczka [Z]\",(I12/G12),\"n/d\"))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK($G12),\"\",IF($G12=\"zaliczka [Z]\",(J12/I12),\"n/d\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,2,null,null,null,null,null,{"$f":"IF(ISBLANK($G13),\"\",IF($G13=\"zaliczka [Z]\",(F13/E13),\"n/d\"))","v":""},{"$f":"IF(ISBLANK($G13),\"\",IF($G13=\"refundacja [R]\",(F13/E13),\"n/d\"))","v":""}]
[null,3,null,null,null,null,null,"",""]
[null,4,null,null,null,null,null,"",""]
[null,5,null,null,null,null,null,"",""]
[null,6,null,null,null,null,null,"",""]
[null,7,null,null,null,null,null,"",""]
[null,8,null,null,null,null,null,"",""]
[null,9,null,null,null,null,null,"",""]
[null,10,null,null,null,null,null,"",""]
[null,11,null,null,null,null,null,"",""]
[null,12,null,null,null,null,null,"",""]
[null,13,null,null,null,null,null,"",""]
[null,14,null,null,null,null,null,"",""]
[null,15,null,null,null,null,null,"",""]
[null,16,null,null,null,null,null,"",""]
[null,17,null,null,null,null,null,"",""]
[null,18,null,null,null,null,null,"",""]
[null,19,null,null,null,null,null,"",""]
[null,20,null,null,null,null,null,"",""]
[null,21,null,null,null,null,null,"",""]
[null,22,null,null,null,null,null,"",""]
[null,23,null,null,null,null,null,"",""]
[null,24,null,null,null,null,null,"",""]
[null,25,null,null,null,null,null,"",""]
[null,26,null,null,null,null,null,"",""]
[null,27,null,null,null,null,null,"",""]
[null,28,null,null,null,null,null,"",""]
[null,29,null,null,null,null,null,"",""]
[null,30,null,null,null,null,null,"",""]
[null,"Razem",null,{"$f":"SUM(D12:D41)","v":0},{"$f":"SUM(E12:E41)","v":0},{"$f":"SUM(F12:F41)","v":0}]