{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Cover","Manual","General","CAPEX","Reve","OPEX","Fin","Analysis_param","Calc","Financial_analysis","Economic_analysis","Sensitivity_analysis","Dashboard","Manual_tech","Config","Technical"],"not_rendered":{"charts":7,"images":81,"macros":1,"external_links":0,"defined_names":54,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":44,"n_cols":21,"rows_kept":44,"cut":false,"hidden":false,"merged":[[43,1,43,7],[27,3,27,7],[29,3,29,7],[30,3,30,7],[31,3,31,7],[42,1,42,7],[38,1,38,6],[37,1,37,6],[36,1,36,6],[28,3,28,7],[12,1,12,7],[13,1,13,7],[14,1,14,7],[35,1,35,6],[19,3,19,7],[20,3,20,7],[21,3,21,7],[22,3,22,7],[23,3,23,7],[24,3,24,7],[25,3,25,7],[26,3,26,7]]}
[null,{"$f":"Config!$I$127","v":"NARZĘDZIE DO OCENY FINANSOWEJ I EKONOMICZNEJ PROJEKTÓW INWESTYCYJNYCH"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"}]
[]
[null,{"$f":"INDEX($L6:$U6,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"1. Język narzędzia"},null,null,null,null,null,null,null,null,null,"1. Toolbox language","1. Język narzędzia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,"Polish"]
[null,"EN: Choose the toolbox language from the drop down menu above / PL: Z powyższej listy rozwijanej wybierz język stosowany w narzędziu "]
[]
[null,{"$f":"INDEX($L11:$U11,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"2. Informacje ogólne"},null,null,null,null,null,null,null,null,null,"2. General information","2. Informacje ogólne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L13:$U13,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Niniejsze narzędzie jest przeznaczone do oceny efektywności finansowej i ekonomicznej projektów inwestycyjnych z zakresu renowacji budynków."},null,null,null,null,null,null,null,null,null,"The toolbox is intended to be used for the assessment of financial feasibility and monetization of economic benefits of building renovation projects.","Niniejsze narzędzie jest przeznaczone do oceny efektywności finansowej i ekonomicznej projektów inwestycyjnych z zakresu renowacji budynków.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"INDEX($L14:$U14,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Narzędzie opiera się na metodyce zawartej w Przewodniku po analizie kosztów i korzyści projektów inwestycyjnych, w tym w metodyce analizy ekonomicznej polityki spójności na lata 2021–2027, z uwzględnieniem specyficznej metodyki MESTRI-CE dostosowanej do sektora budowlanego. Powyższe zapewnia, że analiza jest zgodna ze standardami UE i najlepszymi praktykami w zakresie analizy projektów inwestycyjnych."},null,null,null,null,null,null,null,null,null,"The toolbox is based on the general methodology from the Guide to Cost-Benefit Analysis of Investment Projects, including the Economic Appraisal Vademecum for Cohesion Policy 2021-2027, with a specific MESTRI-CE methodology adapted for the building sector. This ensures that the analysis is aligned with EU standards and best practices of investment projects' analysis.","Narzędzie opiera się na metodyce zawartej w Przewodniku po analizie kosztów i korzyści projektów inwestycyjnych, w tym w metodyce analizy ekonomicznej polityki spójności na lata 2021–2027, z uwzględnieniem specyficznej metodyki MESTRI-CE dostosowanej do sektora budowlanego. Powyższe zapewnia, że analiza jest zgodna ze standardami UE i najlepszymi praktykami w zakresie analizy projektów inwestycyjnych.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"INDEX($L15:$U15,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Przed przystąpieniem do stosowania narzędzia, użytkownicy powinni zapoznać się z definicjami zmiennych wykorzystywanymi w kalkulacjach oraz instrukcją korzystania z narzędzia."},null,null,null,null,null,null,null,null,null,"The users of the toolbox are advised to familiarise themselves with definitions of items used in calculations and manual of the toolbox before proceeding with the analysis.","Przed przystąpieniem do stosowania narzędzia, użytkownicy powinni zapoznać się z definicjami zmiennych wykorzystywanymi w kalkulacjach oraz instrukcją korzystania z narzędzia.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L17:$U17,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"3. Spis treści"},null,null,null,null,null,null,null,null,null,"3. Table of contents","3. Spis treści","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L19:$U19,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Nazwa arkusza"},{"$f":"Technical!D205","v":"Cel arkusza"},{"$f":"Technical!D220","v":"Cel arkusza"},null,null,null,null,null,null,null,"Sheet name","Nazwa arkusza","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,"Cover",{"$f":"Technical!D206","v":"Wprowadzenie"},{"$f":"Technical!D221","v":"Wprowadzenie do narzędzia"}]
[null,"Manual",{"$f":"Technical!D207","v":"Wprowadzenie"},{"$f":"Technical!D222","v":"Instrukcja użytkowania narzędzia"}]
[null,"General",{"$f":"Technical!D208","v":"Dane wejściowe"},{"$f":"Technical!D223","v":"Arkusz zawierający kluczowe ogólne założenia dotyczące projektu"}]
[null,"CAPEX",{"$f":"Technical!D209","v":"Dane wejściowe"},{"$f":"Technical!D224","v":"Założenia dotyczące nakładów inwestycyjnych projektu"}]
[null,"Reve",{"$f":"Technical!D210","v":"Dane wejściowe"},{"$f":"Technical!D225","v":"Założenia dotyczące przychodów generowanych przez projekt"}]
[null,"OPEX",{"$f":"Technical!D211","v":"Dane wejściowe"},{"$f":"Technical!D226","v":"Założenia dotyczące kosztów operacyjnych projektu"}]
[null,"Fin",{"$f":"Technical!D212","v":"Dane wejściowe"},{"$f":"Technical!D227","v":"Założenia dotyczące mechanizmów finansowania wykorzystanych na potrzeby sfinansowania nakładów inwestycyjnych projektu"}]
[null,"Analysis_Param",{"$f":"Technical!D213","v":"Dane wejściowe"},{"$f":"Technical!D228","v":"Kluczowe parametry analizy finansowej i ekonomicznej niezbędne do oceny efektywności i rentowności projektu"}]
[null,"Calc",{"$f":"Technical!D214","v":"Kalkulacje"},{"$f":"Technical!D229","v":"Kalkulacje przychodów, kosztów operacyjnych, nakładów inwestycyjnych oraz kosztów finansowania na podstawie zdefiniowanych danych wejściowych"}]
[null,"Financial_analysis",{"$f":"Technical!D215","v":"Kalkulacje"},{"$f":"Technical!D230","v":"Przepływy pieniężne i ocena efektywności finansowej projektu"}]
[null,"Economic_analysis",{"$f":"Technical!D216","v":"Kalkulacje"},{"$f":"Technical!D231","v":"Przepływy pieniężne i ocena efektywności ekonomicznej projektu"}]
[null,"Sensitivity_analysis",{"$f":"Technical!D217","v":"Kalkulacje"},{"$f":"Technical!D232","v":"Analiza wrażliwości efektywności finansowej i ekonomicznej na zmiany kluczowych założeń"}]
[null,"Dashboard",{"$f":"Technical!D218","v":"Wyniki"},{"$f":"Technical!D233","v":"Podsumowanie kluczowych założeń i wyników analizy"}]
[]
[null,{"$f":"INDEX($L34:$U34,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"4. Legenda"},null,null,null,null,null,null,null,null,null,"4. Formatting key","4. Legenda","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L36:$U36,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Komórki z danymi wejściowymi. Użytkownicy mają możliwość edycji niniejszych komórek poprzez wybór zdefiniowanych zmiennych z listy rozwijanej lub poprzez ręczne wpisanie założeń."},null,null,null,null,null,null,null,null,null,"Cells with input data. Users may edit those cells by populating it either by choosing predefined values from a drop-down list or with hard inputs.","Komórki z danymi wejściowymi. Użytkownicy mają możliwość edycji niniejszych komórek poprzez wybór zdefiniowanych zmiennych z listy rozwijanej lub poprzez ręczne wpisanie założeń.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"INDEX($L37:$U37,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Komórki z kalkulacjami. Użytkownicy nie mają możliwości edycji niniejszych komórek."},null,null,null,null,null,null,null,null,null,"Cells that include calculations. Cells not available for editing by the user.","Komórki z kalkulacjami. Użytkownicy nie mają możliwości edycji niniejszych komórek.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"INDEX($L38:$U38,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Komórki arkusza zawierające odwołania do innych arkuszy."},null,null,null,null,null,null,null,null,null,"Cells within a worksheet that include links to other worksheets.","Komórki arkusza zawierające odwołania do innych arkuszy.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"INDEX($L39:$U39,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Komórki celowo pozostawione puste."},null,null,null,null,null,null,null,null,null,"Cells intentionally left empty.","Komórki celowo pozostawione puste.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L41:$U41,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"5. Wersja narzędzia"},null,null,null,null,null,null,null,null,null,"5. Version of the toolbox","5. Wersja narzędzia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L43:$U43,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Zaleca się, aby użytkownicy korzystali z najbardziej aktualnej wersji narzędzia."},null,null,null,null,null,null,null,null,null,"The users are advised to use the most up to date version of the toolbox.","Zaleca się, aby użytkownicy korzystali z najbardziej aktualnej wersji narzędzia.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"INDEX($L44:$U44,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Wersja narzędzia: v1.0"},null,null,null,null,null,null,null,null,null,"Current version of the toolbox: v1.0","Wersja narzędzia: v1.0","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Manual","index":1,"n_rows":283,"n_cols":21,"rows_kept":283,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Config!$I$128","v":"INSTRUKCJA UŻYTKOWANIA NARZĘDZIA"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"}]
[]
[null,{"$f":"INDEX($L6:$U6,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"1. Ogólne informacje techniczne"},null,null,null,null,null,null,null,null,null,"1. General technical information","1. Ogólne informacje techniczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L8:$U8,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Język narzędzia powinien zostać określony przez użytkownika w sekcji \"Język narzędzia\" w arkuszu Cover. Proszę wybrać jeżyka narzędzia, w którym będą wyświetlane wszystkie nazwy wierszy, nagłówki oraz jednostki."},null,null,null,null,null,null,null,null,"A. The toolbox language should be spcified by the user in the \"Toolbox language\" section of the Cover worksheet. Please select a language of the toolbox in which all row definitions, headers and units will be displayed.","A. Język narzędzia powinien zostać określony przez użytkownika w sekcji \"Język narzędzia\" w arkuszu Cover. Proszę wybrać jeżyka narzędzia, w którym będą wyświetlane wszystkie nazwy wierszy, nagłówki oraz jednostki.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L10:$U10,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Formuły oraz struktura narzędzia są zablokowane do edycji przez użytkowników."},null,null,null,null,null,null,null,null,"B. The toolbox is locked for editing formulas and its key structural components.","B. Formuły oraz struktura narzędzia są zablokowane do edycji przez użytkowników.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L12:$U12,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Komórki sformatowane żółtym kolorem są jedynymi komórkami możliwymi do edycji przez użytkowników. Powyższe komórki mogą być uzupełniane danymi poprzez wybór założeń z listy rozwijanej lub poprzez ręczne wpisanie założeń."},null,null,null,null,null,null,null,null,"C. Cells formatted in yellow are the only ones available for editing by the users of the toolbox. Users may edit those cells by populating it either by choosing predefined values from a drop-down list or with hard inputs.","C. Komórki sformatowane żółtym kolorem są jedynymi komórkami możliwymi do edycji przez użytkowników. Powyższe komórki mogą być uzupełniane danymi poprzez wybór założeń z listy rozwijanej lub poprzez ręczne wpisanie założeń.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L14:$U14,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. Narzędzie zawiera dwie kategorie danych wejściowych: a) stałe - pojedyncze założenie, które jest stosowane w każdym roku analizy, b) szeregi czasowe - specyficzne dane aplikowane do poszczególnych lat analizy. Stałe są wpisywane w kolumnie F, natomiast szeregi czasowe w kolumnach od G do AP."},null,null,null,null,null,null,null,null,"D. The toolbox contains data inputs that are: a) constants - the same value is applied for the whole period of the analysis or b) time series data - specific values are entered for each year of the analysis. Constants are entered in the column F, whereas time series data is entered in columns from G to AP.","D. Narzędzie zawiera dwie kategorie danych wejściowych: a) stałe - pojedyncze założenie, które jest stosowane w każdym roku analizy, b) szeregi czasowe - specyficzne dane aplikowane do poszczególnych lat analizy. Stałe są wpisywane w kolumnie F, natomiast szeregi czasowe w kolumnach od G do AP.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L16:$U16,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"E. Dane w narzędziu prezentowane są w interwałach rocznych."},null,null,null,null,null,null,null,null,"E. Data in the toolbox is presented in an annual intervals.","E. Dane w narzędziu prezentowane są w interwałach rocznych.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L18:$U18,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"F. Wszystkie założenia w ramach szeregów czasowych powinny być wprowadzane jedynie dla założonego okresu odniesienia. Jeśli dane zostaną wprowadzone w latach następujących po ostatnim roku okresu odniesienia, to zostaną one automatycznie wyłączone z analizy."},null,null,null,null,null,null,null,null,"F. All time series data inputs should be entered only for the duration of the reference period. If data is entered beyond the reference period, it will be automatically excluded from the financial and economic analysis.","F. Wszystkie założenia w ramach szeregów czasowych powinny być wprowadzane jedynie dla założonego okresu odniesienia. Jeśli dane zostaną wprowadzone w latach następujących po ostatnim roku okresu odniesienia, to zostaną one automatycznie wyłączone z analizy.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L20:$U20,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"G. Wszystkie założenia dotyczące nakładów inwestycyjnych, kosztów operacyjnych, przychodów, powinny być wprowadzane ze znakiem dodatnim. Wyjątek stanowią sytuacje, w których projekt ma generować oszczędności kosztowe - wtedy, takie oszczędności kosztowe należy wprowadzać ze znakiem ujemnym."},null,null,null,null,null,null,null,null,"G. All data within the toolbox, e.g. capital expenditures, operating costs and revenues, should be all entered with a positive sign. There are exceptions to that rule, for example, if implementation of the project is expected to generate cost savings, then such cost savings should be entered with a negative sign.","G. Wszystkie założenia dotyczące nakładów inwestycyjnych, kosztów operacyjnych, przychodów, powinny być wprowadzane ze znakiem dodatnim. Wyjątek stanowią sytuacje, w których projekt ma generować oszczędności kosztowe - wtedy, takie oszczędności kosztowe należy wprowadzać ze znakiem ujemnym.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L22:$U22,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"H. Dane finansowe powinny być wyrażone w jednostkach monetarnych, np. EUR, PLN, itd."},null,null,null,null,null,null,null,null,"H. Financial data should be expressed in monetary units, e.g. EUR, PLN, etc.","H. Dane finansowe powinny być wyrażone w jednostkach monetarnych, np. EUR, PLN, itd.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L24:$U24,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"I. Dane finansowe i ekonomiczne powinny być wyrażone w cenach stałych (realnych), tj. przy cenach ustalonych dla bazowego roku analizy."},null,null,null,null,null,null,null,null,"I. Financial and economic data should be expressed in constant (real) prices, i.e. with prices fixed at a base year of the analysis.","I. Dane finansowe i ekonomiczne powinny być wyrażone w cenach stałych (realnych), tj. przy cenach ustalonych dla bazowego roku analizy.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L26:$U26,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"J. Użytkownicy narzędzia powinni wypełnić wszystkie komórki wejściowe danymi. Dane szeregów czasowych powinny być uzupełnione danymi wejściowymi dla całego okresu odniesienia (jeśli w określonych latach założenia przyjmują wartość zero, to użytkownicy powinni wprowadzić wartość zero w takich komórkach). Jeśli poszczególne pozycje (np. przychodowe lub kosztowe) nie są wykorzystywane w analizowanym projekcie, użytkownicy narzędzia powinni wprowadzić zera w komórkach wejściowych dedykowanych takim pozycjom. W przeciwnym wypadku, wyświetlony zostanie komunikat o błędzie informujący o tym, że założenia są niekompletne:"},null,null,null,null,null,null,null,null,"J. The users of the toolbox should populate all input cells with data. Time series data should be populated with inputs for the whole duration of a reference period (if a value of zero is expected in specific years, the users should still input zeroes in such cells). If particular line items are not used in a business case analysed, the users should still enter zeroes in input cells dedicated to those line items. Otherwise, an error message will appear informing that assumptions are incomplete, as presented in the graph below:","J. Użytkownicy narzędzia powinni wypełnić wszystkie komórki wejściowe danymi. Dane szeregów czasowych powinny być uzupełnione danymi wejściowymi dla całego okresu odniesienia (jeśli w określonych latach założenia przyjmują wartość zero, to użytkownicy powinni wprowadzić wartość zero w takich komórkach). Jeśli poszczególne pozycje (np. przychodowe lub kosztowe) nie są wykorzystywane w analizowanym projekcie, użytkownicy narzędzia powinni wprowadzić zera w komórkach wejściowych dedykowanych takim pozycjom. W przeciwnym wypadku, wyświetlony zostanie komunikat o błędzie informujący o tym, że założenia są niekompletne:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,null,{"$f":"INDEX($L30:$U30,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"K. Pozycje w arkuszach wejściowych, które zawierają niekompletne założenia (tj. puste komórki) i w związku z tym wymagają dodatkowej uwagi użytkowników, są oznaczone wykrzyknikiem na pomarańczowym tle, jak pokazano na poniższym rysunku:"},null,null,null,null,null,null,null,null,"K. Line items in the input worksheets that include incomplete assumptions (i.e. empty cells) and as a result require the users' further attention are marked with an exclamation mark on an orange background, as presented in the graph below:","K. Pozycje w arkuszach wejściowych, które zawierają niekompletne założenia (tj. puste komórki) i w związku z tym wymagają dodatkowej uwagi użytkowników, są oznaczone wykrzyknikiem na pomarańczowym tle, jak pokazano na poniższym rysunku:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,null,{"$f":"INDEX($L34:$U34,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"L. Narzędzie wykorzystuje makra VBA, stąd też podczas pierwszego uruchomienia narzędzia użytkownicy mogą zostać poproszeni o aktywację dodatkowej zawartości w programie MS Excel. W celu zapewnienia prawidłowego działania narzędzia, należy w takiej sytuacji wykonać poniższe czynności:"},null,null,null,null,null,null,null,null,"L. The toolbox utilizes VBA macros, therefore, while opening the toolbox for the first time, the users might be prompted to activate additional content in MS Excel. In order to assure the proper functioning of the toolbox, please follow the steps below.","L. Narzędzie wykorzystuje makra VBA, stąd też podczas pierwszego uruchomienia narzędzia użytkownicy mogą zostać poproszeni o aktywację dodatkowej zawartości w programie MS Excel. W celu zapewnienia prawidłowego działania narzędzia, należy w takiej sytuacji wykonać poniższe czynności:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L35:$U35,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Jeśli po otwarciu narzędzia pojawi się poniższy komunikat, należy zamknąć plik."},null,null,null,null,null,null,null,null,"▪ If upon opening the toollbox the message below appears, close the file.","▪ Jeśli po otwarciu narzędzia pojawi się poniższy komunikat, należy zamknąć plik.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,null,{"$f":"INDEX($L39:$U39,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Z poziomu systemu operacyjnego komputera należy otworzyć właściwości pliku i zaznaczyć pole „Odblokuj” w sekcji „Zabezpieczenia”, jak pokazano poniżej."},null,null,null,null,null,null,null,null,"▪ From the operating system level, open the settings of the file and check the \"Unblock\" box in the \"Security\" section as presented below.","▪ Z poziomu systemu operacyjnego komputera należy otworzyć właściwości pliku i zaznaczyć pole „Odblokuj” w sekcji „Zabezpieczenia”, jak pokazano poniżej.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,null,{"$f":"INDEX($L43:$U43,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Następnie należy otworzyć ponownie narzędzie. Jeśli pojawi się ostrzeżenie dotyczące zabezpieczeń, jak pokazano poniżej, należy kliknąć przycisk „Włącz zawartość”."},null,null,null,null,null,null,null,null,"▪ Reopen the toolbox. If security warning appears, as shown below, click the \"Enable Content\" button.","▪ Następnie należy otworzyć ponownie narzędzie. Jeśli pojawi się ostrzeżenie dotyczące zabezpieczeń, jak pokazano poniżej, należy kliknąć przycisk „Włącz zawartość”.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,null,{"$f":"INDEX($L47:$U47,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Należy pamiętać, że makra VBA służą wyłącznie do otwierania i zamykania arkuszy zawierających szczegółowe kalkulacje. Makra VBA nie są wykorzystywane do przeprowadzania obliczeń. Dlatego też, narzędzie może być użytkowane bez aktywowania makr i nadal będzie ono generować prawidłowe wyniki."},null,null,null,null,null,null,null,null,"▪ Please note that VBA macros are only responsible for openning and closing worksheets with detailed calculations. VBA macros are not used to perform any calculations in the toolbox. Therefore, the toolbox still can be used without activating macros and it will generate proper results.","▪ Należy pamiętać, że makra VBA służą wyłącznie do otwierania i zamykania arkuszy zawierających szczegółowe kalkulacje. Makra VBA nie są wykorzystywane do przeprowadzania obliczeń. Dlatego też, narzędzie może być użytkowane bez aktywowania makr i nadal będzie ono generować prawidłowe wyniki.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L49:$U49,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"2. Struktura narzędzia"},null,null,null,null,null,null,null,null,null,"2. Structure of the toolbox","2. Struktura narzędzia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L51:$U51,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Narzędzie jest podzielone na trzy obszary, które zawierają odrębne zestawy arkuszy służących do: a) wprowadzania danych wejściowych, b) przeprowadzania wszelkich kalkulacji oraz c) przedstawiania wyników analizy. Arkusze do wprowadzania danych wejściowych są oznaczone kolorem żółtym, arkusze obliczeniowe szarym a arkusze wynikowe niebieskim."},null,null,null,null,null,null,null,null,"A. The toolbox is broken down into three functional areas that provide distinct set of worksheets for the purpose of: a) entering inputs, b) performing all relevant calculations and c) presenting the results of the analysis. Input worksheets are marked in yellow, calculation worksheets are marked in grey, result worksheets are marked in blue.","A. Narzędzie jest podzielone na trzy obszary, które zawierają odrębne zestawy arkuszy służących do: a) wprowadzania danych wejściowych, b) przeprowadzania wszelkich kalkulacji oraz c) przedstawiania wyników analizy. Arkusze do wprowadzania danych wejściowych są oznaczone kolorem żółtym, arkusze obliczeniowe szarym a arkusze wynikowe niebieskim.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L53:$U53,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Przepływ informacji w ramach narzędzia przebiega zgodnie z logiką przedstawioną na poniższym rysunku:"},null,null,null,null,null,null,null,null,"B. The flow of information within the toolbox follows the logic presented in the graph below:","B. Przepływ informacji w ramach narzędzia przebiega zgodnie z logiką przedstawioną na poniższym rysunku:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($L55:$U55,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Założenia"},"Inputs","Założenia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($L56:$U56,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Kalkulacje"},"Calculations","Kalkulacje","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($L57:$U57,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Wyniki"},"Results","Wyniki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L59:$U59,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Przy pierwszym uruchomieniu narzędzia widoczne są tylko arkusze przedstawiające narzędzie, arkusze do wprowadzania danych wejściowych i arkusze wynikowe."},null,null,null,null,null,null,null,null,"C. Upon opening the toolbox for the first time, only introductory worksheets, input worksheets and dashboard are visible.","C. Przy pierwszym uruchomieniu narzędzia widoczne są tylko arkusze przedstawiające narzędzie, arkusze do wprowadzania danych wejściowych i arkusze wynikowe.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L61:$U61,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. Użytkownicy, którzy chcą dokładniej przeanalizować kalkulacje lub metodykę analizy finansowej i ekonomicznej, mogą wyświetlić arkusze obliczeniowe, przechodząc do arkusza „General” i naciskając przycisk „Otwórz arkusze ze szczegółowymi wyliczeniami” w sekcji „Szczegółowe wyliczenia narzędzia”. Arkusze obliczeniowe można zamknąć, naciskając przycisk „Zamknij arkusze ze szczegółowymi wyliczeniami”."},null,null,null,null,null,null,null,null,"D. Users who wish to analyse deeper the calculations or financial and economic analysis methodology, may unhide calculation worksheets by going to the \"General\" worksheet and pushing the button \"Open worksheets with detailed calculations\" within the \"Detailed calculations of the evaluation tool\" section. Calculation worksheets can be closed by pushing the button \"Close worksheets with detailed calculations\".","D. Użytkownicy, którzy chcą dokładniej przeanalizować kalkulacje lub metodykę analizy finansowej i ekonomicznej, mogą wyświetlić arkusze obliczeniowe, przechodząc do arkusza „General” i naciskając przycisk „Otwórz arkusze ze szczegółowymi wyliczeniami” w sekcji „Szczegółowe wyliczenia narzędzia”. Arkusze obliczeniowe można zamknąć, naciskając przycisk „Zamknij arkusze ze szczegółowymi wyliczeniami”.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,{"$f":"INDEX($L65:$U65,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"3. Instrukcja uzupełniania arkuszy danymi"},null,null,null,null,null,null,null,null,null,"3. Instruction on how to fill input worksheets","3. Instrukcja uzupełniania arkuszy danymi","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L67:$U67,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz \"General\""},null,null,null,null,null,null,null,null,null,"\"General\" sheet","Arkusz \"General\"","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L69:$U69,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Arkusz zawiera ogólne informacje i założenia dotyczące projektu."},null,null,null,null,null,null,null,null,"A. The worksheet includes general information and assumptions regarding the project.","A. Arkusz zawiera ogólne informacje i założenia dotyczące projektu.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L71:$U71,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. W sekcji „Identyfikacja projektu” proszę wpisać nazwę beneficjenta projektu oraz nazwę projektu inwestycyjnego. Długość nazw beneficjenta i projektu nie powinna przekraczać 50 znaków."},null,null,null,null,null,null,null,null,"B. In the \"Identification of the project\" section please type the name of the project beneficiary and the name of the investment project. Length of the beneficiary and project names should not exceed 50 characters.","B. W sekcji „Identyfikacja projektu” proszę wpisać nazwę beneficjenta projektu oraz nazwę projektu inwestycyjnego. Długość nazw beneficjenta i projektu nie powinna przekraczać 50 znaków.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,null,{"$f":"INDEX($L75:$U75,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Sekcja \"Ogólne informacje\" zawiera podstawowe informacje o projekcie:"},null,null,null,null,null,null,null,null,"C. The \"General information\" section contains basic information about the project as listed below:","C. Sekcja \"Ogólne informacje\" zawiera podstawowe informacje o projekcie:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L77:$U77,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Waluta” – proszę wybrać walutę bazową, w której będą wyrażane nakłady inwestycyjne, przychody, koszty operacyjne itp."},null,null,null,null,null,null,null,null,"▪ \"Currency\" - please select a base currency that CAPEX, revenues, operating costs etc. will be denominated in.","▪ „Waluta” – proszę wybrać walutę bazową, w której będą wyrażane nakłady inwestycyjne, przychody, koszty operacyjne itp.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L79:$U79,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Kraj” – proszę podać kraj, w którym projekt będzie realizowany."},null,null,null,null,null,null,null,null,"▪ \"Country\" - please specify a country where the project will be implemented.","▪ „Kraj” – proszę podać kraj, w którym projekt będzie realizowany.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L81:$U81,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Pierwszy rok okresu budowy” – proszę wpisać pierwszy rok fazy okresu inwestycji / budowy."},null,null,null,null,null,null,null,null,"▪ \"First year of infrastructure roll-out\" - please insert the first year of the investment / construction phase.","▪ „Pierwszy rok okresu budowy” – proszę wpisać pierwszy rok fazy okresu inwestycji / budowy.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L83:$U83,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Liczba lat okresu budowy” – proszę wybrać przewidywaną liczbę lat okresu inwestycji / budowy."},null,null,null,null,null,null,null,null,"▪ \"Number of roll-out years\" - please select an expected number of years that the investment / construction phase is going to last.","▪ „Liczba lat okresu budowy” – proszę wybrać przewidywaną liczbę lat okresu inwestycji / budowy.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L85:$U85,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Okres odniesienia” – odpowiada okresowi ekonomicznej użyteczności projektu, który ma pozwolić na zmaterializowanie się długoterminowych efektów realizacji projektu. Innymi słowy, prognozy finansowe i ekonomiczne muszą być wystarczająco długie, aby uwzględnić wszystkie istotne koszty i korzyści na przestrzeni życia projektu. Okres ekonomicznej użyteczności projektu definiuje się jako przewidywany czas, przez który projekt przynosi korzyści dla promotora projektu (tj. zachowuje zdolność do dostarczania produktów/usług). Okres ekonomicznej użyteczności składnika aktywów może różnić się od jego rzeczywistego okresu fizycznej użyteczności. Na przykład produkt technologiczny może być w optymalnym stanie fizycznym, ale nie być już użyteczny ekonomicznie dla promotora, ponieważ stał się przestarzały. Okres odniesienia obejmuje zarówno okres inwestycji/budowy projektu, jak i okres eksploatacji."},null,null,null,null,null,null,null,null,"▪ \"Reference period\" - corresponds to the project’s economic life to allow its likely long-term impacts to unfold. In other words, financial and economic projections must be long enough to capture all significant costs and benefits of the project. The project’s economic life is defined as the expected time during which the project remains useful (i.e. capable of providing goods/services) to the promoter. The economic life of an asset could be different from its actual physical life. For example, a technology product can be in optimal physical condition but not anymore economically useful to the promoter as it became obsolete. Reference period covers both investment / construction phase of a project and operation phase.","▪ „Okres odniesienia” – odpowiada okresowi ekonomicznej użyteczności projektu, który ma pozwolić na zmaterializowanie się długoterminowych efektów realizacji projektu. Innymi słowy, prognozy finansowe i ekonomiczne muszą być wystarczająco długie, aby uwzględnić wszystkie istotne koszty i korzyści na przestrzeni życia projektu. Okres ekonomicznej użyteczności projektu definiuje się jako przewidywany czas, przez który projekt przynosi korzyści dla promotora projektu (tj. zachowuje zdolność do dostarczania produktów/usług). Okres ekonomicznej użyteczności składnika aktywów może różnić się od jego rzeczywistego okresu fizycznej użyteczności. Na przykład produkt technologiczny może być w optymalnym stanie fizycznym, ale nie być już użyteczny ekonomicznie dla promotora, ponieważ stał się przestarzały. Okres odniesienia obejmuje zarówno okres inwestycji/budowy projektu, jak i okres eksploatacji.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L87:$U87,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Czy podatek VAT jest odzyskiwany przez inwestora?” – jeśli podatek VAT podlega zwrotowi, należy wybrać 1 z listy rozwijanej, w przeciwnym razie należy wybrać 0. Jeśli podatek VAT nie podlega zwrotowi, założenia dotyczące nakładów inwestycyjnych, kosztów i przychodów powinny również uwzględniać podatek VAT – w takim przypadku użytkownicy powinni wprowadzić wydatki związane z podatkiem VAT w odpowiednich wierszach arkuszy z danymi wejściowymi."},null,null,null,null,null,null,null,null,"▪ \"Is VAT recoverable by the investor?\" - please select 1 from the drop-down list if VAT is recoverable, otherwise please select 0. If VAT is not recoverable, then CAPEX, costs and revenues assumptions should include VAT as well - and in such case, the users should enter VAT expenses in dedicated rows in input worksheets.","▪ „Czy podatek VAT jest odzyskiwany przez inwestora?” – jeśli podatek VAT podlega zwrotowi, należy wybrać 1 z listy rozwijanej, w przeciwnym razie należy wybrać 0. Jeśli podatek VAT nie podlega zwrotowi, założenia dotyczące nakładów inwestycyjnych, kosztów i przychodów powinny również uwzględniać podatek VAT – w takim przypadku użytkownicy powinni wprowadzić wydatki związane z podatkiem VAT w odpowiednich wierszach arkuszy z danymi wejściowymi.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L89:$U89,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Wybór modelu finansowania” – proszę wybrać preferowany mechanizm finansowania spośród dziewięciu dostępnych opcji. Należy pamiętać, że wybór modelu finansowania determinuje, który mechanizm zostanie ostatecznie zastosowany do obliczenia wskaźników rentowności finansowej i ekonomicznej."},null,null,null,null,null,null,null,null,"▪ \"Financing model selection\" - please select the chosen financing mechanism out of nine options available. Please note that financing model selection determines which mechanism will be eventually used in a calculation of financial and economic profitability measures.","▪ „Wybór modelu finansowania” – proszę wybrać preferowany mechanizm finansowania spośród dziewięciu dostępnych opcji. Należy pamiętać, że wybór modelu finansowania determinuje, który mechanizm zostanie ostatecznie zastosowany do obliczenia wskaźników rentowności finansowej i ekonomicznej.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,{"$f":"INDEX($L93:$U93,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz \"CAPEX\""},null,null,null,null,null,null,null,null,null,"\"CAPEX\" sheet","Arkusz \"CAPEX\"","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L95:$U95,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Nakłady inwestycyjne (CAPEX) to wydatki ponoszone w związku z zakupem, modernizacją lub utrzymaniem aktywów trwałych w ramach projektu inwestycyjnego. Wydatki te należy wykazać w arkuszu kalkulacyjnym w odpowiedniej kategorii wydatków. Nakłady inwestycyjne dzielą się na kwalifikowane i niekwalifikowane do finansowania w ramach dotacji:"},null,null,null,null,null,null,null,null,"A. Capital expenditures (CAPEX) are expenses that occur when purchasing, improving or maintaining physical assets of an investment project. These expenditures should be stated in the spreadsheet under the appropriate expenditure category. Capital expenditures are broken down into eligible and non-eligible for the grant financing:","A. Nakłady inwestycyjne (CAPEX) to wydatki ponoszone w związku z zakupem, modernizacją lub utrzymaniem aktywów trwałych w ramach projektu inwestycyjnego. Wydatki te należy wykazać w arkuszu kalkulacyjnym w odpowiedniej kategorii wydatków. Nakłady inwestycyjne dzielą się na kwalifikowane i niekwalifikowane do finansowania w ramach dotacji:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L97:$U97,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"a) wydatki kwalifikowane odnoszą się do inwestycji w aktywa materialne lub niematerialne, które są niezbędne do realizacji projektu i spełniają kryteria dofinansowania w ramach dotacji,"},null,null,null,null,null,null,null,null,"a) eligible capital expenditures refer to investments in tangible or intangible assets that are necessary for the project's implementation and comply with the grant's funding rules,","a) wydatki kwalifikowane odnoszą się do inwestycji w aktywa materialne lub niematerialne, które są niezbędne do realizacji projektu i spełniają kryteria dofinansowania w ramach dotacji,","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L99:$U99,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"b) niekwalifikowane wydatki obejmują wydatki, które nie spełniają kryteriów dofinansowania w ramach dotacji."},null,null,null,null,null,null,null,null,"b) non-eligible capital expenditures include expenses that do not meet the grant’s criteria.","b) niekwalifikowane wydatki obejmują wydatki, które nie spełniają kryteriów dofinansowania w ramach dotacji.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L101:$U101,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Wydatki kapitałowe można wprowadzić dla 9 kategorii przedstawionych poniżej."},null,null,null,null,null,null,null,null,"Capital expenditures can be entered for the 9 predefined categories as presented below.","Wydatki kapitałowe można wprowadzić dla 9 kategorii przedstawionych poniżej.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,null,{"$f":"INDEX($L105:$U105,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Wydatki inwestycyjne (zarówno kwalifikowane, jak i niekwalifikowane) należy wprowadzić w okresie budowy, zgodnie ze wskazaną fazą inwestycji w nagłówku tabeli danych wejściowych."},null,null,null,null,null,null,null,null,"B. Capital expenditures (both eligible and non-eligible for grant financing) should be entered during the construction phase, i.e. during the period of infrastructure roll-out, as indicated in the header of an input table.","B. Wydatki inwestycyjne (zarówno kwalifikowane, jak i niekwalifikowane) należy wprowadzić w okresie budowy, zgodnie ze wskazaną fazą inwestycji w nagłówku tabeli danych wejściowych.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,null,{"$f":"INDEX($L109:$U109,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Okres ekonomicznej użyteczności to liczba lat, przez które aktywa będą użytkowane i będą przynosić korzyści ekonomiczne jednostce. Służy on do określenia okresu, przez który dane aktywa będą amortyzowane. Okres użytkowania należy określić dla wszystkich odpowiednich kategorii nakładów inwestycyjnych. Proszę podać okres użytkowania w zaokrągleniu do liczb całkowitych."},null,null,null,null,null,null,null,null,"C. Economic useful life represents the number of years that assets will remain in use and provide economic benefits to the entity. It is used to determine the amount of time during which a given asset will be depreciated. Useful life should be specified for all relevant capital expenditure categories. Please state the useful life rounded to the whole numbers.","C. Okres ekonomicznej użyteczności to liczba lat, przez które aktywa będą użytkowane i będą przynosić korzyści ekonomiczne jednostce. Służy on do określenia okresu, przez który dane aktywa będą amortyzowane. Okres użytkowania należy określić dla wszystkich odpowiednich kategorii nakładów inwestycyjnych. Proszę podać okres użytkowania w zaokrągleniu do liczb całkowitych.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L111:$U111,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. Koszty odtworzenia i likwidacji powinny obejmować wszelkie wydatki związane z demontażem obiektów, zarządzaniem odpadami, utylizacją materiałów itp., ponoszone zazwyczaj pod koniec okresu odniesienia."},null,null,null,null,null,null,null,null,"D. Replacement & decommissioning costs should include any expenses for the dismantling of facilities, management of waste, disposal of materials etc. incurred typically at the end of the reference period.","D. Koszty odtworzenia i likwidacji powinny obejmować wszelkie wydatki związane z demontażem obiektów, zarządzaniem odpadami, utylizacją materiałów itp., ponoszone zazwyczaj pod koniec okresu odniesienia.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L113:$U113,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"E. Jeśli podatek VAT podlega zwrotowi, proszę wpisać zera w pozycjach dotyczących podatku VAT. Jeśli podatek VAT nie podlega zwrotowi, proszę wpisać wydatki związane z podatkiem VAT dotyczące nakładów inwestycyjnych, ponieważ w takim przypadku wydatki związane z podatkiem VAT powinny zostać uwzględnione w analizie i będą traktowane jako wypływy finansowe."},null,null,null,null,null,null,null,null,"E. If VAT is recoverable, please enter zeroes in line items dedicated to VAT. If VAT is not recoverable, please enter VAT expenses related to capital expenditures, as in that case VAT expenses should be included in the analysis and will be treated as financial outflows.","E. Jeśli podatek VAT podlega zwrotowi, proszę wpisać zera w pozycjach dotyczących podatku VAT. Jeśli podatek VAT nie podlega zwrotowi, proszę wpisać wydatki związane z podatkiem VAT dotyczące nakładów inwestycyjnych, ponieważ w takim przypadku wydatki związane z podatkiem VAT powinny zostać uwzględnione w analizie i będą traktowane jako wypływy finansowe.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,{"$f":"INDEX($L117:$U117,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz \"Reve\""},null,null,null,null,null,null,null,null,null,"\"Reve\" sheet","Arkusz \"Reve\"","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L119:$U119,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Przychody odnoszą się do korzyści finansowych wynikających z poprawy efektywności energetycznej i integracji energii odnawialnej. Główne kategorie przychodów obejmują:"},null,null,null,null,null,null,null,null,"A. Revenues refer to the financial benefits generated as a result of energy efficiency improvements and renewable energy integration. The main revenue categories include:","A. Przychody odnoszą się do korzyści finansowych wynikających z poprawy efektywności energetycznej i integracji energii odnawialnej. Główne kategorie przychodów obejmują:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L121:$U121,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"a) „Energia sprzedana do sieci / konsumenta” – dochód uzyskany ze sprzedaży nadwyżek energii elektrycznej wytworzonej ze źródeł odnawialnych (np. paneli słonecznych, turbin wiatrowych) z powrotem do sieci lub stronom trzecim."},null,null,null,null,null,null,null,null,"a) \"Energy sold to grid / consumer\" - income generated from selling surplus energy produced by renewable sources (e.g., solar panels, wind turbines) back to the grid or third parties.","a) „Energia sprzedana do sieci / konsumenta” – dochód uzyskany ze sprzedaży nadwyżek energii elektrycznej wytworzonej ze źródeł odnawialnych (np. paneli słonecznych, turbin wiatrowych) z powrotem do sieci lub stronom trzecim.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L123:$U123,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"b) „Energia wyprodukowana na własne potrzeby” – finansowy ekwiwalent oszczędności energii osiągniętych dzięki wytwarzaniu i zużywaniu energii odnawialnej na terenie zakładu, zmniejszający zależność od zewnętrznych źródeł energii."},null,null,null,null,null,null,null,null,"b) \"Energy produced for own needs\" - the financial equivalent of energy savings achieved by generating and consuming renewable energy on-site, reducing reliance on external energy sources.","b) „Energia wyprodukowana na własne potrzeby” – finansowy ekwiwalent oszczędności energii osiągniętych dzięki wytwarzaniu i zużywaniu energii odnawialnej na terenie zakładu, zmniejszający zależność od zewnętrznych źródeł energii.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L125:$U125,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"c) „Opłata za eksploatację i utrzymanie (O&M)” – przychody z opłat pobieranych za zarządzanie, konserwację i serwisowanie energooszczędnych systemów, zapewniające ich optymalną wydajność i trwałość."},null,null,null,null,null,null,null,null,"c) \"Operation and maintenance fee (O&M)\" - revenue from fees charged for managing, maintaining, and servicing energy-efficient systems, ensuring their optimal performance and longevity.","c) „Opłata za eksploatację i utrzymanie (O&M)” – przychody z opłat pobieranych za zarządzanie, konserwację i serwisowanie energooszczędnych systemów, zapewniające ich optymalną wydajność i trwałość.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L127:$U127,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Użytkownicy mogą określić dodatkowe kategorie przychodów w kategorii „Inne”."},null,null,null,null,null,null,null,null,"Further revenue categories can be specified by users under \"Other\" category.","Użytkownicy mogą określić dodatkowe kategorie przychodów w kategorii „Inne”.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L129:$U129,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Założenia dotyczące przychodów powinny odzwierciedlać przychody, które zostaną wygenerowane w całym okresie referencyjnym po wdrożeniu projektu."},null,null,null,null,null,null,null,null,"B. The revenues assumptions should reflect revenues to be generated throughout the reference period after project implementation.","B. Założenia dotyczące przychodów powinny odzwierciedlać przychody, które zostaną wygenerowane w całym okresie referencyjnym po wdrożeniu projektu.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L131:$U131,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Jeśli użytkownicy nie dysponują szczegółowymi danymi, które można wprowadzić w określonych powyżej kategoriach przychodów, całkowite przychody można wprowadzić w kategorii „Inne” jako pojedynczą pozycję."},null,null,null,null,null,null,null,null,"C. If the users do not have detailed data available to enter in specific revenue categories defined above, total revenues can be entered in the \"Other\" category as a single line item.","C. Jeśli użytkownicy nie dysponują szczegółowymi danymi, które można wprowadzić w określonych powyżej kategoriach przychodów, całkowite przychody można wprowadzić w kategorii „Inne” jako pojedynczą pozycję.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L133:$U133,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. Jeśli podatek VAT podlega zwrotowi, proszę wpisać zera w pozycjach dotyczących podatku VAT. Jeśli podatek VAT nie podlega zwrotowi, proszę wpisać wpływy z tytułu podatku VAT związane z oczekiwanymi przychodami, ponieważ w takim przypadku wpływy z tytułu podatku VAT powinny zostać uwzględnione w analizie i będą one traktowane jako wpływy finansowe."},null,null,null,null,null,null,null,null,"D. If VAT is recoverable, please enter zeroes in line items dedicated to VAT. If VAT is not recoverable, please enter VAT income related to the expected revenues, as in that case VAT income should be included in the analysis and will be treated as financial inflow.","D. Jeśli podatek VAT podlega zwrotowi, proszę wpisać zera w pozycjach dotyczących podatku VAT. Jeśli podatek VAT nie podlega zwrotowi, proszę wpisać wpływy z tytułu podatku VAT związane z oczekiwanymi przychodami, ponieważ w takim przypadku wpływy z tytułu podatku VAT powinny zostać uwzględnione w analizie i będą one traktowane jako wpływy finansowe.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L135:$U135,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz \"OPEX\""},null,null,null,null,null,null,null,null,null,"\"OPEX\" sheet","Arkusz \"OPEX\"","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L137:$U137,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Koszty operacyjne (OPEX) odnoszą się do bieżących kosztów związanych z eksploatacją i utrzymaniem budynku po wdrożeniu projektu. Koszty te obejmują zużycie energii (w podziale na nośniki energii), utrzymanie i naprawy. W kontekście projektów budownictwa ekologicznego, OPEX jest kluczowym wskaźnikiem korzyści finansowych i środowiskowych, ponieważ działania w zakresie renowacji energetycznej mają na celu zmniejszenie kosztów operacyjnych poprzez zwiększenie efektywności energetycznej, obniżenie rachunków za media, optymalizację wykorzystania zasobów i zminimalizowanie potrzeb utrzymaniowych. Głównym celem jest osiągnięcie długoterminowych oszczędności OPEX, zwiększając zarówno rentowność ekonomiczną, jak i zrównoważony rozwój. Są to koszty, które powstają w trakcie bieżącej eksploatacji projektu inwestycyjnego. Koszty operacyjne należy wykazać w odpowiedniej kategorii kosztów. Główne kategorie kosztów obejmują:"},null,null,null,null,null,null,null,null,"A. Operating expenses (OPEX) refer to the ongoing costs associated with the operation and maintenance of a building after the project implementation. These expenses include energy consumption (split into energy carrier), maintenance and repairs. In the context of green building projects, OPEX is a key indicator of financial and environmental benefits, as energy rehabilitation measures aim to reduce operational costs through increased energy efficiency, lower utility bills, optimized resource use, and minimized maintenance needs. The primary goal is to achieve long-term OPEX savings, enhancing both economic viability and sustainability. These are the costs that occur in the daily operation of an investment project. These costs should be stated in the spreadsheet under the appropriate cost category. The main cost categories include:","A. Koszty operacyjne (OPEX) odnoszą się do bieżących kosztów związanych z eksploatacją i utrzymaniem budynku po wdrożeniu projektu. Koszty te obejmują zużycie energii (w podziale na nośniki energii), utrzymanie i naprawy. W kontekście projektów budownictwa ekologicznego, OPEX jest kluczowym wskaźnikiem korzyści finansowych i środowiskowych, ponieważ działania w zakresie renowacji energetycznej mają na celu zmniejszenie kosztów operacyjnych poprzez zwiększenie efektywności energetycznej, obniżenie rachunków za media, optymalizację wykorzystania zasobów i zminimalizowanie potrzeb utrzymaniowych. Głównym celem jest osiągnięcie długoterminowych oszczędności OPEX, zwiększając zarówno rentowność ekonomiczną, jak i zrównoważony rozwój. Są to koszty, które powstają w trakcie bieżącej eksploatacji projektu inwestycyjnego. Koszty operacyjne należy wykazać w odpowiedniej kategorii kosztów. Główne kategorie kosztów obejmują:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L139:$U139,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"a) „Zużycie energii” – koszty energii w podziale na nośniki energii."},null,null,null,null,null,null,null,null,"a) \"Energy consumption\" - energy costs split by energy carriers.","a) „Zużycie energii” – koszty energii w podziale na nośniki energii.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L141:$U141,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"b) „Koszty utrzymania\"."},null,null,null,null,null,null,null,null,"b) \"Maintenance costs\".","b) „Koszty utrzymania\".","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L143:$U143,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"c) „Zewnętrzne podwykonawstwo\"."},null,null,null,null,null,null,null,null,"c) \"External sub-contracting\".","c) „Zewnętrzne podwykonawstwo\".","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L145:$U145,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Użytkownicy mogą określić dodatkowe kategorie kosztów w kategorii „Inne”."},null,null,null,null,null,null,null,null,"Further cost categories can be specified by users under \"Other\" category, if necessary. ","Użytkownicy mogą określić dodatkowe kategorie kosztów w kategorii „Inne”.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L147:$U147,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Koszty operacyjne powinny być określone przed i po renowacji energetycznej w celu właściwego ujęcia oszczędności kosztowych wynikających z realizacji projektu."},null,null,null,null,null,null,null,null,"B. To properly account for the cost savings generated by the project, operating expenses have to be specified before and after energy renovation.","B. Koszty operacyjne powinny być określone przed i po renowacji energetycznej w celu właściwego ujęcia oszczędności kosztowych wynikających z realizacji projektu.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L149:$U149,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Jeśli użytkownicy nie dysponują szczegółowymi danymi, które można wprowadzić w określonych powyżej kategoriach kosztów, całkowite koszty można wprowadzić w kategorii „Inne” jako pojedynczą pozycję."},null,null,null,null,null,null,null,null,"C. If the users do not have detailed data available to enter in specific cost categories defined above, total costs can be entered in the \"Other\" category as a single line item.","C. Jeśli użytkownicy nie dysponują szczegółowymi danymi, które można wprowadzić w określonych powyżej kategoriach kosztów, całkowite koszty można wprowadzić w kategorii „Inne” jako pojedynczą pozycję.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L151:$U151,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. Jeśli podatek VAT podlega zwrotowi, proszę wpisać zera w pozycjach dotyczących podatku VAT. Jeśli podatek VAT nie podlega zwrotowi, proszę wpisać wydatki z tytułu podatku VAT związane z kosztami operacyjnymi, ponieważ w takim przypadku wydatki z tytułu podatku VAT powinny zostać uwzględnione w analizie i będą one traktowane jako wypływy finansowe."},null,null,null,null,null,null,null,null,"D. If VAT is recoverable, please enter zeroes in line items dedicated to VAT. If VAT is not recoverable, please enter VAT expenses related to operating expenses, as in that case VAT expenses should be included in the analysis and will be treated as financial outflows.","D. Jeśli podatek VAT podlega zwrotowi, proszę wpisać zera w pozycjach dotyczących podatku VAT. Jeśli podatek VAT nie podlega zwrotowi, proszę wpisać wydatki z tytułu podatku VAT związane z kosztami operacyjnymi, ponieważ w takim przypadku wydatki z tytułu podatku VAT powinny zostać uwzględnione w analizie i będą one traktowane jako wypływy finansowe.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L153:$U153,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz \"Fin\""},null,null,null,null,null,null,null,null,null,"\"Fin\" sheet","Arkusz \"Fin\"","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L155:$U155,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Arkusz zawiera założenia dotyczące mechanizmów finansowania, które potencjalnie mogą zostać wykorzystane do sfinansowania projektu."},null,null,null,null,null,null,null,null,"A. The worksheet includes assumptions for the financing mechanisms that potentially can be used to fund the project.","A. Arkusz zawiera założenia dotyczące mechanizmów finansowania, które potencjalnie mogą zostać wykorzystane do sfinansowania projektu.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L157:$U157,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Użytkownicy mogą wybrać jeden z dziewięciu dostępnych modeli finansowania, które obejmują takie instrumenty jak: środki własne, dotacje, pożyczki, obligacje oraz kombinacje powyższych."},null,null,null,null,null,null,null,null,"B. The users can choose one out of nine available financing model mechanisms that include instruments such as: own funds, grants, loans, bonds and combinations of the above.","B. Użytkownicy mogą wybrać jeden z dziewięciu dostępnych modeli finansowania, które obejmują takie instrumenty jak: środki własne, dotacje, pożyczki, obligacje oraz kombinacje powyższych.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L159:$U159,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Poniżej wymieniono wszystkie mechanizmy finansowania wraz z odpowiednim zestawem założeń, które są dostępne dla użytkowników:"},null,null,null,null,null,null,null,null,"C. All financing mechanisms, with respective set of assumptions, available for the users are listed below:","C. Poniżej wymieniono wszystkie mechanizmy finansowania wraz z odpowiednim zestawem założeń, które są dostępne dla użytkowników:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L161:$U161,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Środki własne oznaczają finansowanie inwestycji wyłącznie z wewnętrznych zasobów przedsiębiorstwa, takich jak zyski zatrzymane, zgromadzone rezerwy lub wkłady właścicieli. Powyższe pozwala uniknąć zobowiązań finansowych i kosztów odsetkowych, ale może ograniczać kapitał dostępny na ekspansję lub dywersyfikację."},null,null,null,null,null,null,null,null,"▪ Own funds means financing an investment entirely from a company's internal resources, such as retained earnings, accumulated reserves, or shareholder contributions. This approach avoids financial liabilities and interest costs but may limit the available capital for expansion or diversification.","▪ Środki własne oznaczają finansowanie inwestycji wyłącznie z wewnętrznych zasobów przedsiębiorstwa, takich jak zyski zatrzymane, zgromadzone rezerwy lub wkłady właścicieli. Powyższe pozwala uniknąć zobowiązań finansowych i kosztów odsetkowych, ale może ograniczać kapitał dostępny na ekspansję lub dywersyfikację.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L163:$U163,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Środki własne + dotacja to opcja łącząca wewnętrzne zasoby finansowe przedsiębiorstwa z bezzwrotną dotacją od rządu, programu UE lub innego podmiotu finansującego. Dotacja zmniejsza obciążenie finansowe i poprawia efektywność inwestycji, umożliwiając przedsiębiorstwom podejmowanie większych lub bardziej ryzykownych projektów przy jednoczesnym zachowaniu części kapitału własnego."},null,null,null,null,null,null,null,null,"▪ Own funds + Grant is option that combines a company’s internal financial resources with a non-repayable grant from a government, EU program, or other funding body. The grant reduces the financial burden and improves investment feasibility, allowing businesses to undertake larger or riskier projects while preserving some of their own capital.","▪ Środki własne + dotacja to opcja łącząca wewnętrzne zasoby finansowe przedsiębiorstwa z bezzwrotną dotacją od rządu, programu UE lub innego podmiotu finansującego. Dotacja zmniejsza obciążenie finansowe i poprawia efektywność inwestycji, umożliwiając przedsiębiorstwom podejmowanie większych lub bardziej ryzykownych projektów przy jednoczesnym zachowaniu części kapitału własnego.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L165:$U165,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Standardowa pożyczka to tradycyjny kredyt bankowy, w ramach którego firma pożycza środki finansowe i spłaca je wraz z odsetkami w ustalonym z góry terminie. Ta metoda finansowania pozwala przedsiębiorstwom rozłożyć koszty inwestycji w czasie, ale zwiększa zobowiązania finansowe i wymaga wystarczającej zdolności kredytowej, aby zapewnić korzystne warunki finansowania."},null,null,null,null,null,null,null,null,"▪ Standard loan is a traditional bank loan where a company borrows funds and repays them with interest over a predetermined period. This financing method allows businesses to spread investment costs over time but increases financial liabilities and requires sufficient creditworthiness to secure favorable financing terms.","▪ Standardowa pożyczka to tradycyjny kredyt bankowy, w ramach którego firma pożycza środki finansowe i spłaca je wraz z odsetkami w ustalonym z góry terminie. Ta metoda finansowania pozwala przedsiębiorstwom rozłożyć koszty inwestycji w czasie, ale zwiększa zobowiązania finansowe i wymaga wystarczającej zdolności kredytowej, aby zapewnić korzystne warunki finansowania.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L167:$U167,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Standardowa pożyczka + dotacja  to połączenie finansowania dłużnego i bezzwrotnej dotacji, które pozwala zmniejszyć kwotę pożyczki i obniżyć ogólne koszty finansowania. Taka struktura sprawia, że projekty są bardziej opłacalne finansowo, ponieważ zmniejsza obciążenie związane ze spłatą pożyczki, a jednocześnie daje dostęp do dodatkowego kapitału."},null,null,null,null,null,null,null,null,"▪ Standard loan + Grant  is a combination of debt financing and a non-repayable grant, reducing the amount that needs to be borrowed and lowering overall financing costs. This structure makes projects more financially viable by decreasing the repayment burden while still allowing access to additional capital.","▪ Standardowa pożyczka + dotacja  to połączenie finansowania dłużnego i bezzwrotnej dotacji, które pozwala zmniejszyć kwotę pożyczki i obniżyć ogólne koszty finansowania. Taka struktura sprawia, że projekty są bardziej opłacalne finansowo, ponieważ zmniejsza obciążenie związane ze spłatą pożyczki, a jednocześnie daje dostęp do dodatkowego kapitału.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L169:$U169,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Kredyt ekologiczny to pożyczka przeznaczona specjalnie na finansowanie projektów przynoszących korzyści dla środowiska, takich jak energia odnawialna, efektywność energetyczna lub inicjatywy ukierunkowane na zrównoważony rozwój. Pożyczki te często oferują korzystniejsze warunki, takie jak niższe oprocentowanie lub dłuższe okresy spłaty, aby zachęcić do inwestycji przyjaznych środowisku."},null,null,null,null,null,null,null,null,"▪ Green loan is loan specifically designed to finance projects with environmental benefits, such as renewable energy, energy efficiency, or sustainability-focused initiatives. These loans often come with more favorable terms, such as lower interest rates or longer repayment periods, to incentivize environmentally responsible investments.","▪ Kredyt ekologiczny to pożyczka przeznaczona specjalnie na finansowanie projektów przynoszących korzyści dla środowiska, takich jak energia odnawialna, efektywność energetyczna lub inicjatywy ukierunkowane na zrównoważony rozwój. Pożyczki te często oferują korzystniejsze warunki, takie jak niższe oprocentowanie lub dłuższe okresy spłaty, aby zachęcić do inwestycji przyjaznych środowisku.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L171:$U171,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Pożyczka z umorzeniem części kapitału to instrument finansowy wspierany przez europejskie fundusze strukturalne i inwestycyjne (ESIF), w ramach którego do 50% kwoty głównej pożyczki nie podlega spłacie. Znacznie obniża to koszty finansowania i sprawia, że jest to atrakcyjna opcja dla projektów zgodnych z priorytetami UE, takich jak innowacje, infrastruktura czy zrównoważony rozwój."},null,null,null,null,null,null,null,null,"▪ Capital rebate loan is a financial instrument supported by the European Structural and Investment Funds (ESIF), where up to 50% of the loan principal is non-repayable. This significantly reduces borrowing costs and makes it an attractive option for projects aligned with EU priorities, such as innovation, infrastructure, or sustainability.","▪ Pożyczka z umorzeniem części kapitału to instrument finansowy wspierany przez europejskie fundusze strukturalne i inwestycyjne (ESIF), w ramach którego do 50% kwoty głównej pożyczki nie podlega spłacie. Znacznie obniża to koszty finansowania i sprawia, że jest to atrakcyjna opcja dla projektów zgodnych z priorytetami UE, takich jak innowacje, infrastruktura czy zrównoważony rozwój.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L173:$U173,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Obligacje standardowe to papiery wartościowe o stałym dochodzie emitowane przez przedsiębiorstwa lub rządy w celu pozyskania kapitału od inwestorów instytucjonalnych, takich jak fundusze emerytalne, firmy ubezpieczeniowe lub firmy inwestycyjne. Obligacje zapewniają inwestorom przewidywalny zwrot, oferując jednocześnie długoterminowe finansowanie dużych projektów bez natychmiastowych zobowiązań spłaty kapitału, jak w przypadku kredytów."},null,null,null,null,null,null,null,null,"▪ Standard bonds are fixed-income securities issued by companies or governments to raise capital from institutional investors, such as pension funds, insurance companies, or investment firms. These bonds provide a predictable return for investors while offering long-term financing for large-scale projects without immediate repayment obligations like loans.","▪ Obligacje standardowe to papiery wartościowe o stałym dochodzie emitowane przez przedsiębiorstwa lub rządy w celu pozyskania kapitału od inwestorów instytucjonalnych, takich jak fundusze emerytalne, firmy ubezpieczeniowe lub firmy inwestycyjne. Obligacje zapewniają inwestorom przewidywalny zwrot, oferując jednocześnie długoterminowe finansowanie dużych projektów bez natychmiastowych zobowiązań spłaty kapitału, jak w przypadku kredytów.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L175:$U175,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Zielone obligacje są emitowane w celu finansowania projektów odpowiedzialnych pod względem środowiskowym lub społecznym, często z zachętami powiązanymi z osiągnięciem celów zrównoważonego rozwoju. Przyciągają one inwestorów instytucjonalnych skupionych na kryteriach ESG (środowiskowych, społecznych i ładu korporacyjnego), potencjalnie oferując lepsze warunki finansowania i poprawiając reputację firmy."},null,null,null,null,null,null,null,null,"▪ Green bonds are issued to fund environmentally or socially responsible projects, often with incentives linked to achieving sustainability targets. They attract institutional investors focused on ESG (Environmental, Social, and Governance) criteria, potentially offering better financing terms and enhancing a company’s reputation in sustainable finance markets.","▪ Zielone obligacje są emitowane w celu finansowania projektów odpowiedzialnych pod względem środowiskowym lub społecznym, często z zachętami powiązanymi z osiągnięciem celów zrównoważonego rozwoju. Przyciągają one inwestorów instytucjonalnych skupionych na kryteriach ESG (środowiskowych, społecznych i ładu korporacyjnego), potencjalnie oferując lepsze warunki finansowania i poprawiając reputację firmy.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L177:$U177,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ EPC + środki własne + dotacja + pożyczka to połączenie wyżej wymienionych instrumentów z dodatkiem umowy o poprawę efektywności energetycznej (EPC). W kontrakcie EPC firma świadcząca usługi energetyczne (ESCO) zobowiązuje się zapewnić inwestorowi gwarantowaną poprawę efektywności energetycznej w zamian za wynagrodzenie w postaci części oszczędności kosztów energii osiągniętych w określonym czasie trwania kontraktu."},null,null,null,null,null,null,null,null,"▪ EPC + Own funds + Grant + Loan is a combination of instruments mentioned above with addition of an Energy Performance Contract (EPC). In an EPC contract, the Energy Service Company (ESCO) is committed to provide guaranteed energy improvements to the investor for the compensation in the form of a portion of energy cost savings achieved over a predetermined duration of the contract.","▪ EPC + środki własne + dotacja + pożyczka to połączenie wyżej wymienionych instrumentów z dodatkiem umowy o poprawę efektywności energetycznej (EPC). W kontrakcie EPC firma świadcząca usługi energetyczne (ESCO) zobowiązuje się zapewnić inwestorowi gwarantowaną poprawę efektywności energetycznej w zamian za wynagrodzenie w postaci części oszczędności kosztów energii osiągniętych w określonym czasie trwania kontraktu.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L179:$U179,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Należy pamiętać, że w ramach finansowania obejmującego kontrakt o poprawę efektywności energetycznej (EPC) w obliczeniach uwzględniono dodatkową kategorię kosztów – wynagrodzenie dla dostawcy usług związanych ze zużyciem energii (ESCO). Wynagrodzenie to oblicza się jako określony procent całkowitych oszczędności kosztów operacyjnych (tj. różnicy między całkowitymi kosztami operacyjnymi przed i po renowacji energetycznej)."},null,null,null,null,null,null,null,null,"Please note that under the Energy Performance Contract (EPC) funding, additional cost category is included in the calculations - the remuneration to the Energy Service Company (ESCO). This compensation is calculated as a specified percentage of the total operating costs savings (i.e. difference between total operating expenses before and after energy renovation).","Należy pamiętać, że w ramach finansowania obejmującego kontrakt o poprawę efektywności energetycznej (EPC) w obliczeniach uwzględniono dodatkową kategorię kosztów – wynagrodzenie dla dostawcy usług związanych ze zużyciem energii (ESCO). Wynagrodzenie to oblicza się jako określony procent całkowitych oszczędności kosztów operacyjnych (tj. różnicy między całkowitymi kosztami operacyjnymi przed i po renowacji energetycznej).","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L181:$U181,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. W przypadku każdego mechanizmu modelu finansowania użytkownicy muszą określić założenia dotyczące: a) jednorazowych kosztów przygotowawczych (oraz kosztów powtarzających się co roku, jeśli mają zastosowanie), które są zazwyczaj ponoszone w procesie uzyskiwania danego rodzaju finansowania, b) warunków finansowania dla każdego instrumentu.\nZałożenia wymagane dla każdego instrumentu finansowego są takie same w ramach poszczególnych mechanizmów modelu finansowania, co oznacza, że np. analogiczny zestaw danych wejściowych będzie wymagany w przypadku finansowania w formie „dotacji” w modelach finansowania takich jak „środki własne + dotacja” i „standardowa pożyczka + dotacja” itp."},null,null,null,null,null,null,null,null,"D. For each financing model mechanism, the users have to specify assumptions regarding: a) one-off preparation costs (and recurring annually costs, if applicable) that are typically incurred in the process of obtaining a given type of financing, b) financing terms for each instrument.\nAssumptions required for each financing instrument follow the same pattern under each financing model mechanism, which means e.g. that analogous set of inputs will be required for \"Grant\" funding in the financing models such as \"Own funds + Grant\" and \"Standard Loan + Grant\" etc.","D. W przypadku każdego mechanizmu modelu finansowania użytkownicy muszą określić założenia dotyczące: a) jednorazowych kosztów przygotowawczych (oraz kosztów powtarzających się co roku, jeśli mają zastosowanie), które są zazwyczaj ponoszone w procesie uzyskiwania danego rodzaju finansowania, b) warunków finansowania dla każdego instrumentu.\nZałożenia wymagane dla każdego instrumentu finansowego są takie same w ramach poszczególnych mechanizmów modelu finansowania, co oznacza, że np. analogiczny zestaw danych wejściowych będzie wymagany w przypadku finansowania w formie „dotacji” w modelach finansowania takich jak „środki własne + dotacja” i „standardowa pożyczka + dotacja” itp.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L183:$U183,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"E. Wymagane zestawy założeń dla każdego instrumentu przedstawiono poniżej (o ile nie określono inaczej, założenia te mają zastosowanie do wszystkich instrumentów w ramach poszczególnych modeli finansowania):"},null,null,null,null,null,null,null,null,"E. Required sets of assumptions for each instrument are presented below (unless stated otherwise, these assumptions apply to all instruments within specific financing model):","E. Wymagane zestawy założeń dla każdego instrumentu przedstawiono poniżej (o ile nie określono inaczej, założenia te mają zastosowanie do wszystkich instrumentów w ramach poszczególnych modeli finansowania):","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L185:$U185,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"a) „Środki własne”:"},null,null,null,null,null,null,null,null,"a) \"Own funds\":","a) „Środki własne”:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L186:$U186,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Podmiot udzielający finansowania” – proszę wybrać, czy finansowanie pochodzi od podmiotu prywatnego, czy państwowego."},null,null,null,null,null,null,null,null,"▪ \"Entity granting a financing\" - please select whether funding comes from a private or public entity.","▪ „Podmiot udzielający finansowania” – proszę wybrać, czy finansowanie pochodzi od podmiotu prywatnego, czy państwowego.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L188:$U188,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"b) „Dotacja”:"},null,null,null,null,null,null,null,null,"b) \"Grant\":","b) „Dotacja”:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L189:$U189,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Podmiot udzielający finansowania” – proszę wybrać, czy finansowanie pochodzi od podmiotu prywatnego, czy państwowego."},null,null,null,null,null,null,null,null,"▪ \"Entity granting a financing\" - please select whether funding comes from a private or public entity.","▪ „Podmiot udzielający finansowania” – proszę wybrać, czy finansowanie pochodzi od podmiotu prywatnego, czy państwowego.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L190:$U190,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Czy inwestycja publiczna jest finansowana ze środków UE?” – jeśli jako podmiot przyznający finansowanie wybrano podmiot państwowy, proszę określić, czy inwestycja jest finansowana ze środków UE (wybierz „Tak” lub „Nie”). Jeśli finansowanie pochodzi od podmiotu prywatnego, proszę wybrać „n/d”."},null,null,null,null,null,null,null,null,"▪ \"Is public investment financed with EU funds?\" - if public entity was selected as an entity granting a financing, then please specify whether investment is funded with EU funds (select \"Yes\" or \"No\"). If funding comes from a private entity then please select \"n/d\".","▪ „Czy inwestycja publiczna jest finansowana ze środków UE?” – jeśli jako podmiot przyznający finansowanie wybrano podmiot państwowy, proszę określić, czy inwestycja jest finansowana ze środków UE (wybierz „Tak” lub „Nie”). Jeśli finansowanie pochodzi od podmiotu prywatnego, proszę wybrać „n/d”.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L191:$U191,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Współfinansowanie kwalifikowalnych kosztów projektu” – proszę wpisać procentowy udział kwalifikowalnych nakładów inwestycyjnych, które zostaną sfinansowane z dotacji."},null,null,null,null,null,null,null,null,"▪ \"Co-financing rate of eligible project costs\" - please enter a percentage share of eligible capital expenditures that will be funded with grant.","▪ „Współfinansowanie kwalifikowalnych kosztów projektu” – proszę wpisać procentowy udział kwalifikowalnych nakładów inwestycyjnych, które zostaną sfinansowane z dotacji.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L193:$U193,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"c) „Pożyczka” i „Obligacje”:"},null,null,null,null,null,null,null,null,"c) \"Loan\" and \"Bonds\":","c) „Pożyczka” i „Obligacje”:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L194:$U194,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Podmiot udzielający finansowania” – proszę wybrać, czy finansowanie pochodzi od podmiotu prywatnego, czy państwowego."},null,null,null,null,null,null,null,null,"▪ \"Entity granting a financing\" - please select whether funding comes from a private or public entity.","▪ „Podmiot udzielający finansowania” – proszę wybrać, czy finansowanie pochodzi od podmiotu prywatnego, czy państwowego.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L195:$U195,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Czy inwestycja publiczna jest finansowana ze środków UE?” – jeśli jako podmiot przyznający finansowanie wybrano podmiot państwowy, proszę określić, czy inwestycja jest finansowana ze środków UE (wybierz „Tak” lub „Nie”). Jeśli finansowanie pochodzi od podmiotu prywatnego, proszę wybrać „n/d”."},null,null,null,null,null,null,null,null,"▪ \"Is public investment financed with EU funds?\" - if public entity was selected as an entity granting a financing, then please specify whether investment is funded with EU funds (select \"Yes\" or \"No\"). If funding comes from a private entity then please select \"n/d\".","▪ „Czy inwestycja publiczna jest finansowana ze środków UE?” – jeśli jako podmiot przyznający finansowanie wybrano podmiot państwowy, proszę określić, czy inwestycja jest finansowana ze środków UE (wybierz „Tak” lub „Nie”). Jeśli finansowanie pochodzi od podmiotu prywatnego, proszę wybrać „n/d”.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L196:$U196,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Oprocentowanie w skali roku” – proszę wprowadzić całkowite oprocentowanie w skali roku (tj. oprocentowanie stałe lub stopa referencyjna + marża kredytowa)."},null,null,null,null,null,null,null,null,"▪ \"Interest rate per annum\" - please enter a total annual interest rate (i.e. either a fixed rate or reference rate + credit margin).","▪ „Oprocentowanie w skali roku” – proszę wprowadzić całkowite oprocentowanie w skali roku (tj. oprocentowanie stałe lub stopa referencyjna + marża kredytowa).","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L197:$U197,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Okres spłaty” – proszę podać okres kredytowania w latach. Proszę podać okres kredytowania w zaokrągleniu do pełnych lat."},null,null,null,null,null,null,null,null,"▪ \"Tenor\" - please enter a loan term in years. Please state the loan period rounded to the whole numbers.","▪ „Okres spłaty” – proszę podać okres kredytowania w latach. Proszę podać okres kredytowania w zaokrągleniu do pełnych lat.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L198:$U198,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Współfinansowanie kwalifikowalnych kosztów projektu (wielkość umorzenia)” – dotyczy Pożyczki z umorzeniem części kapitału, proszę wprowadzić procentowy udział kwalifikowalnych nakładów inwestycyjnych, które zostaną sfinansowane z pożyczki."},null,null,null,null,null,null,null,null,"▪ \"Co-financing rate of eligible project costs (rebate)\" - applicable for Capital rebate loan, please enter a percentage share of eligible capital expenditures that will be funded with the loan.","▪ „Współfinansowanie kwalifikowalnych kosztów projektu (wielkość umorzenia)” – dotyczy Pożyczki z umorzeniem części kapitału, proszę wprowadzić procentowy udział kwalifikowalnych nakładów inwestycyjnych, które zostaną sfinansowane z pożyczki.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L199:$U199,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Udział w całkowitych nakładach inwestycyjnych” – dotyczy modelu finansowania EPC + środki własne + dotacja + pożyczka, proszę podać procentowy udział całkowitych nakładów inwestycyjnych, które zostaną sfinansowane z pożyczki."},null,null,null,null,null,null,null,null,"▪ \"Contribution in total CAPEX\" - applicable for EPC + Own funds + Grant + Loan model, please enter a percentage share of total capital expenditures that will be funded with the loan.","▪ „Udział w całkowitych nakładach inwestycyjnych” – dotyczy modelu finansowania EPC + środki własne + dotacja + pożyczka, proszę podać procentowy udział całkowitych nakładów inwestycyjnych, które zostaną sfinansowane z pożyczki.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L201:$U201,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"d) „Kontrakt EPC”:"},null,null,null,null,null,null,null,null,"d) \"EPC\":","d) „Kontrakt EPC”:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L202:$U202,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Udział ESCO w całkowitych nakładach inwestycyjnych” – proszę wprowadzić procentowy udział w całkowitych nakładach inwestycyjnych, który zostanie sfinansowany w ramach kontraktu EPC."},null,null,null,null,null,null,null,null,"▪ \"ESCO contribution in total CAPEX\" - please enter a percentage share of total capital expenditures that will be funded with the EPC contract.","▪ „Udział ESCO w całkowitych nakładach inwestycyjnych” – proszę wprowadzić procentowy udział w całkowitych nakładach inwestycyjnych, który zostanie sfinansowany w ramach kontraktu EPC.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L203:$U203,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Partycypacja ESCO w oszczędnościach kosztowych jako % całkowitych oszczędności kosztowych” – proszę określić, jaki procent całkowitych oszczędności kosztowych (bieżące koszty całkowite przed renowacją energetyczną pomniejszone o koszty całkowite po renowacji energetycznej) będzie wypłacany ESCO w formie rocznego wynagrodzenia."},null,null,null,null,null,null,null,null,"▪ \"ESCO participation in cost savings as % of total cost savings\" - please specify what percentage share of total cost savings (current total costs before energy renovation less total costs after energy renovation) will be payable to ESCO in the form of annual remuneration.","▪ „Partycypacja ESCO w oszczędnościach kosztowych jako % całkowitych oszczędności kosztowych” – proszę określić, jaki procent całkowitych oszczędności kosztowych (bieżące koszty całkowite przed renowacją energetyczną pomniejszone o koszty całkowite po renowacji energetycznej) będzie wypłacany ESCO w formie rocznego wynagrodzenia.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L204:$U204,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Okres trwania kontraktu” – proszę podać długość kontraktu EPC w pełnych latach."},null,null,null,null,null,null,null,null,"▪ \"Contract duration\" - please specify the length of the EPC contract in full years.","▪ „Okres trwania kontraktu” – proszę podać długość kontraktu EPC w pełnych latach.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L206:$U206,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz \"Analysis_param\""},null,null,null,null,null,null,null,null,null,"\"Analysis_param\" sheet","Arkusz \"Analysis_param\"","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L208:$U208,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz zawiera kluczowe założenia istotne dla analizy finansowej i ekonomicznej."},null,null,null,null,null,null,null,null,"The worksheet includes key assumptions relevant for the financial and economic analysis.","Arkusz zawiera kluczowe założenia istotne dla analizy finansowej i ekonomicznej.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L210:$U210,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Poniżej podsumowano dane wymagane do przeprowadzenia analizy finansowej:"},null,null,null,null,null,null,null,null,"A. Required inputs for the financial analysis are summarised below:","A. Poniżej podsumowano dane wymagane do przeprowadzenia analizy finansowej:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L212:$U212,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"a) Finansowa stopa dyskontowa – odnosi się do stopy procentowej stosowanej w analizie zdyskontowanych przepływów pieniężnych (DCF) w celu określenia wartości bieżącej przyszłych przepływów pieniężnych. Państwa członkowskie mogą samodzielnie oszacować stopę dyskontową właściwą dla danego kraju lub sektora. W przypadku braku wytycznych krajowych zaleca się przestrzeganie stosownych zasad z zakresu pomocy publicznej. Należy pamiętać, że stopa dyskontowa musi być spójna z przepływami pieniężnymi, tzn. jeżeli dane finansowe są wyrażone w cenach stałych (realnych), wówczas stopa dyskontowa również musi być wyrażona w ujęciu realnym."},null,null,null,null,null,null,null,null,"a) The financial discount rate - refers to the interest rate used in discounted cash flow (DCF) analysis to determine the present value of future cash flows. Member States are free to assess their own country- and/or sector specific financial discount rate(s). In the absence of national guidelines, adherence to State aid rules is recommended. Please note that the discount rate has to be consistent with cash flows, i.e., if financial data is expressed in constant (real) prices, then discount rate has to be expressed in real terms as well.","a) Finansowa stopa dyskontowa – odnosi się do stopy procentowej stosowanej w analizie zdyskontowanych przepływów pieniężnych (DCF) w celu określenia wartości bieżącej przyszłych przepływów pieniężnych. Państwa członkowskie mogą samodzielnie oszacować stopę dyskontową właściwą dla danego kraju lub sektora. W przypadku braku wytycznych krajowych zaleca się przestrzeganie stosownych zasad z zakresu pomocy publicznej. Należy pamiętać, że stopa dyskontowa musi być spójna z przepływami pieniężnymi, tzn. jeżeli dane finansowe są wyrażone w cenach stałych (realnych), wówczas stopa dyskontowa również musi być wyrażona w ujęciu realnym.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L214:$U214,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"b) Wartość rezydualna – odzwierciedla pozostały potencjał użytkowy aktywów trwałych, których okres ekonomicznej użyteczności nie dobiegł jeszcze końca. Wartość rezydualna będzie zazwyczaj bliska zeru, gdy okres odniesienia jest równy okresowi ekonomicznej użyteczności aktywów. Użytkownicy narzędzia mogą wybrać jedną z dwóch dostępnych opcji wyboru wartości rezydualnej w analizie finansowej:"},null,null,null,null,null,null,null,null,"b) Residual value - reflects the capacity of the remaining service potential of fixed assets whose economic life is not yet completely exhausted. Residual value will be normally close to zero when the reference period is equal to the economic lifetime of the assets. Users of the toolbox may choose one of the two available options for accounting for the residual value in the financial analysis:","b) Wartość rezydualna – odzwierciedla pozostały potencjał użytkowy aktywów trwałych, których okres ekonomicznej użyteczności nie dobiegł jeszcze końca. Wartość rezydualna będzie zazwyczaj bliska zeru, gdy okres odniesienia jest równy okresowi ekonomicznej użyteczności aktywów. Użytkownicy narzędzia mogą wybrać jedną z dwóch dostępnych opcji wyboru wartości rezydualnej w analizie finansowej:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L215:$U215,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Wartość księgowa netto” – wartość rezydualna jest równa niezamortyzowanej wartości księgowej aktywów trwałych."},null,null,null,null,null,null,null,null,"▪ \"Net book value\" - residual value is equal to the unamortized book value of fixed assets.","▪ „Wartość księgowa netto” – wartość rezydualna jest równa niezamortyzowanej wartości księgowej aktywów trwałych.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L216:$U216,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Dana wejściowa” – użytkownicy mogą określić wartość rezydualną projektu, wprowadzając wartość oszacowaną samodzielnie."},null,null,null,null,null,null,null,null,"▪ \"Input\" - users can determine residual value of the project by entering value estimed outside the toolbox.","▪ „Dana wejściowa” – użytkownicy mogą określić wartość rezydualną projektu, wprowadzając wartość oszacowaną samodzielnie.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L218:$U218,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Poniżej podsumowano dane wejściowe wymagane do przeprowadzenia analizy ekonomicznej:"},null,null,null,null,null,null,null,null,"B. Required inputs for the economic analysis are summarised below:","B. Poniżej podsumowano dane wejściowe wymagane do przeprowadzenia analizy ekonomicznej:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L220:$U220,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"a) Społeczna stopa dyskontowa stosowana w analizie ekonomicznej stanowi koszt alternatywny dla całego społeczeństwa. Państwa członkowskie mogą ustalać i stosować własną stopę dyskontową dostosowaną do warunków krajowych. W przypadku braku podejścia krajowego można stosować stopę równą 3%. Należy pamiętać, że stopa dyskontowa musi być spójna z przepływami pieniężnymi, tzn. jeżeli dane finansowe są wyrażone w cenach stałych (realnych), wówczas stopa dyskontowa również musi być wyrażona w ujęciu realnym."},null,null,null,null,null,null,null,null,"a) The social discount rate used in economic analysis is the opportunity cost of capital for the whole society. Member States are free to establish and use their own country-specific social discount rate. 3% can be used in the absence of a national approach. Please note that the discount rate has to be consistent with cash flows, i.e., if financial data is expressed in constant (real) prices, then discount rate has to be expressed in real terms as well.","a) Społeczna stopa dyskontowa stosowana w analizie ekonomicznej stanowi koszt alternatywny dla całego społeczeństwa. Państwa członkowskie mogą ustalać i stosować własną stopę dyskontową dostosowaną do warunków krajowych. W przypadku braku podejścia krajowego można stosować stopę równą 3%. Należy pamiętać, że stopa dyskontowa musi być spójna z przepływami pieniężnymi, tzn. jeżeli dane finansowe są wyrażone w cenach stałych (realnych), wówczas stopa dyskontowa również musi być wyrażona w ujęciu realnym.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L222:$U222,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"b) Korekty fiskalne. Podatki i dotacje są płatnościami transferowymi, które nie odzwierciedlają realnych kosztów lub korzyści ekonomicznych dla społeczeństwa, gdyż obejmują wyłącznie przekazanie kontroli nad pewnymi zasobami z jednej grupy w społeczeństwie na inną. W celu korekty takich zniekształceń, można ustalić kilka ogólnych zasad:"},null,null,null,null,null,null,null,null,"b) Fiscal corrections. Taxes and subsidies are transfer payments that do not represent real economic costs or benefits for society as they involve merely a transfer of control over certain resources from one group in society to another. Some general rules can be established to correct such distortions:","b) Korekty fiskalne. Podatki i dotacje są płatnościami transferowymi, które nie odzwierciedlają realnych kosztów lub korzyści ekonomicznych dla społeczeństwa, gdyż obejmują wyłącznie przekazanie kontroli nad pewnymi zasobami z jednej grupy w społeczeństwie na inną. W celu korekty takich zniekształceń, można ustalić kilka ogólnych zasad:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L223:$U223,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• ceny dla nakładów i produktów należy ujmować bez VAT;\n• ceny dla nakładów i produktów należy ujmować bez podatków bezpośrednich i pośrednich;\n• ceny (np. opłaty taryfowe) stosowane jako wskaźniki zastępcze wartości wydatków należy ujmować z wyłączeniem dotacji i innych transferów od podmiotu publicznego."},null,null,null,null,null,null,null,null,"• prices for input and output must be considered net of VAT;\n• prices for input and output should be considered net of direct and indirect taxes;\n• prices (e.g. tariffs) used as a proxy for the value of outputs should be considered net of any subsidy and other transfer granted by a public entity.","• ceny dla nakładów i produktów należy ujmować bez VAT;\n• ceny dla nakładów i produktów należy ujmować bez podatków bezpośrednich i pośrednich;\n• ceny (np. opłaty taryfowe) stosowane jako wskaźniki zastępcze wartości wydatków należy ujmować z wyłączeniem dotacji i innych transferów od podmiotu publicznego.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L224:$U224,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Korekty fiskalne stosuje się domyślnie do pozycji zawierających podatek VAT. Jeśli jednak podatek VAT podlega zwrotowi, pozycje dedykowane podatkowi VAT są równe zero, a pozycje zawierające podatek VAT są w rzeczywistości wyrażone bez podatku VAT. W związku z tym, jeśli podatek VAT podlega zwrotowi, korekty fiskalne powinny być wyrażone bez podatku VAT, ponieważ w przeciwnym razie spowodowałoby to podwójne uwzględnienie korekty podatku VAT. Z drugiej strony, jeśli podatek VAT nie podlega zwrotowi, korekty fiskalne powinny uwzględniać podatek VAT."},null,null,null,null,null,null,null,null,"Fiscal corrections are applied to line items that include VAT by default. However, if VAT is recoverable, then line items dedicated to VAT are equal to zero and effectively line items that include VAT are expressed without VAT. Therefore, if VAT is recoverabale, fiscal corrections should be expressed net of VAT, as otherwise it would result in double counting of VAT adjustment. On the other hand, if VAT is not recoverable, then fiscal corrections should account for VAT.","Korekty fiskalne stosuje się domyślnie do pozycji zawierających podatek VAT. Jeśli jednak podatek VAT podlega zwrotowi, pozycje dedykowane podatkowi VAT są równe zero, a pozycje zawierające podatek VAT są w rzeczywistości wyrażone bez podatku VAT. W związku z tym, jeśli podatek VAT podlega zwrotowi, korekty fiskalne powinny być wyrażone bez podatku VAT, ponieważ w przeciwnym razie spowodowałoby to podwójne uwzględnienie korekty podatku VAT. Z drugiej strony, jeśli podatek VAT nie podlega zwrotowi, korekty fiskalne powinny uwzględniać podatek VAT.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L226:$U226,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"c) Ceny ukryte. Kiedy ceny rynkowe nie odzwierciedlają alternatywnego kosztu społecznego nakładów i produktów, zwyczajowo przelicza się je na ceny ukryte, które mają być zastosowane do pozycji badanych podczas analizy finansowej."},null,null,null,null,null,null,null,null,"c) Shadow pricing. When market prices do not reflect the opportunity cost of inputs and outputs, the usual approach is to convert them into shadow prices to be applied to the items of the financial analysis.","c) Ceny ukryte. Kiedy ceny rynkowe nie odzwierciedlają alternatywnego kosztu społecznego nakładów i produktów, zwyczajowo przelicza się je na ceny ukryte, które mają być zastosowane do pozycji badanych podczas analizy finansowej.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L228:$U228,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"d) Korzyści ekonomiczne. Analiza ekonomiczna renowacji energetycznej w sektorze budownictwa ekologicznego powinna obejmować dwie następujące grupy korzyści: oszczędności kosztów związanych z energią, w tym efekty zewnętrzne oraz wpływ projektu na użytkowanie i wartość budynku. Definicje głównych korzyści projektu wykorzystane w niniejszym narzędziu są następujące:"},null,null,null,null,null,null,null,null,"d) Economic benefits. The economic analysis of energy renovations in green building sector should aim to include the following two groups of benefits: energy-related cost savings, including externalities and the impacts on the use and value of the building enabled by the project. Definitions of main project benefits used in this tool are following:","d) Korzyści ekonomiczne. Analiza ekonomiczna renowacji energetycznej w sektorze budownictwa ekologicznego powinna obejmować dwie następujące grupy korzyści: oszczędności kosztów związanych z energią, w tym efekty zewnętrzne oraz wpływ projektu na użytkowanie i wartość budynku. Definicje głównych korzyści projektu wykorzystane w niniejszym narzędziu są następujące:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L229:$U229,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• Uniknięte emisje gazów cieplarnianych. Cena ukryta stosowana do wyceny szacowanych zmian emisji CO2 pochodzi z wartości stosowanych przez EBI. Dane dotyczące cen ukrytych CO2 w latach 2020–2050 pochodzą z wytycznych Komisji Europejskiej dotyczących zmian klimatu i dużych projektów."},null,null,null,null,null,null,null,null,"• Avoided emissions of GHGs. The shadow price to be used for the monetisation of the estimated changes in CO2 emissions is taken from the values used by the EIB. Data for shadow prices of CO2 in period 2020-2050 were taken from the Commission's Guidance on \"Climate Change and Major Projects\".","• Uniknięte emisje gazów cieplarnianych. Cena ukryta stosowana do wyceny szacowanych zmian emisji CO2 pochodzi z wartości stosowanych przez EBI. Dane dotyczące cen ukrytych CO2 w latach 2020–2050 pochodzą z wytycznych Komisji Europejskiej dotyczących zmian klimatu i dużych projektów.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L230:$U230,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• Uniknięte emisje zanieczyszczeń powietrza (np. SOx, NOx i PM). Stosuje się wartości jednostkowe szkód. Wartości te są indeksowane w okresie odniesienia przy użyciu oczekiwanego realnego wzrostu PKB. Prognozowany długoterminowy realny wzrost PKB na mieszkańca powinien każdorazowo podlegać weryfikacji przy analizie rozważanych projektów inwestycyjnych."},null,null,null,null,null,null,null,null,"• Avoided emissions of air pollutants (e.g. SOx, NOx and PM). Unit damage values are used. The values are escalated over the reference period using the expected real GDP growth. The forecasted long-term per capita real GDP growth shall be modified in case-by-case.","• Uniknięte emisje zanieczyszczeń powietrza (np. SOx, NOx i PM). Stosuje się wartości jednostkowe szkód. Wartości te są indeksowane w okresie odniesienia przy użyciu oczekiwanego realnego wzrostu PKB. Prognozowany długoterminowy realny wzrost PKB na mieszkańca powinien każdorazowo podlegać weryfikacji przy analizie rozważanych projektów inwestycyjnych.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L231:$U231,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• Zwiększone bezpieczeństwo dostaw energii – ma zastosowanie w przypadkach, gdy zaoszczędzona energia pochodzi z importowanych paliw kopalnych, takich jak gaz ziemny. W przypadku energii elektrycznej wytwarzanej w bloku gazowo-parowym EBI stosuje wartość 10 EUR/MWh."},null,null,null,null,null,null,null,null,"• Enhanced security of energy supply - applies in cases where the primary energy saved comes from imported fossil fuels, such as natural gas. For electricity from a gas-fired combined-cycle gas turbine, the EIB use a value of EUR 10 / MWh.","• Zwiększone bezpieczeństwo dostaw energii – ma zastosowanie w przypadkach, gdy zaoszczędzona energia pochodzi z importowanych paliw kopalnych, takich jak gaz ziemny. W przypadku energii elektrycznej wytwarzanej w bloku gazowo-parowym EBI stosuje wartość 10 EUR/MWh.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L232:$U232,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• Wydłużenie okresu użytkowania budynku (elementów). Roczna wartość korzyści jest szacowana jako annuitet na przestrzeni okresu eksploatacji, którego wartość bieżąca netto jest równa wartości bieżącej netto kosztów inwestycji w projekt pomniejszonej o wartość rezydualną wyposażenia zastąpionego w ramach projektu (np. sprzęt grzewczy, wentylacyjny i klimatyzacyjny, sprzęt elektryczny). W kalkulacjach domyślnie zastosowano długość okresu odniesienia. W zależności od konkretnego przypadku biznesowego użytkownicy mogą zdecydować się na włączenie (wybierając 1) lub wyłączenie (wybierając 0) dodatkowych korzyści wynikających z wydłużenia okresu użytkowania budynku."},null,null,null,null,null,null,null,null,"• Extension of the economic life of the building (elements). The related annual value is estimated as the constant annuity over the operational phase of the reference period whose NPV equals the NPV of the project investment cost net of the residual value of the equipment replaced by the project (e.g. heating, ventilation and air conditioning equipment, electrical equipment). As a default, reference period length was used in the calculation. Depending on specific business case, users may choose to switch on (by selecting 1) or off (by selecting 0) the additional benefits stemming from extension of the economic life of the building.","• Wydłużenie okresu użytkowania budynku (elementów). Roczna wartość korzyści jest szacowana jako annuitet na przestrzeni okresu eksploatacji, którego wartość bieżąca netto jest równa wartości bieżącej netto kosztów inwestycji w projekt pomniejszonej o wartość rezydualną wyposażenia zastąpionego w ramach projektu (np. sprzęt grzewczy, wentylacyjny i klimatyzacyjny, sprzęt elektryczny). W kalkulacjach domyślnie zastosowano długość okresu odniesienia. W zależności od konkretnego przypadku biznesowego użytkownicy mogą zdecydować się na włączenie (wybierając 1) lub wyłączenie (wybierając 0) dodatkowych korzyści wynikających z wydłużenia okresu użytkowania budynku.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,{"$f":"INDEX($L233:$U233,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• Poprawa komfortu termicznego w przypadkach, gdy komfortową temperaturę w pomieszczeniach można osiągnąć dopiero po remoncie budynku. Tam, gdzie to możliwe, korzyść tę wycenia się na podstawie wartości hipotetycznych dodatkowych oszczędności energii związanych z hipotetycznym wyższym zużyciem energii w scenariuszu bez projektu, które byłoby niezbędne do osiągnięcia tej samej nowej temperatury w scenariuszu z projektem. Poniższa tabela przedstawia oczekiwany wzrost cen nieruchomości w związku z poprawą klasy energetycznej budynków, jako sugestię do obliczeń."},null,null,null,null,null,null,null,null,"• Improved thermal comfort, for cases where a comfortable room temperature can be achieved only after the building refurbishment. Where feasible, this benefit is monetised on the basis of the value of hypothetical additional energy savings associated with a hypothetical higher energy consumption in the without-project scenario that would have been needed to reach the same new temperature in the with-project scenario. Following table shows expected property price increase for EPC class improvements, as a suggestion for calculation.","• Poprawa komfortu termicznego w przypadkach, gdy komfortową temperaturę w pomieszczeniach można osiągnąć dopiero po remoncie budynku. Tam, gdzie to możliwe, korzyść tę wycenia się na podstawie wartości hipotetycznych dodatkowych oszczędności energii związanych z hipotetycznym wyższym zużyciem energii w scenariuszu bez projektu, które byłoby niezbędne do osiągnięcia tej samej nowej temperatury w scenariuszu z projektem. Poniższa tabela przedstawia oczekiwany wzrost cen nieruchomości w związku z poprawą klasy energetycznej budynków, jako sugestię do obliczeń.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,null,{"$f":"INDEX($L237:$U237,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• Wzrost wartości nieruchomości związany z poprawą estetyki i komfortu budynków (ponad to, co mogło zostać już uwzględnione w poprzednich korzyściach). Należy przyjąć założenia dotyczące aktualnej średniej ceny rynkowej budynków objętych projektem oraz oczekiwanego wzrostu wartości po termomodernizacji. Jednak wzrost wartości nieruchomości powinien zasadniczo uwzględniać również wartość unikniętych kosztów energii, które są już wyceniane oddzielnie. Aby uniknąć podwójnego liczenia, ekonomiczna analiza kosztów i korzyści powinna obejmować jedynie różnicę między oczekiwanym wzrostem wartości nieruchomości a wartością bieżącą netto oszczędności kosztów energii, określoną w analizie finansowej. Korzyść jest rozkładana w okresie odniesienia poprzez obliczenie annuitetu."},null,null,null,null,null,null,null,null,"• Increase in property values associated with the improved aesthetics and comfort of buildings (in excess of what was possibly already accounted for in the previous benefits). Assumptions need to be made about the current average market price of buildings covered by the project and the expected increase in value following the thermal rehabilitation. However, the increase in property values should in principle also embed the value of avoided energy costs, which are already monetised separately. Therefore, to avoid double counting, the economic CBA should only include the difference between the expected increase in property value and the NPV of the energy cost savings as quantified in the financial analysis. The benefit is distributed over the reference period by calculating the related equivalent constant annuity.","• Wzrost wartości nieruchomości związany z poprawą estetyki i komfortu budynków (ponad to, co mogło zostać już uwzględnione w poprzednich korzyściach). Należy przyjąć założenia dotyczące aktualnej średniej ceny rynkowej budynków objętych projektem oraz oczekiwanego wzrostu wartości po termomodernizacji. Jednak wzrost wartości nieruchomości powinien zasadniczo uwzględniać również wartość unikniętych kosztów energii, które są już wyceniane oddzielnie. Aby uniknąć podwójnego liczenia, ekonomiczna analiza kosztów i korzyści powinna obejmować jedynie różnicę między oczekiwanym wzrostem wartości nieruchomości a wartością bieżącą netto oszczędności kosztów energii, określoną w analizie finansowej. Korzyść jest rozkładana w okresie odniesienia poprzez obliczenie annuitetu.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L239:$U239,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Analiza wrażliwości to technika stosowana w celu określenia, w jaki sposób różne wartości zmiennej niezależnej wpływają na określoną zmienną zależną przy danym zestawie założeń. W kontekście analizy finansowej i ekonomicznej analiza wrażliwości pomaga zrozumieć wpływ zmian kluczowych założeń lub zmiennych na rentowność projektu.\nUżytkownicy narzędzia mogą analizować analizę wrażliwości FNPV(C), FNPV(k) i ENPV na negatywne lub pozytywne zmiany nakładów inwestycyjnych, kosztów operacyjnych oraz przychodów/korzyści. Analiza jest przeprowadzana na zasadzie ceteris paribus. Negatywne zmiany należy wprowadzić w kolumnie oznaczonej znakiem „(-)”, a pozytywne zmiany w kolumnie oznaczonej znakiem „(+)”."},null,null,null,null,null,null,null,null,"C. Sensitivity analysis is a technique used to determine how different values of an independent variable affect a particular dependent variable under a given set of assumptions. In the context of financial and economic analysis, sensitivity analysis helps to understand the impact of changes in key assumptions or variables on the financial viability of a project.\nUsers of the toolbox can analyse the sensitivity analysis of FNPV(C), FNPV(k) and ENPV to negative or positive changes in capital expenditures, operating expenses and revenues / benefits. Analysis is performed on a ceteris paribus basis. Negative changes should be entered in column marked with \"(-)\" sign and positive changes should be entered in column marked with \"(+)\" sign.","C. Analiza wrażliwości to technika stosowana w celu określenia, w jaki sposób różne wartości zmiennej niezależnej wpływają na określoną zmienną zależną przy danym zestawie założeń. W kontekście analizy finansowej i ekonomicznej analiza wrażliwości pomaga zrozumieć wpływ zmian kluczowych założeń lub zmiennych na rentowność projektu.\nUżytkownicy narzędzia mogą analizować analizę wrażliwości FNPV(C), FNPV(k) i ENPV na negatywne lub pozytywne zmiany nakładów inwestycyjnych, kosztów operacyjnych oraz przychodów/korzyści. Analiza jest przeprowadzana na zasadzie ceteris paribus. Negatywne zmiany należy wprowadzić w kolumnie oznaczonej znakiem „(-)”, a pozytywne zmiany w kolumnie oznaczonej znakiem „(+)”.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[null,{"$f":"INDEX($L243:$U243,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"4. Analiza finansowa i ekonomiczna, definicje miar rentowności"},null,null,null,null,null,null,null,null,null,"4. Financial and economic analysis, definition of profitability measures","4. Analiza finansowa i ekonomiczna, definicje miar rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L245:$U245,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Analiza finansowa"},null,null,null,null,null,null,null,null,null,"Financial analysis","Analiza finansowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L247:$U247,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Wartość bieżąca netto (NPV) służy do obliczenia bieżącej wartości wszystkich przyszłych przepływów pieniężnych.\nJeśli wartość NPV projektu lub inwestycji jest dodatnia, oznacza to, że zdyskontowana wartość bieżąca wszystkich przyszłych przepływów pieniężnych związanych z tym projektem lub inwestycją jest dodatnia, a zatem atrakcyjna. Ujemna wartość NPV oznacza, że inwestycja nie jest opłacalna"},null,null,null,null,null,null,null,null,"A. Net present value (NPV), is used to calculate the current total value of a future stream of cash flows.\nIf the NPV of a project or investment is positive, it means that the discounted present value of all future cash flows related to that project or investment is positive, and therefore attractive. A negative NPV means that the investment is not profitable.","A. Wartość bieżąca netto (NPV) służy do obliczenia bieżącej wartości wszystkich przyszłych przepływów pieniężnych.\nJeśli wartość NPV projektu lub inwestycji jest dodatnia, oznacza to, że zdyskontowana wartość bieżąca wszystkich przyszłych przepływów pieniężnych związanych z tym projektem lub inwestycją jest dodatnia, a zatem atrakcyjna. Ujemna wartość NPV oznacza, że inwestycja nie jest opłacalna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L249:$U249,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Wewnętrzna stopa zwrotu (IRR) to roczna stopa zwrotu, jaką ma przynieść inwestycja, i służy do szacowania rentowności potencjalnych inwestycji. IRR to stopa dyskontowa, przy której wartość bieżąca netto (NPV) wszystkich przepływów pieniężnych jest równa zero w analizie zdyskontowanych przepływów pieniężnych. Ogólnie rzecz biorąc, im wyższa wewnętrzna stopa zwrotu, tym bardziej opłacalna jest inwestycja. Można ją wykorzystać przy porównywaniu potencjalnych opcji inwestycyjnych. "},null,null,null,null,null,null,null,null,"B. The internal rate of return (IRR) is the annual rate of return that an investment is expected to generate and is used to estimate the profitability of potential investments. IRR is a discount rate that makes the net present value (NPV) of all cash flows equal to zero in a discounted cash flow analysis. Generally speaking, the higher an internal rate of return, the more desirable an investment is to undertake. It can be used when comparing potential investment options. ","B. Wewnętrzna stopa zwrotu (IRR) to roczna stopa zwrotu, jaką ma przynieść inwestycja, i służy do szacowania rentowności potencjalnych inwestycji. IRR to stopa dyskontowa, przy której wartość bieżąca netto (NPV) wszystkich przepływów pieniężnych jest równa zero w analizie zdyskontowanych przepływów pieniężnych. Ogólnie rzecz biorąc, im wyższa wewnętrzna stopa zwrotu, tym bardziej opłacalna jest inwestycja. Można ją wykorzystać przy porównywaniu potencjalnych opcji inwestycyjnych. ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L251:$U251,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. FNPV(C) oznacza finansową wartość bieżącą netto inwestycji. FNPV(C) oblicza się poprzez zdyskontowanie przepływów pieniężnych netto projektu (bez uwzględniania struktury finansowej projektu) przy użyciu finansowej stopy dyskontowej. FNPV(C) porównuje koszty inwestycji z przychodami netto i mierzy stopień, w jakim przychody netto projektu są w stanie spłacić inwestycję, niezależnie od źródeł lub metod finansowania. Zwrot z inwestycji oblicza się, uwzględniając jako wypływy koszty inwestycji i koszty operacyjne. Na wpływy składają się przychody operacyjne i wartość rezydualna."},null,null,null,null,null,null,null,null,"C. FNPV(C) represents the Financial net present value of the investment. FNPV(C) is calculated by discounting the net project cash flows (without project's financial structure) using the financial discount rate. FNPV(C) compares investment costs to net revenues and measures the extent to which the project net revenues are able to repay the investment, regardless of the sources or methods of financing. The return on investment is calculated considering as outflows investment costs and operating costs. The inflows are the operating revenues and the residual value.","C. FNPV(C) oznacza finansową wartość bieżącą netto inwestycji. FNPV(C) oblicza się poprzez zdyskontowanie przepływów pieniężnych netto projektu (bez uwzględniania struktury finansowej projektu) przy użyciu finansowej stopy dyskontowej. FNPV(C) porównuje koszty inwestycji z przychodami netto i mierzy stopień, w jakim przychody netto projektu są w stanie spłacić inwestycję, niezależnie od źródeł lub metod finansowania. Zwrot z inwestycji oblicza się, uwzględniając jako wypływy koszty inwestycji i koszty operacyjne. Na wpływy składają się przychody operacyjne i wartość rezydualna.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L253:$U253,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. FNPV(K) oznacza finansową wartość bieżącą netto kapitału krajowego obliczoną z perspektywy otrzymujących wsparcie podmiotów publicznych, i ewentualnie prywatnych, w danym państwie członkowskim. FNPV(K) oznacza zwrot z kapitału krajowego i stanowi sumę zdyskontowanych przepływów pieniężnych netto, które przysługują beneficjentom krajowym (publicznym i prywatnym łącznie) w wyniku realizacji projektu. Zwrot z kapitału krajowego oblicza się, uwzględniając jako wypływy: koszty operacyjne; wkłady kapitałowe (publiczne i prywatne) w projekt; środki finansowe z pożyczek w momencie ich spłaty; związane z nimi odsetki od pożyczek. Wpływy obejmują wyłącznie przychody operacyjne (jeśli występują) oraz wartość rezydualną."},null,null,null,null,null,null,null,null,"D. FNPV(K) represents the Financial net present value on the national capital calculated form the perspective of the assisted public, and possibly private, entities. FNPV(K) represents the return on national capital and is the sum of the net discounted cash flows that accrue to the national beneficiaries (public and private combined) due to the implementation of the project. The return on national capital is calculated considering as outflows: the operating costs; the national (public and private) capital contributions to the project; the financial resources from loans at the time in which they are reimbursed; the related interest on loans. The inflows are the operating revenues only (if any) and the residual value.","D. FNPV(K) oznacza finansową wartość bieżącą netto kapitału krajowego obliczoną z perspektywy otrzymujących wsparcie podmiotów publicznych, i ewentualnie prywatnych, w danym państwie członkowskim. FNPV(K) oznacza zwrot z kapitału krajowego i stanowi sumę zdyskontowanych przepływów pieniężnych netto, które przysługują beneficjentom krajowym (publicznym i prywatnym łącznie) w wyniku realizacji projektu. Zwrot z kapitału krajowego oblicza się, uwzględniając jako wypływy: koszty operacyjne; wkłady kapitałowe (publiczne i prywatne) w projekt; środki finansowe z pożyczek w momencie ich spłaty; związane z nimi odsetki od pożyczek. Wpływy obejmują wyłącznie przychody operacyjne (jeśli występują) oraz wartość rezydualną.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L255:$U255,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"E. FRR(C) oznacza finansową stopę zwrotu, tj. stopę dyskontową, przy której FNPV(C) jest równe zero."},null,null,null,null,null,null,null,null,"E. FRR(C) represents the Financial rate of return, i.e, a discount rate that makes the FNPV(C) equal to zero.","E. FRR(C) oznacza finansową stopę zwrotu, tj. stopę dyskontową, przy której FNPV(C) jest równe zero.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L257:$U257,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"F. FRR(K) oznacza finansową stopę zwrotu, tj. stopę dyskontową, przy której FNPV(K) jest równe zero."},null,null,null,null,null,null,null,null,"F. FRR(K) represents the Financial rate of return, i.e, a discount rate that makes the FNPV(K) equal to zero.","F. FRR(K) oznacza finansową stopę zwrotu, tj. stopę dyskontową, przy której FNPV(K) jest równe zero.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L259:$U259,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"G. Prosty okres zwrotu z inwestycji to czas (zwykle mierzony w latach) potrzebny do odzyskania początkowej inwestycji. Jest to kalkulacja pomagająca w ocenie inwestycji, jednak wadą tej metody jest to, że nie uwzględnia ona wartości pieniądza w czasie i nie ocenia ryzyka związanego z poszczególnymi projektami."},null,null,null,null,null,null,null,null,"G. Simple Payback Period is the amount of time (usually measured in years) it takes to recover an initial investment. It is a simple calculation to help evaluate an investment. The disadvantage of this method is that it does not consider the time value of money and it does not assess the risk involved with each project.","G. Prosty okres zwrotu z inwestycji to czas (zwykle mierzony w latach) potrzebny do odzyskania początkowej inwestycji. Jest to kalkulacja pomagająca w ocenie inwestycji, jednak wadą tej metody jest to, że nie uwzględnia ona wartości pieniądza w czasie i nie ocenia ryzyka związanego z poszczególnymi projektami.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L261:$U261,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"H. Zdyskontowany okres zwrotu z inwestycji przedstawia czas potrzebny do odzyskania początkowej inwestycji poprzez zdyskontowanie przyszłych przepływów pieniężnych i zastosowanie koncepcji wartości pieniądza w czasie. Zasadniczo służy on do określenia czasu potrzebnego do osiągnięcia progu rentowności inwestycji poprzez uwzględnienie wartości pieniądza w czasie."},null,null,null,null,null,null,null,null,"H. The discounted Payback Period represents how long it takes to recover an initial investment by discounting future cash flows and applying the time value of money concept. It is basically used to determine the time needed for an investment to break-even by considering the time value of money.","H. Zdyskontowany okres zwrotu z inwestycji przedstawia czas potrzebny do odzyskania początkowej inwestycji poprzez zdyskontowanie przyszłych przepływów pieniężnych i zastosowanie koncepcji wartości pieniądza w czasie. Zasadniczo służy on do określenia czasu potrzebnego do osiągnięcia progu rentowności inwestycji poprzez uwzględnienie wartości pieniądza w czasie.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L263:$U263,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Analiza ekonomiczna"},null,null,null,null,null,null,null,null,null,"Economic analysis","Analiza ekonomiczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L265:$U265,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Ekonomiczna wartość bieżąca netto (ENPV) to różnica między zdyskontowanymi całkowitymi korzyściami i kosztami społecznymi. Różnica między ENPV i FNPV polega na tym, że pierwszy wskaźnik wykorzystuje ceny kalkulacyjne lub koszt alternatywny dóbr i usług zamiast niedoskonałych cen rynkowych oraz, w miarę możliwości, uwzględnia wszelkie społeczne i środowiskowe efekty zewnętrzne. Dzieje się tak dlatego, że analiza prowadzona jest z punktu widzenia społeczeństwa, a nie tylko projektodawcy."},null,null,null,null,null,null,null,null,"A. Economic Net Present Value (ENPV) is the difference between the discounted total social benefits and costs. The difference between ENPV and FNPV is that the former uses accounting prices or the opportunity cost of goods and services instead of imperfect market prices, and it includes as far as possible any social and environmental externalities. This is because the analysis is done from the point of view of society, not just the project owner.","A. Ekonomiczna wartość bieżąca netto (ENPV) to różnica między zdyskontowanymi całkowitymi korzyściami i kosztami społecznymi. Różnica między ENPV i FNPV polega na tym, że pierwszy wskaźnik wykorzystuje ceny kalkulacyjne lub koszt alternatywny dóbr i usług zamiast niedoskonałych cen rynkowych oraz, w miarę możliwości, uwzględnia wszelkie społeczne i środowiskowe efekty zewnętrzne. Dzieje się tak dlatego, że analiza prowadzona jest z punktu widzenia społeczeństwa, a nie tylko projektodawcy.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L267:$U267,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. ERR oznacza ekonomiczną stopę zwrotu, tj. stopę dyskontową, przy której ENPV jest równe zero."},null,null,null,null,null,null,null,null,"B. Economic Rate of Return (ERR) is the rate that produces a zero value for the ENPV.","B. ERR oznacza ekonomiczną stopę zwrotu, tj. stopę dyskontową, przy której ENPV jest równe zero.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L269:$U269,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Wskaźnik korzyści i kosztów (wskaźnik B/C) to stosunek wartości bieżącej oczekiwanych korzyści projektu do wartości bieżącej oczekiwanych kosztów."},null,null,null,null,null,null,null,null,"C. Benefit-cost ratio (B/C ratio) is the ratio of the present value of a project's expected benefits to its present value of expected costs.","C. Wskaźnik korzyści i kosztów (wskaźnik B/C) to stosunek wartości bieżącej oczekiwanych korzyści projektu do wartości bieżącej oczekiwanych kosztów.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($L271:$U271,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"5. Zastrzeżenia"},null,null,null,null,null,null,null,null,null,"5. Disclaimer","5. Zastrzeżenia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L273:$U273,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Niniejsze narzędzie zostało opracowane w ramach projektu Interreg Central Europe – MESTRI-CE w celu wsparcia oceny finansowej i ekonomicznej projektów inwestycyjnych, zwłaszcza w sektorze budownictwa ekologicznego. Służy ono do oceny zgodności projektów inwestycyjnych z taksonomią UE, a także innymi standardami (np. EuGBS), oraz do oceny zastosowania różnych modeli finansowania projektów."},null,null,null,null,null,null,null,null,"A. This toolbox has been developed as part of the Interreg Central Europe project - MESTRI-CE to assist in the financial and economic evaluation of projects, particularly within the green building sector. It assesses projects' compliance with EU taxonomy and other standards (e.g., EuGBS) and evaluates their suitability for various financing models.","A. Niniejsze narzędzie zostało opracowane w ramach projektu Interreg Central Europe – MESTRI-CE w celu wsparcia oceny finansowej i ekonomicznej projektów inwestycyjnych, zwłaszcza w sektorze budownictwa ekologicznego. Służy ono do oceny zgodności projektów inwestycyjnych z taksonomią UE, a także innymi standardami (np. EuGBS), oraz do oceny zastosowania różnych modeli finansowania projektów.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L275:$U275,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Niniejsze narzędzie jest udostępniane w dobrej wierze i jest przeznaczone do użytku na własne ryzyko i odpowiedzialność użytkownika."},null,null,null,null,null,null,null,null,"B. The toolbox is provided in good faith and is intended for use at the user's own risk and responsibility.","B. Niniejsze narzędzie jest udostępniane w dobrej wierze i jest przeznaczone do użytku na własne ryzyko i odpowiedzialność użytkownika.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L277:$U277,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Autorzy niniejszego narzędzia nie gwarantują dokładności, kompletności ani wiarygodności informacji, ocen lub wyników generowanych przez narzędzie. Autorzy narzędzia nie ponoszą odpowiedzialności prawnej, bezpośredniej ani pośredniej, za jakiekolwiek szkody, straty lub roszczenia wynikające z lub związane z wykorzystaniem lub poleganiem na informacjach zawartych w niniejszym narzędziu, czy też wynikach generowanych przez narzędzie."},null,null,null,null,null,null,null,null,"C. The authors of the toolbox do not warrant the accuracy, completeness, or reliability of the information, assessments, or outputs generated by this toolbox. The authors of the toolbox assume no legal liability or responsibility, whether direct or indirect, for any damages, losses, or claims arising from or in connection with the use of or reliance on the information contained in this toolbox.","C. Autorzy niniejszego narzędzia nie gwarantują dokładności, kompletności ani wiarygodności informacji, ocen lub wyników generowanych przez narzędzie. Autorzy narzędzia nie ponoszą odpowiedzialności prawnej, bezpośredniej ani pośredniej, za jakiekolwiek szkody, straty lub roszczenia wynikające z lub związane z wykorzystaniem lub poleganiem na informacjach zawartych w niniejszym narzędziu, czy też wynikach generowanych przez narzędzie.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L279:$U279,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. Niniejsze narzędzie zostało opracowane w programie MS Excel i nie zostało przetestowane w innych aplikacjach do obsługi arkuszy kalkulacyjnych. W związku z tym, może ono nie działać poprawnie w alternatywnym oprogramowaniu obsługującym arkusze kalkulacyjne."},null,null,null,null,null,null,null,null,"D. The toolbox was developed in MS Excel and has not been tested in other spreadsheet applications. Therefore, it may not function properly in alternative spreadsheet software.","D. Niniejsze narzędzie zostało opracowane w programie MS Excel i nie zostało przetestowane w innych aplikacjach do obsługi arkuszy kalkulacyjnych. W związku z tym, może ono nie działać poprawnie w alternatywnym oprogramowaniu obsługującym arkusze kalkulacyjne.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L281:$U281,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"E. Oceny i wyniki uzyskane za pomocą niniejszego narzędzia niekoniecznie odzwierciedlają poglądy lub opinie programu Interreg Central Europe."},null,null,null,null,null,null,null,null,"E. The assessments and results produced by this toolbox do not necessarily reflect the views or opinions of the Interreg Central Europe program.","E. Oceny i wyniki uzyskane za pomocą niniejszego narzędzia niekoniecznie odzwierciedlają poglądy lub opinie programu Interreg Central Europe.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L283:$U283,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"F. Korzystając z niniejszego narzędzia, użytkownik potwierdza i akceptuje warunki określone w zastrzeżeniach powyżej."},null,null,null,null,null,null,null,null,"F. By using this toolbox, the user acknowledges and agrees to the terms outlined in this disclaimer.","F. Korzystając z niniejszego narzędzia, użytkownik potwierdza i akceptuje warunki określone w zastrzeżeniach powyżej.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"General","index":2,"n_rows":32,"n_cols":34,"rows_kept":32,"cut":false,"hidden":false,"merged":[[25,5,25,7],[7,5,7,8],[9,5,9,8]]}
[{"$f":"Config!$I$130","v":"OGÓLNE ZAŁOŻENIA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[{"$f":"$D$8&\" \"&$F$8","v":"Nazwa beneficjenta projektu: "}]
[{"$f":"$D$10&\" \"&$F$10","v":"Nazwa projektu: "},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Units"}]
[{"$f":"IF(SUM(AH6:AH34)<>0,Config!$I$162,\"\")","v":"Wszystkie komórki wejściowe powinny być uzupełnione założeniami"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"},null,{"$f":"Config!BE$2","v":"English"},{"$f":"Config!BF$2","v":"Polish"},{"$f":"Config!BG$2","v":"[…]"},{"$f":"Config!BH$2","v":"[…]"},{"$f":"Config!BI$2","v":"[…]"},{"$f":"Config!BJ$2","v":"[…]"},{"$f":"Config!BK$2","v":"[…]"},{"$f":"Config!BL$2","v":"[…]"},{"$f":"Config!BM$2","v":"[…]"},{"$f":"Config!BN$2","v":"[…]"}]
[]
[{"$f":"INDEX($L6:$U6,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Identyfikacja projektu"},null,null,null,{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,null,null,null,"Identification of the project","Identyfikacja projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"IF(AH8<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($L8:$U8,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Nazwa beneficjenta projektu:"},{"$f":"INDEX($W8:$AF8,MATCH(Cover!$B$8,$W$4:$AF$4,0))","v":"tekst"},null,null,null,null,null,null,"Name of the project beneficiary:","Nazwa beneficjenta projektu:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F8,\"\")","v":1}]
[]
[null,{"$f":"IF(AH10<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($L10:$U10,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Nazwa projektu:"},{"$f":"INDEX($W10:$AF10,MATCH(Cover!$B$8,$W$4:$AF$4,0))","v":"tekst"},null,null,null,null,null,null,"Name of the investment project:","Nazwa projektu:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F10,\"\")","v":1}]
[]
[{"$f":"INDEX($L12:$U12,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Ogólne informacje"},null,null,null,{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,null,null,null,"General information","Ogólne informacje","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"IF(AH14<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($L14:$U14,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Waluta"},{"$f":"INDEX($W14:$AF14,MATCH(Cover!$B$8,$W$4:$AF$4,0))","v":"tekst"},null,null,null,null,null,null,"Currency","Waluta","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F14,\"\")","v":1}]
[]
[null,{"$f":"IF(AH16<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($L16:$U16,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Kraj"},{"$f":"INDEX($W16:$AF16,MATCH(Cover!$B$8,$W$4:$AF$4,0))","v":"tekst"},null,null,null,null,null,null,"Country","Kraj","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F16,\"\")","v":1}]
[]
[null,{"$f":"IF(AH18<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($L18:$U18,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Pierwszy rok okresu budowy"},{"$f":"INDEX($W18:$AF18,MATCH(Cover!$B$8,$W$4:$AF$4,0))","v":"rok"},null,null,null,null,null,null,"First year of infrastructure roll-out","Pierwszy rok okresu budowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"year","rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F18,\"\")","v":1}]
[]
[null,{"$f":"IF(AH20<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($L20:$U20,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Liczba lat okresu budowy"},{"$f":"INDEX($W20:$AF20,MATCH(Cover!$B$8,$W$4:$AF$4,0))","v":"lata"},null,null,null,null,null,null,"Number of roll-out years","Liczba lat okresu budowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F20,\"\")","v":1}]
[]
[null,{"$f":"IF(AH22<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($L22:$U22,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Horyzont czasowy (okres odniesienia)"},{"$f":"INDEX($W22:$AF22,MATCH(Cover!$B$8,$W$4:$AF$4,0))","v":"lata"},null,null,null,null,null,null,"Reference period","Horyzont czasowy (okres odniesienia)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F22,\"\")","v":1}]
[]
[null,{"$f":"IF(AH24<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($L24:$U24,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Czy podatek VAT jest odzyskiwalny przez inwestora?"},{"$f":"INDEX($W24:$AF24,MATCH(Cover!$B$8,$W$4:$AF$4,0))","v":"1=tak; 0=nie"},null,null,null,null,null,null,"Is VAT recoverable by the investor? ","Czy podatek VAT jest odzyskiwalny przez inwestora?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"1=yes; 0=no","1=tak; 0=nie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F24,\"\")","v":1}]
[]
[null,{"$f":"IF(AH26<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($L26:$U26,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Wybór modelu finansowania"},{"$f":"INDEX($W26:$AF26,MATCH(Cover!$B$8,$W$4:$AF$4,0))","v":"tekst"},null,null,null,null,null,null,"Financing model selection","Wybór modelu finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F26,\"\")","v":1}]
[]
[{"$f":"INDEX($L28:$U28,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Szczegółowe wyliczenia narzędzia"},null,null,null,null,null,null,null,null,null,null,"Detailed calculations of the evaluation tool","Szczegółowe wyliczenia narzędzia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($L30:$U30,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Otwórz arkusze ze szczegółowymi wyliczeniami"},null,null,null,null,null,null,null,"Open worksheets with detailed calculations","Otwórz arkusze ze szczegółowymi wyliczeniami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($L32:$U32,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Zamknij arkusze ze szczegółowymi wyliczeniami"},null,null,null,null,null,null,null,"Close worksheets with detailed calculations","Zamknij arkusze ze szczegółowymi wyliczeniami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"CAPEX","index":3,"n_rows":100,"n_cols":66,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$131","v":"NAKŁADY INWESTYCYJNE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Nazwa beneficjenta projektu: "}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Nazwa projektu: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Units"}]
[{"$f":"IF(SUM(BN6:BN102)<>0,Config!$I$162,\"\")","v":"Wszystkie komórki wejściowe powinny być uzupełnione założeniami"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"},null,{"$f":"Config!BE$2","v":"English"},{"$f":"Config!BF$2","v":"Polish"},{"$f":"Config!BG$2","v":"[…]"},{"$f":"Config!BH$2","v":"[…]"},{"$f":"Config!BI$2","v":"[…]"},{"$f":"Config!BJ$2","v":"[…]"},{"$f":"Config!BK$2","v":"[…]"},{"$f":"Config!BL$2","v":"[…]"},{"$f":"Config!BM$2","v":"[…]"},{"$f":"Config!BN$2","v":"[…]"}]
[]
[{"$f":"INDEX($AR6:$BA6,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Nakłady inwestycyjne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR8:$BA8,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Nakłady inwestycyjne - kwalifikujące się do finansowania dotacją"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Capital expenditures - eligible for grant funding","Nakłady inwestycyjne - kwalifikujące się do finansowania dotacją","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN10<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR10:$BA10,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"1. Opłaty za planowanie/projektowanie"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G10:AP10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Planning/design fees","1. Opłaty za planowanie/projektowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G10:$AP10,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,{"$f":"IF(BN11<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR11:$BA11,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"2. Zakup gruntu"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Land purchase","2. Zakup gruntu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G11:$AP11,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR12:$BA12,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"3. Budowa"},{"$f":"General!$F$14","v":0},0,{"$f":"SUM(G13:G18)","v":0},{"$f":"SUM(H13:H18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"3. Building and construction","3. Budowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN13<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR13:$BA13,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"a. Elementy konstrukcyjne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Construction elements","a. Elementy konstrukcyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G13:$AP13,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR14:$BA14,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"b. Izolacja i fasada"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Insulation and facade","b. Izolacja i fasada","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G14:$AP14,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR15:$BA15,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"c. Okna"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Windows","c. Okna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G15:$AP15,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR16:$BA16,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"d. Wzmocnienia sejsmiczne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Seismic retrofit reinforcements","d. Wzmocnienia sejsmiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G16:$AP16,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR17:$BA17,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"e. Zielona infrastruktura (NBS)"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. Green infrastructure (NBS)","e. Zielona infrastruktura (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G17:$AP17,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR18:$BA18,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"f. Inne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other","f. Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G18:$AP18,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR19:$BA19,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"4. Urządzenia techniczne i maszyny"},{"$f":"General!$F$14","v":0},0,{"$f":"SUM(G20:G26)","v":0},{"$f":"SUM(H20:H26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"4. Plant and machinery","4. Urządzenia techniczne i maszyny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN20<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR20:$BA20,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"a. Ogrzewanie, wentylacja i klimatyzacja"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Heating, ventilation, and air conditioning","a. Ogrzewanie, wentylacja i klimatyzacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G20:$AP20,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR21:$BA21,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"b. Elektrownia słoneczna"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Solar power plant","b. Elektrownia słoneczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G21:$AP21,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR22:$BA22,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"c. Bateryjne systemy magazynowania energii"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Battery energy storage system","c. Bateryjne systemy magazynowania energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G22:$AP22,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR23:$BA23,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"d. Urządzenia ładujące"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Charging equipment","d. Urządzenia ładujące","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G23:$AP23,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR24:$BA24,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"e. Sprzęt IT i czujniki"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. IT equipment and sensors","e. Sprzęt IT i czujniki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G24:$AP24,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR25:$BA25,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"f. Inne urządzenia elektryczne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other electric equipment","f. Inne urządzenia elektryczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G25:$AP25,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR26:$BA26,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"g. Oświetlenie wewnętrzne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g. Indoor lighting","g. Oświetlenie wewnętrzne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G26:$AP26,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR27:$BA27,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"5. Nieprzewidziane wydatki"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contingencies","5. Nieprzewidziane wydatki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G27:$AP27,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR28:$BA28,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"6. Korekta cen"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Price adjustment","6. Korekta cen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G28:$AP28,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR29:$BA29,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"7. Reklama"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Publicity","7. Reklama","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G29:$AP29,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR30:$BA30,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"8. Nadzór podczas realizacji budowy"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Supervision during construction implementation","8. Nadzór podczas realizacji budowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G30:$AP30,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR31:$BA31,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"9. Pomoc techniczna"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Technical assistance","9. Pomoc techniczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G31:$AP31,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR32:$BA32,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,{"$f":"SUM(G10:G12,G19,G27:G31)","v":0},{"$f":"SUM(H10:H12,H19,H27:H31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN33<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR33:$BA33,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G33:$AP33,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR34:$BA34,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},0,{"$f":"SUM(G32:G33)","v":0},{"$f":"SUM(H32:H33)","v":0},{"$f":"SUM(I32:I33)","v":0},{"$f":"SUM(J32:J33)","v":0},{"$f":"SUM(K32:K33)","v":0},{"$f":"SUM(L32:L33)","v":0},{"$f":"SUM(M32:M33)","v":0},{"$f":"SUM(N32:N33)","v":0},{"$f":"SUM(O32:O33)","v":0},{"$f":"SUM(P32:P33)","v":0},{"$f":"SUM(Q32:Q33)","v":0},{"$f":"SUM(R32:R33)","v":0},{"$f":"SUM(S32:S33)","v":0},{"$f":"SUM(T32:T33)","v":0},{"$f":"SUM(U32:U33)","v":0},{"$f":"SUM(V32:V33)","v":0},{"$f":"SUM(W32:W33)","v":0},{"$f":"SUM(X32:X33)","v":0},{"$f":"SUM(Y32:Y33)","v":0},{"$f":"SUM(Z32:Z33)","v":0},{"$f":"SUM(AA32:AA33)","v":0},{"$f":"SUM(AB32:AB33)","v":0},{"$f":"SUM(AC32:AC33)","v":0},{"$f":"SUM(AD32:AD33)","v":0},{"$f":"SUM(AE32:AE33)","v":0},{"$f":"SUM(AF32:AF33)","v":0},{"$f":"SUM(AG32:AG33)","v":0},{"$f":"SUM(AH32:AH33)","v":0},{"$f":"SUM(AI32:AI33)","v":0},{"$f":"SUM(AJ32:AJ33)","v":0},{"$f":"SUM(AK32:AK33)","v":0},{"$f":"SUM(AL32:AL33)","v":0},{"$f":"SUM(AM32:AM33)","v":0},{"$f":"SUM(AN32:AN33)","v":0},{"$f":"SUM(AO32:AO33)","v":0},{"$f":"SUM(AP32:AP33)","v":0},null,"Total incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR36:$BA36,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Nakłady inwestycyjne - niekwalifikujące się do finansowania dotacją"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Capital expenditures - non-eligible for grant funding","Nakłady inwestycyjne - niekwalifikujące się do finansowania dotacją","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN38<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR38:$BA38,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"1. Opłaty za planowanie/projektowanie"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G38:AP38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Planning/design fees","1. Opłaty za planowanie/projektowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G38:$AP38,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR39:$BA39,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"2. Zakup gruntu"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Land purchase","2. Zakup gruntu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G39:$AP39,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR40:$BA40,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"3. Budowa"},{"$f":"General!$F$14","v":0},0,{"$f":"SUM(G41:G46)","v":0},{"$f":"SUM(H41:H46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"3. Building and construction","3. Budowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN41<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR41:$BA41,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"a. Elementy konstrukcyjne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Construction elements","a. Elementy konstrukcyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G41:$AP41,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR42:$BA42,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"b. Izolacja i fasada"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Insulation and facade","b. Izolacja i fasada","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G42:$AP42,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR43:$BA43,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"c. Okna"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Windows","c. Okna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G43:$AP43,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR44:$BA44,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"d. Wzmocnienia sejsmiczne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Seismic retrofit reinforcements","d. Wzmocnienia sejsmiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G44:$AP44,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR45:$BA45,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"e. Zielona infrastruktura (NBS)"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. Green infrastructure (NBS)","e. Zielona infrastruktura (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G45:$AP45,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR46:$BA46,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"f. Inne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other","f. Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G46:$AP46,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR47:$BA47,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"4. Urządzenia techniczne i maszyny"},{"$f":"General!$F$14","v":0},0,{"$f":"SUM(G48:G54)","v":0},{"$f":"SUM(H48:H54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"4. Plant and machinery","4. Urządzenia techniczne i maszyny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN48<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR48:$BA48,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"a. Ogrzewanie, wentylacja i klimatyzacja"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Heating, ventilation, and air conditioning","a. Ogrzewanie, wentylacja i klimatyzacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G48:$AP48,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR49:$BA49,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"b. Elektrownia słoneczna"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Solar power plant","b. Elektrownia słoneczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G49:$AP49,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR50:$BA50,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"c. Bateryjne systemy magazynowania energii"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Battery energy storage system","c. Bateryjne systemy magazynowania energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G50:$AP50,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR51:$BA51,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"d. Urządzenia ładujące"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Charging equipment","d. Urządzenia ładujące","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G51:$AP51,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR52:$BA52,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"e. Sprzęt IT i czujniki"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. IT equipment and sensors","e. Sprzęt IT i czujniki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G52:$AP52,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR53:$BA53,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"f. Inne urządzenia elektryczne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other electric equipment","f. Inne urządzenia elektryczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G53:$AP53,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR54:$BA54,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"g. Oświetlenie wewnętrzne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g. Indoor lighting","g. Oświetlenie wewnętrzne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G54:$AP54,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR55:$BA55,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"5. Nieprzewidziane wydatki"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contingencies","5. Nieprzewidziane wydatki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G55:$AP55,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR56:$BA56,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"6. Korekta cen"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Price adjustment","6. Korekta cen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G56:$AP56,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR57:$BA57,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"7. Reklama"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Publicity","7. Reklama","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G57:$AP57,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR58:$BA58,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"8. Nadzór podczas realizacji budowy"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Supervision during construction implementation","8. Nadzór podczas realizacji budowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G58:$AP58,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR59:$BA59,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"9. Pomoc techniczna"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Technical assistance","9. Pomoc techniczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G59:$AP59,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR60:$BA60,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,{"$f":"SUM(G38:G40,G47,G55:G59)","v":0},{"$f":"SUM(H38:H40,H47,H55:H59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN61<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR61:$BA61,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G61:$AP61,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR62:$BA62,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},0,{"$f":"SUM(G60:G61)","v":0},{"$f":"SUM(H60:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR64:$BA64,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Okres ekonomicznej użyteczności"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic useful life","Okres ekonomicznej użyteczności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"IF(BN66<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR66:$BA66,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"1. Opłaty za planowanie/projektowanie"},{"$f":"INDEX($BC66:$BL66,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Planning/design fees","1. Opłaty za planowanie/projektowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F66,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($AR67:$BA67,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"2. Zakup gruntu"},{"$f":"INDEX($BC67:$BL67,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Land purchase","2. Zakup gruntu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F67,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($AR68:$BA68,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"3. Budowa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Building and construction","3. Budowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN69<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR69:$BA69,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"a. Elementy konstrukcyjne"},{"$f":"INDEX($BC69:$BL69,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Construction elements","a. Elementy konstrukcyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F69,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($AR70:$BA70,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"b. Izolacja i fasada"},{"$f":"INDEX($BC70:$BL70,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Insulation and facade","b. Izolacja i fasada","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR71:$BA71,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"c. Okna"},{"$f":"INDEX($BC71:$BL71,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Windows","c. Okna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR72:$BA72,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"d. Wzmocnienia sejsmiczne"},{"$f":"INDEX($BC72:$BL72,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Seismic retrofit reinforcements","d. Wzmocnienia sejsmiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR73:$BA73,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"e. Zielona infrastruktura (NBS)"},{"$f":"INDEX($BC73:$BL73,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. Green infrastructure (NBS)","e. Zielona infrastruktura (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR74:$BA74,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"f. Inne"},{"$f":"INDEX($BC74:$BL74,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other","f. Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,null,null,{"$f":"INDEX($AR75:$BA75,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"4. Urządzenia techniczne i maszyny"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Plant and machinery","4. Urządzenia techniczne i maszyny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN76<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR76:$BA76,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"a. Ogrzewanie, wentylacja i klimatyzacja"},{"$f":"INDEX($BC76:$BL76,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Heating, ventilation, and air conditioning","a. Ogrzewanie, wentylacja i klimatyzacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F76,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($AR77:$BA77,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"b. Elektrownia słoneczna"},{"$f":"INDEX($BC77:$BL77,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Solar power plant","b. Elektrownia słoneczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR78:$BA78,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"c. Bateryjne systemy magazynowania energii"},{"$f":"INDEX($BC78:$BL78,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Battery energy storage system","c. Bateryjne systemy magazynowania energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR79:$BA79,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"d. Urządzenia ładujące"},{"$f":"INDEX($BC79:$BL79,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Charging equipment","d. Urządzenia ładujące","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR80:$BA80,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"e. Sprzęt IT i czujniki"},{"$f":"INDEX($BC80:$BL80,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. IT equipment and sensors","e. Sprzęt IT i czujniki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR81:$BA81,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"f. Inne urządzenia elektryczne"},{"$f":"INDEX($BC81:$BL81,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other electric equipment","f. Inne urządzenia elektryczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR82:$BA82,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"g. Oświetlenie wewnętrzne"},{"$f":"INDEX($BC82:$BL82,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g. Indoor lighting","g. Oświetlenie wewnętrzne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR83:$BA83,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"5. Nieprzewidziane wydatki"},{"$f":"INDEX($BC83:$BL83,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contingencies","5. Nieprzewidziane wydatki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR84:$BA84,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"6. Korekta cen"},{"$f":"INDEX($BC84:$BL84,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Price adjustment","6. Korekta cen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR85:$BA85,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"7. Reklama"},{"$f":"INDEX($BC85:$BL85,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Publicity","7. Reklama","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR86:$BA86,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"8. Nadzór podczas realizacji budowy"},{"$f":"INDEX($BC86:$BL86,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Supervision during construction implementation","8. Nadzór podczas realizacji budowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR87:$BA87,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"9. Pomoc techniczna"},{"$f":"INDEX($BC87:$BL87,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Technical assistance","9. Pomoc techniczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[]
[{"$f":"INDEX($AR89:$BA89,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszty odtworzenia i likwidacji"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement & decommissioning costs","Koszty odtworzenia i likwidacji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR91:$BA91,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszty odtworzenia i likwidacji"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Replacement & decommissioning costs","Koszty odtworzenia i likwidacji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN93<>0,\"!\",\"\")","v":"!"},null,"[…]",{"$f":"General!$F$14","v":0},{"$f":"SUM(G93:AP93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G93:$AP93,\"\",$G$91:$AP$91,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G94:$AP94,\"\",$G$91:$AP$91,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G95:$AP95,\"\",$G$91:$AP$91,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G96:$AP96,\"\",$G$91:$AP$91,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G97:$AP97,\"\",$G$91:$AP$91,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR98:$BA98,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,{"$f":"SUM(G93:G97)","v":0},{"$f":"SUM(H93:H97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN99<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR99:$BA99,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G99:$AP99,\"\",$G$91:$AP$91,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR100:$BA100,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},0,{"$f":"SUM(G98:G99)","v":0},{"$f":"SUM(H98:H99)","v":0},{"$f":"SUM(I98:I99)","v":0},{"$f":"SUM(J98:J99)","v":0},{"$f":"SUM(K98:K99)","v":0},{"$f":"SUM(L98:L99)","v":0},{"$f":"SUM(M98:M99)","v":0},{"$f":"SUM(N98:N99)","v":0},{"$f":"SUM(O98:O99)","v":0},{"$f":"SUM(P98:P99)","v":0},{"$f":"SUM(Q98:Q99)","v":0},{"$f":"SUM(R98:R99)","v":0},{"$f":"SUM(S98:S99)","v":0},{"$f":"SUM(T98:T99)","v":0},{"$f":"SUM(U98:U99)","v":0},{"$f":"SUM(V98:V99)","v":0},{"$f":"SUM(W98:W99)","v":0},{"$f":"SUM(X98:X99)","v":0},{"$f":"SUM(Y98:Y99)","v":0},{"$f":"SUM(Z98:Z99)","v":0},{"$f":"SUM(AA98:AA99)","v":0},{"$f":"SUM(AB98:AB99)","v":0},{"$f":"SUM(AC98:AC99)","v":0},{"$f":"SUM(AD98:AD99)","v":0},{"$f":"SUM(AE98:AE99)","v":0},{"$f":"SUM(AF98:AF99)","v":0},{"$f":"SUM(AG98:AG99)","v":0},{"$f":"SUM(AH98:AH99)","v":0},{"$f":"SUM(AI98:AI99)","v":0},{"$f":"SUM(AJ98:AJ99)","v":0},{"$f":"SUM(AK98:AK99)","v":0},{"$f":"SUM(AL98:AL99)","v":0},{"$f":"SUM(AM98:AM99)","v":0},{"$f":"SUM(AN98:AN99)","v":0},{"$f":"SUM(AO98:AO99)","v":0},{"$f":"SUM(AP98:AP99)","v":0},null,"Total (incl. VAT)","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Reve","index":4,"n_rows":44,"n_cols":66,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$132","v":"PRZYCHODY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Nazwa beneficjenta projektu: "}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Nazwa projektu: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Units"}]
[{"$f":"IF(SUM(BN6:BN46)<>0,Config!$I$162,\"\")","v":"Wszystkie komórki wejściowe powinny być uzupełnione założeniami"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"},null,{"$f":"Config!BE$2","v":"English"},{"$f":"Config!BF$2","v":"Polish"},{"$f":"Config!BG$2","v":"[…]"},{"$f":"Config!BH$2","v":"[…]"},{"$f":"Config!BI$2","v":"[…]"},{"$f":"Config!BJ$2","v":"[…]"},{"$f":"Config!BK$2","v":"[…]"},{"$f":"Config!BL$2","v":"[…]"},{"$f":"Config!BM$2","v":"[…]"},{"$f":"Config!BN$2","v":"[…]"}]
[]
[{"$f":"INDEX($AR6:$BA6,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Przychody"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues","Przychody","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR8:$BA8,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Energia sprzedana do sieci / konsumenta"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Energy sold to grid / consumer","Energia sprzedana do sieci / konsumenta","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN10<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR10:$BA10,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC10:$BL10,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G10:AP10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G10:$AP10,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,{"$f":"IF(BN11<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR11:$BA11,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC11:$BL11,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G11:$AP11,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR12:$BA12,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC12:$BL12,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G11,G13:G14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN13<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR13:$BA13,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC13:$BL13,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G13:$AP13,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR14:$BA14,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC14:$BL14,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G14:$AP14,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[]
[null,null,null,{"$f":"INDEX($AR16:$BA16,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Energia wyprodukowana na własne potrzeby"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Energy produced for own needs","Energia wyprodukowana na własne potrzeby","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN18<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR18:$BA18,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC18:$BL18,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G18:AP18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G18:$AP18,\"\",$G$16:$AP$16,\"<=\"&Config!$F$12)","v":1}]
[null,{"$f":"IF(BN19<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR19:$BA19,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC19:$BL19,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G19:$AP19,\"\",$G$16:$AP$16,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR20:$BA20,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC20:$BL20,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G19,G21:G22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN21<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR21:$BA21,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC21:$BL21,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G21:$AP21,\"\",$G$16:$AP$16,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR22:$BA22,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC22:$BL22,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G22:$AP22,\"\",$G$16:$AP$16,\"<=\"&Config!$F$12)","v":1}]
[]
[null,null,null,{"$f":"INDEX($AR24:$BA24,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Opłata za eksploatację i utrzymanie (O&M)"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Operation and maintenance fee (O&M)","Opłata za eksploatację i utrzymanie (O&M)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN26<>0,\"!\",\"\")","v":"!"},null,"[…]",{"$f":"General!$F$14","v":0},{"$f":"SUM(G26:AP26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G26:$AP26,\"\",$G$24:$AP$24,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G27:$AP27,\"\",$G$24:$AP$24,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G28:$AP28,\"\",$G$24:$AP$24,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G29:$AP29,\"\",$G$24:$AP$24,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G30:$AP30,\"\",$G$24:$AP$24,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR31:$BA31,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,{"$f":"SUM(G26:G30)","v":0},{"$f":"SUM(H26:H30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN32<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR32:$BA32,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G32:AP32)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G32:$AP32,\"\",$G$24:$AP$24,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR33:$BA33,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G33:AP33)","v":0},{"$f":"SUM(G31:G32)","v":0},{"$f":"SUM(H31:H32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR35:$BA35,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Inne"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN37<>0,\"!\",\"\")","v":"!"},null,"[…]",{"$f":"General!$F$14","v":0},{"$f":"SUM(G37:AP37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G37:$AP37,\"\",$G$35:$AP$35,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G38:$AP38,\"\",$G$35:$AP$35,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G39:$AP39,\"\",$G$35:$AP$35,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G40:$AP40,\"\",$G$35:$AP$35,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G41:$AP41,\"\",$G$35:$AP$35,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR42:$BA42,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,{"$f":"SUM(G37:G41)","v":0},{"$f":"SUM(H37:H41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN43<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR43:$BA43,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G43:AP43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G43:$AP43,\"\",$G$35:$AP$35,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR44:$BA44,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G44:AP44)","v":0},{"$f":"SUM(G42:G43)","v":0},{"$f":"SUM(H42:H43)","v":0},{"$f":"SUM(I42:I43)","v":0},{"$f":"SUM(J42:J43)","v":0},{"$f":"SUM(K42:K43)","v":0},{"$f":"SUM(L42:L43)","v":0},{"$f":"SUM(M42:M43)","v":0},{"$f":"SUM(N42:N43)","v":0},{"$f":"SUM(O42:O43)","v":0},{"$f":"SUM(P42:P43)","v":0},{"$f":"SUM(Q42:Q43)","v":0},{"$f":"SUM(R42:R43)","v":0},{"$f":"SUM(S42:S43)","v":0},{"$f":"SUM(T42:T43)","v":0},{"$f":"SUM(U42:U43)","v":0},{"$f":"SUM(V42:V43)","v":0},{"$f":"SUM(W42:W43)","v":0},{"$f":"SUM(X42:X43)","v":0},{"$f":"SUM(Y42:Y43)","v":0},{"$f":"SUM(Z42:Z43)","v":0},{"$f":"SUM(AA42:AA43)","v":0},{"$f":"SUM(AB42:AB43)","v":0},{"$f":"SUM(AC42:AC43)","v":0},{"$f":"SUM(AD42:AD43)","v":0},{"$f":"SUM(AE42:AE43)","v":0},{"$f":"SUM(AF42:AF43)","v":0},{"$f":"SUM(AG42:AG43)","v":0},{"$f":"SUM(AH42:AH43)","v":0},{"$f":"SUM(AI42:AI43)","v":0},{"$f":"SUM(AJ42:AJ43)","v":0},{"$f":"SUM(AK42:AK43)","v":0},{"$f":"SUM(AL42:AL43)","v":0},{"$f":"SUM(AM42:AM43)","v":0},{"$f":"SUM(AN42:AN43)","v":0},{"$f":"SUM(AO42:AO43)","v":0},{"$f":"SUM(AP42:AP43)","v":0},null,"Total revenues incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"OPEX","index":5,"n_rows":170,"n_cols":66,"rows_kept":170,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$133","v":"KOSZTY OPERACYJNE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Nazwa beneficjenta projektu: "}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Nazwa projektu: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Units"}]
[{"$f":"IF(SUM(BN6:BN172)<>0,Config!$I$162,\"\")","v":"Wszystkie komórki wejściowe powinny być uzupełnione założeniami"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"},null,{"$f":"Config!BE$2","v":"English"},{"$f":"Config!BF$2","v":"Polish"},{"$f":"Config!BG$2","v":"[…]"},{"$f":"Config!BH$2","v":"[…]"},{"$f":"Config!BI$2","v":"[…]"},{"$f":"Config!BJ$2","v":"[…]"},{"$f":"Config!BK$2","v":"[…]"},{"$f":"Config!BL$2","v":"[…]"},{"$f":"Config!BM$2","v":"[…]"},{"$f":"Config!BN$2","v":"[…]"}]
[]
[{"$f":"INDEX($AR6:$BA6,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszty operacyjne - bieżące koszty przed renowacją energetyczną"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating costs - current costs before energy renovation","Koszty operacyjne - bieżące koszty przed renowacją energetyczną","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR8:$BA8,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Zużycie energii – według nośnika energii"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Energy consumption - by energy carrier","Zużycie energii – według nośnika energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,null,null,{"$f":"INDEX($AR10:$BA10,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Energia elektryczna"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","Energia elektryczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN11<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR11:$BA11,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC11:$BL11,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G11:AP11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G11:$AP11,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,{"$f":"IF(BN12<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR12:$BA12,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC12:$BL12,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G12:$AP12,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR13:$BA13,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC13:$BL13,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G12,G14:G15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN14<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR14:$BA14,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC14:$BL14,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G14:$AP14,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,{"$f":"IF(BN15<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR15:$BA15,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC15:$BL15,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G15:$AP15,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR16:$BA16,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Gaz"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas","Gaz","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN17<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR17:$BA17,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC17:$BL17,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G17:AP17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G17:$AP17,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR18:$BA18,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC18:$BL18,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G18:$AP18,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR19:$BA19,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC19:$BL19,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G18,G20:G21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN20<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR20:$BA20,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC20:$BL20,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G20:$AP20,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR21:$BA21,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC21:$BL21,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G21:$AP21,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR22:$BA22,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Olej opałowy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel oil ","Olej opałowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN23<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR23:$BA23,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC23:$BL23,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G23:AP23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G23:$AP23,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR24:$BA24,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC24:$BL24,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G24:$AP24,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR25:$BA25,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC25:$BL25,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G24,G26:G27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN26<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR26:$BA26,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC26:$BL26,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G26:$AP26,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR27:$BA27,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC27:$BL27,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G27:$AP27,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR28:$BA28,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"LPG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG","LPG","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN29<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR29:$BA29,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC29:$BL29,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G29:AP29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G29:$AP29,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR30:$BA30,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC30:$BL30,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G30:$AP30,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR31:$BA31,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC31:$BL31,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G30,G32:G33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN32<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR32:$BA32,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC32:$BL32,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G32:$AP32,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR33:$BA33,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC33:$BL33,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G33:$AP33,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR34:$BA34,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Sieć ciepłownicza"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District heating system","Sieć ciepłownicza","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN35<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR35:$BA35,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC35:$BL35,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G35:AP35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G35:$AP35,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR36:$BA36,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC36:$BL36,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G36:$AP36,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR37:$BA37,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC37:$BL37,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G36,G38:G39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN38<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR38:$BA38,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC38:$BL38,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G38:$AP38,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR39:$BA39,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC39:$BL39,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G39:$AP39,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR40:$BA40,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Drewno"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood ","Drewno","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN41<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR41:$BA41,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC41:$BL41,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G41:AP41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G41:$AP41,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR42:$BA42,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC42:$BL42,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G42:$AP42,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR43:$BA43,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC43:$BL43,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G42,G44:G45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN44<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR44:$BA44,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC44:$BL44,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G44:$AP44,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR45:$BA45,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC45:$BL45,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G45:$AP45,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR46:$BA46,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Węgiel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coal","Węgiel","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN47<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR47:$BA47,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC47:$BL47,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G47:AP47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G47:$AP47,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR48:$BA48,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC48:$BL48,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G48:$AP48,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR49:$BA49,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC49:$BL49,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G48,G50:G51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN50<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR50:$BA50,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC50:$BL50,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G50:$AP50,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR51:$BA51,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC51:$BL51,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G51:$AP51,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[]
[null,null,null,{"$f":"INDEX($AR53:$BA53,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszty utrzymania"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Maintenance costs","Koszty utrzymania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN55<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR55:$BA55,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Utrzymanie budynków"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G55:AP55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building maintenance","Utrzymanie budynków","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G55:$AP55,\"\",$G$53:$AP$53,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR56:$BA56,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Utrzymanie sprzętu"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment maintenance","Utrzymanie sprzętu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G56:$AP56,\"\",$G$53:$AP$53,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR57:$BA57,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Ubezpieczenie"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance","Ubezpieczenie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G57:$AP57,\"\",$G$53:$AP$53,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR58:$BA58,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Opłaty licencyjne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees","Opłaty licencyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G58:$AP58,\"\",$G$53:$AP$53,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR59:$BA59,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Inne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G59:$AP59,\"\",$G$53:$AP$53,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR60:$BA60,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G60:AP60)","v":0},{"$f":"SUM(G55:G59)","v":0},{"$f":"SUM(H55:H59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN61<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR61:$BA61,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G61:AP61)","v":0},null,{"$f":"(SUM(H55:H59))*0.23","v":0},{"$f":"(SUM(I55:I59))*0.23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G61:$AP61,\"\",$G$53:$AP$53,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR62:$BA62,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G62:AP62)","v":0},{"$f":"SUM(G60:G61)","v":0},{"$f":"SUM(H60:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR64:$BA64,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Zewnętrzne podwykonawstwo"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"External sub-contracting","Zewnętrzne podwykonawstwo","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN66<>0,\"!\",\"\")","v":"!"},null,"[…]",{"$f":"General!$F$14","v":0},{"$f":"SUM(G66:AP66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G66:$AP66,\"\",$G$64:$AP$64,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G67:$AP67,\"\",$G$64:$AP$64,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G68:$AP68,\"\",$G$64:$AP$64,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G69:$AP69,\"\",$G$64:$AP$64,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G70:$AP70,\"\",$G$64:$AP$64,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR71:$BA71,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G71:AP71)","v":0},{"$f":"SUM(G66:G70)","v":0},{"$f":"SUM(H66:H70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,"!",null,{"$f":"INDEX($AR72:$BA72,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G72:AP72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G72:$AP72,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR73:$BA73,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G73:AP73)","v":0},{"$f":"SUM(G71:G72)","v":0},{"$f":"SUM(H71:H72)","v":0},{"$f":"SUM(I71:I72)","v":0},{"$f":"SUM(J71:J72)","v":0},{"$f":"SUM(K71:K72)","v":0},{"$f":"SUM(L71:L72)","v":0},{"$f":"SUM(M71:M72)","v":0},{"$f":"SUM(N71:N72)","v":0},{"$f":"SUM(O71:O72)","v":0},{"$f":"SUM(P71:P72)","v":0},{"$f":"SUM(Q71:Q72)","v":0},{"$f":"SUM(R71:R72)","v":0},{"$f":"SUM(S71:S72)","v":0},{"$f":"SUM(T71:T72)","v":0},{"$f":"SUM(U71:U72)","v":0},{"$f":"SUM(V71:V72)","v":0},{"$f":"SUM(W71:W72)","v":0},{"$f":"SUM(X71:X72)","v":0},{"$f":"SUM(Y71:Y72)","v":0},{"$f":"SUM(Z71:Z72)","v":0},{"$f":"SUM(AA71:AA72)","v":0},{"$f":"SUM(AB71:AB72)","v":0},{"$f":"SUM(AC71:AC72)","v":0},{"$f":"SUM(AD71:AD72)","v":0},{"$f":"SUM(AE71:AE72)","v":0},{"$f":"SUM(AF71:AF72)","v":0},{"$f":"SUM(AG71:AG72)","v":0},{"$f":"SUM(AH71:AH72)","v":0},{"$f":"SUM(AI71:AI72)","v":0},{"$f":"SUM(AJ71:AJ72)","v":0},{"$f":"SUM(AK71:AK72)","v":0},{"$f":"SUM(AL71:AL72)","v":0},{"$f":"SUM(AM71:AM72)","v":0},{"$f":"SUM(AN71:AN72)","v":0},{"$f":"SUM(AO71:AO72)","v":0},{"$f":"SUM(AP71:AP72)","v":0},null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR75:$BA75,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Inne"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN77<>0,\"!\",\"\")","v":"!"},null,"[…]",{"$f":"General!$F$14","v":0},{"$f":"SUM(G77:AP77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G77:$AP77,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G78:$AP78,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G79:$AP79,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G80:$AP80,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G81:$AP81,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR82:$BA82,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G82:AP82)","v":0},{"$f":"SUM(G77:G81)","v":0},{"$f":"SUM(H77:H81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN83<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR83:$BA83,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G83:AP83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G83:$AP83,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR84:$BA84,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G84:AP84)","v":0},{"$f":"SUM(G82:G83)","v":0},{"$f":"SUM(H82:H83)","v":0},{"$f":"SUM(I82:I83)","v":0},{"$f":"SUM(J82:J83)","v":0},{"$f":"SUM(K82:K83)","v":0},{"$f":"SUM(L82:L83)","v":0},{"$f":"SUM(M82:M83)","v":0},{"$f":"SUM(N82:N83)","v":0},{"$f":"SUM(O82:O83)","v":0},{"$f":"SUM(P82:P83)","v":0},{"$f":"SUM(Q82:Q83)","v":0},{"$f":"SUM(R82:R83)","v":0},{"$f":"SUM(S82:S83)","v":0},{"$f":"SUM(T82:T83)","v":0},{"$f":"SUM(U82:U83)","v":0},{"$f":"SUM(V82:V83)","v":0},{"$f":"SUM(W82:W83)","v":0},{"$f":"SUM(X82:X83)","v":0},{"$f":"SUM(Y82:Y83)","v":0},{"$f":"SUM(Z82:Z83)","v":0},{"$f":"SUM(AA82:AA83)","v":0},{"$f":"SUM(AB82:AB83)","v":0},{"$f":"SUM(AC82:AC83)","v":0},{"$f":"SUM(AD82:AD83)","v":0},{"$f":"SUM(AE82:AE83)","v":0},{"$f":"SUM(AF82:AF83)","v":0},{"$f":"SUM(AG82:AG83)","v":0},{"$f":"SUM(AH82:AH83)","v":0},{"$f":"SUM(AI82:AI83)","v":0},{"$f":"SUM(AJ82:AJ83)","v":0},{"$f":"SUM(AK82:AK83)","v":0},{"$f":"SUM(AL82:AL83)","v":0},{"$f":"SUM(AM82:AM83)","v":0},{"$f":"SUM(AN82:AN83)","v":0},{"$f":"SUM(AO82:AO83)","v":0},{"$f":"SUM(AP82:AP83)","v":0},null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AR86:$BA86,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszty operacyjne - oczekiwane koszty po renowacji energetycznej"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating costs - costs after energy renovation","Koszty operacyjne - oczekiwane koszty po renowacji energetycznej","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR88:$BA88,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Zużycie energii – według nośnika energii"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Energy consumption - by energy carrier","Zużycie energii – według nośnika energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,null,null,{"$f":"INDEX($AR90:$BA90,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Energia elektryczna"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","Energia elektryczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN91<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR91:$BA91,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC91:$BL91,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G91:AP91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G91:$AP91,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR92:$BA92,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC92:$BL92,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G92:$AP92,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR93:$BA93,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC93:$BL93,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G92,G94:G95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN94<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR94:$BA94,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC94:$BL94,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G94:$AP94,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR95:$BA95,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC95:$BL95,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G95:$AP95,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR96:$BA96,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Gaz"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas","Gaz","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN97<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR97:$BA97,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC97:$BL97,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G97:AP97)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G97:$AP97,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR98:$BA98,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC98:$BL98,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G98:$AP98,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR99:$BA99,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC99:$BL99,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G98,G100:G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN100<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR100:$BA100,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC100:$BL100,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G100:$AP100,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR101:$BA101,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC101:$BL101,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G101:$AP101,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR102:$BA102,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Olej opałowy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel oil ","Olej opałowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN103<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR103:$BA103,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC103:$BL103,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G103:AP103)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G103:$AP103,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR104:$BA104,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC104:$BL104,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G104:$AP104,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR105:$BA105,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC105:$BL105,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G104,G106:G107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN106<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR106:$BA106,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC106:$BL106,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G106:$AP106,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR107:$BA107,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC107:$BL107,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G107:$AP107,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR108:$BA108,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"LPG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG","LPG","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN109<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR109:$BA109,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC109:$BL109,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G109:AP109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G109:$AP109,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR110:$BA110,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC110:$BL110,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G110:$AP110,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR111:$BA111,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC111:$BL111,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G110,G112:G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN112<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR112:$BA112,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC112:$BL112,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G112:$AP112,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR113:$BA113,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC113:$BL113,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G113:$AP113,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR114:$BA114,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Sieć ciepłownicza"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District heating system","Sieć ciepłownicza","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN115<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR115:$BA115,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC115:$BL115,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G115:AP115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G115:$AP115,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR116:$BA116,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC116:$BL116,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G116:$AP116,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR117:$BA117,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC117:$BL117,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G116,G118:G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN118<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR118:$BA118,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC118:$BL118,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G118:$AP118,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR119:$BA119,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC119:$BL119,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G119:$AP119,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR120:$BA120,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Drewno"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood ","Drewno","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN121<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR121:$BA121,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC121:$BL121,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G121:AP121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G121:$AP121,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR122:$BA122,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC122:$BL122,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G122:$AP122,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR123:$BA123,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC123:$BL123,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G122,G124:G125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN124<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR124:$BA124,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC124:$BL124,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G124:$AP124,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR125:$BA125,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC125:$BL125,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G125:$AP125,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR126:$BA126,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Węgiel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coal","Węgiel","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN127<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR127:$BA127,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wolumen"},{"$f":"INDEX($BC127:$BL127,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G127:AP127)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G127:$AP127,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR128:$BA128,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena bez podatków i subwencji"},{"$f":"General!$F$14&\" / \"&INDEX($BC128:$BL128,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","Cena bez podatków i subwencji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G128:$AP128,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR129:$BA129,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Cena z podatkami i subwencjami"},{"$f":"General!$F$14&\" / \"&INDEX($BC129:$BL129,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,{"$f":"SUM(G128,G130:G131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subwencjami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN130<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR130:$BA130,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BC130:$BL130,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G130:$AP130,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR131:$BA131,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BC131:$BL131,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":" / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G131:$AP131,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[]
[null,null,null,{"$f":"INDEX($AR133:$BA133,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszty utrzymania"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Maintenance costs","Koszty utrzymania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN135<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR135:$BA135,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Utrzymanie budynków"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G135:AP135)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building maintenance","Utrzymanie budynków","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G135:$AP135,\"\",$G$133:$AP$133,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR136:$BA136,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Utrzymanie sprzętu"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment maintenance","Utrzymanie sprzętu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G136:$AP136,\"\",$G$133:$AP$133,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR137:$BA137,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Ubezpieczenie"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance","Ubezpieczenie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G137:$AP137,\"\",$G$133:$AP$133,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR138:$BA138,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Opłaty licencyjne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees","Opłaty licencyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G138:$AP138,\"\",$G$133:$AP$133,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR139:$BA139,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Inne"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G139:$AP139,\"\",$G$133:$AP$133,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR140:$BA140,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G140:AP140)","v":0},{"$f":"SUM(G135:G139)","v":0},{"$f":"SUM(H135:H139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN141<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR141:$BA141,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G141:AP141)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G141:$AP141,\"\",$G$133:$AP$133,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR142:$BA142,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G142:AP142)","v":0},{"$f":"SUM(G140:G141)","v":0},{"$f":"SUM(H140:H141)","v":0},{"$f":"SUM(I140:I141)","v":0},{"$f":"SUM(J140:J141)","v":0},{"$f":"SUM(K140:K141)","v":0},{"$f":"SUM(L140:L141)","v":0},{"$f":"SUM(M140:M141)","v":0},{"$f":"SUM(N140:N141)","v":0},{"$f":"SUM(O140:O141)","v":0},{"$f":"SUM(P140:P141)","v":0},{"$f":"SUM(Q140:Q141)","v":0},{"$f":"SUM(R140:R141)","v":0},{"$f":"SUM(S140:S141)","v":0},{"$f":"SUM(T140:T141)","v":0},{"$f":"SUM(U140:U141)","v":0},{"$f":"SUM(V140:V141)","v":0},{"$f":"SUM(W140:W141)","v":0},{"$f":"SUM(X140:X141)","v":0},{"$f":"SUM(Y140:Y141)","v":0},{"$f":"SUM(Z140:Z141)","v":0},{"$f":"SUM(AA140:AA141)","v":0},{"$f":"SUM(AB140:AB141)","v":0},{"$f":"SUM(AC140:AC141)","v":0},{"$f":"SUM(AD140:AD141)","v":0},{"$f":"SUM(AE140:AE141)","v":0},{"$f":"SUM(AF140:AF141)","v":0},{"$f":"SUM(AG140:AG141)","v":0},{"$f":"SUM(AH140:AH141)","v":0},{"$f":"SUM(AI140:AI141)","v":0},{"$f":"SUM(AJ140:AJ141)","v":0},{"$f":"SUM(AK140:AK141)","v":0},{"$f":"SUM(AL140:AL141)","v":0},{"$f":"SUM(AM140:AM141)","v":0},{"$f":"SUM(AN140:AN141)","v":0},{"$f":"SUM(AO140:AO141)","v":0},{"$f":"SUM(AP140:AP141)","v":0},null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR144:$BA144,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Zewnętrzne podwykonawstwo"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"External sub-contracting","Zewnętrzne podwykonawstwo","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN146<>0,\"!\",\"\")","v":"!"},null,"[…]",{"$f":"General!$F$14","v":0},{"$f":"SUM(G146:AP146)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G146:$AP146,\"\",$G$144:$AP$144,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G147:$AP147,\"\",$G$144:$AP$144,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G148:$AP148,\"\",$G$144:$AP$144,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G149:$AP149,\"\",$G$144:$AP$144,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G150:$AP150,\"\",$G$144:$AP$144,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR151:$BA151,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G151:AP151)","v":0},{"$f":"SUM(G146:G150)","v":0},{"$f":"SUM(H146:H150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN152<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR152:$BA152,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G152:AP152)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G152:$AP152,\"\",$G$144:$AP$144,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR153:$BA153,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G153:AP153)","v":0},{"$f":"SUM(G151:G152)","v":0},{"$f":"SUM(H151:H152)","v":0},{"$f":"SUM(I151:I152)","v":0},{"$f":"SUM(J151:J152)","v":0},{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},{"$f":"SUM(M151:M152)","v":0},{"$f":"SUM(N151:N152)","v":0},{"$f":"SUM(O151:O152)","v":0},{"$f":"SUM(P151:P152)","v":0},{"$f":"SUM(Q151:Q152)","v":0},{"$f":"SUM(R151:R152)","v":0},{"$f":"SUM(S151:S152)","v":0},{"$f":"SUM(T151:T152)","v":0},{"$f":"SUM(U151:U152)","v":0},{"$f":"SUM(V151:V152)","v":0},{"$f":"SUM(W151:W152)","v":0},{"$f":"SUM(X151:X152)","v":0},{"$f":"SUM(Y151:Y152)","v":0},{"$f":"SUM(Z151:Z152)","v":0},{"$f":"SUM(AA151:AA152)","v":0},{"$f":"SUM(AB151:AB152)","v":0},{"$f":"SUM(AC151:AC152)","v":0},{"$f":"SUM(AD151:AD152)","v":0},{"$f":"SUM(AE151:AE152)","v":0},{"$f":"SUM(AF151:AF152)","v":0},{"$f":"SUM(AG151:AG152)","v":0},{"$f":"SUM(AH151:AH152)","v":0},{"$f":"SUM(AI151:AI152)","v":0},{"$f":"SUM(AJ151:AJ152)","v":0},{"$f":"SUM(AK151:AK152)","v":0},{"$f":"SUM(AL151:AL152)","v":0},{"$f":"SUM(AM151:AM152)","v":0},{"$f":"SUM(AN151:AN152)","v":0},{"$f":"SUM(AO151:AO152)","v":0},{"$f":"SUM(AP151:AP152)","v":0},null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR155:$BA155,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Inne"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN157<>0,\"!\",\"\")","v":"!"},null,"[…]",{"$f":"General!$F$14","v":0},{"$f":"SUM(G157:AP157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G157:$AP157,\"\",$G$155:$AP$155,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G158:$AP158,\"\",$G$155:$AP$155,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G159:$AP159,\"\",$G$155:$AP$155,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G160:$AP160,\"\",$G$155:$AP$155,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,"[…]",{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G161:$AP161,\"\",$G$155:$AP$155,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR162:$BA162,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G162:AP162)","v":0},{"$f":"SUM(G157:G161)","v":0},{"$f":"SUM(H157:H161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN163<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR163:$BA163,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G163:AP163)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G163:$AP163,\"\",$G$155:$AP$155,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR164:$BA164,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G164:AP164)","v":0},{"$f":"SUM(G162:G163)","v":0},{"$f":"SUM(H162:H163)","v":0},{"$f":"SUM(I162:I163)","v":0},{"$f":"SUM(J162:J163)","v":0},{"$f":"SUM(K162:K163)","v":0},{"$f":"SUM(L162:L163)","v":0},{"$f":"SUM(M162:M163)","v":0},{"$f":"SUM(N162:N163)","v":0},{"$f":"SUM(O162:O163)","v":0},{"$f":"SUM(P162:P163)","v":0},{"$f":"SUM(Q162:Q163)","v":0},{"$f":"SUM(R162:R163)","v":0},{"$f":"SUM(S162:S163)","v":0},{"$f":"SUM(T162:T163)","v":0},{"$f":"SUM(U162:U163)","v":0},{"$f":"SUM(V162:V163)","v":0},{"$f":"SUM(W162:W163)","v":0},{"$f":"SUM(X162:X163)","v":0},{"$f":"SUM(Y162:Y163)","v":0},{"$f":"SUM(Z162:Z163)","v":0},{"$f":"SUM(AA162:AA163)","v":0},{"$f":"SUM(AB162:AB163)","v":0},{"$f":"SUM(AC162:AC163)","v":0},{"$f":"SUM(AD162:AD163)","v":0},{"$f":"SUM(AE162:AE163)","v":0},{"$f":"SUM(AF162:AF163)","v":0},{"$f":"SUM(AG162:AG163)","v":0},{"$f":"SUM(AH162:AH163)","v":0},{"$f":"SUM(AI162:AI163)","v":0},{"$f":"SUM(AJ162:AJ163)","v":0},{"$f":"SUM(AK162:AK163)","v":0},{"$f":"SUM(AL162:AL163)","v":0},{"$f":"SUM(AM162:AM163)","v":0},{"$f":"SUM(AN162:AN163)","v":0},{"$f":"SUM(AO162:AO163)","v":0},{"$f":"SUM(AP162:AP163)","v":0},null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AR166:$BA166,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek dochodowy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income tax","Podatek dochodowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR168:$BA168,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek dochodowy"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Income tax","Podatek dochodowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN170<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR170:$BA170,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek dochodowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(G170:AP170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income tax","Podatek dochodowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G170:$AP170,\"\",$G$168:$AP$168,\"<=\"&Config!$F$12)","v":1}]

{"sheet":"Fin","index":6,"n_rows":128,"n_cols":31,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$134","v":"FINANSOWANIE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Nazwa beneficjenta projektu: "}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Nazwa projektu: "},null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Units"}]
[{"$f":"IF(SUM(AE6:AE130)<>0,Config!$I$162,\"\")","v":"Wszystkie komórki wejściowe powinny być uzupełnione założeniami"},null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"},null,{"$f":"Config!BE$2","v":"English"},{"$f":"Config!BF$2","v":"Polish"},{"$f":"Config!BG$2","v":"[…]"},{"$f":"Config!BH$2","v":"[…]"},{"$f":"Config!BI$2","v":"[…]"},{"$f":"Config!BJ$2","v":"[…]"},{"$f":"Config!BK$2","v":"[…]"},{"$f":"Config!BL$2","v":"[…]"},{"$f":"Config!BM$2","v":"[…]"},{"$f":"Config!BN$2","v":"[…]"}]
[]
[{"$f":"INDEX($I6:$R6,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty finansowe i przygotowawcze rozważanych modeli finansowania"},null,null,null,null,null,null,null,"Financial and preparatory costs of potential finacing models","Koszty finansowe i przygotowawcze rozważanych modeli finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($I8:$R8,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Środki własne"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I9:$R9,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F10:F11)","v":0},null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE10<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I10:$R10,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Plan inwestycyjny wraz z oceną społeczno-ekonomiczną"},{"$f":"General!$F$14","v":0},null,null,null,"Investment plan with socioeconomic assessment","Plan inwestycyjny wraz z oceną społeczno-ekonomiczną","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F10,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I11:$R11,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F11,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I12:$R12,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Warunki finansowania"},null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I13:$R13,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Środki własne"},null,null,null,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE14<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I14:$R14,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T14:$AC14,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F14,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($I16:$R16,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Środki własne + Dotacja"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,"Own funds + Grant","Środki własne + Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I17:$R17,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F18:F20)","v":0},null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE18<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I18:$R18,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Zarządzanie projektem i raportowanie"},{"$f":"General!$F$14","v":0},null,null,null,"Project management and reporting","Zarządzanie projektem i raportowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F18,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I19:$R19,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Plan inwestycyjny wraz z oceną społeczno-ekonomiczną"},{"$f":"General!$F$14","v":0},null,null,null,"Investment plan with socioeconomic assessment","Plan inwestycyjny wraz z oceną społeczno-ekonomiczną","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F19,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I20:$R20,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F20,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I21:$R21,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Warunki finansowania"},null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I22:$R22,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Środki własne"},null,null,null,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE23<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I23:$R23,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T23:$AC23,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F23,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I24:$R24,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Dotacja"},null,null,null,null,"Grant","Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE25<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I25:$R25,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T25:$AC25,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F25,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I26:$R26,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($T26:$AC26,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F26,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I27:$R27,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Współfinansowanie kwalifikowalnych kosztów projektu"},{"$f":"INDEX($T27:$AC27,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"Co-financing rate of eligible project costs","Współfinansowanie kwalifikowalnych kosztów projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F27,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($I29:$R29,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Standardowa pożyczka"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,"Standard loan","Standardowa pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I30:$R30,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F31:F32)","v":0},null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE31<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I31:$R31,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Plan inwestycyjny"},{"$f":"General!$F$14","v":0},null,null,null,"Investment plan","Plan inwestycyjny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F31,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I32:$R32,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F32,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I33:$R33,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Warunki finansowania"},null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I34:$R34,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Standardowa pożyczka"},null,null,null,null,"Standard loan","Standardowa pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE35<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I35:$R35,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T35:$AC35,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F35,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I36:$R36,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($T36:$AC36,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F36,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I37:$R37,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($T37:$AC37,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F37,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I38:$R38,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Okres spłaty"},{"$f":"INDEX($T38:$AC38,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"lata"},null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F38,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($I40:$R40,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Standardowa pożyczka + Dotacja"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,"Standard loan + Grant","Standardowa pożyczka + Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I41:$R41,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F42:F44)","v":0},null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE42<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I42:$R42,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Plan inwestycyjny"},{"$f":"General!$F$14","v":0},null,null,null,"Investment plan","Plan inwestycyjny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F42,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I43:$R43,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Zarządzanie projektem i raportowanie"},{"$f":"General!$F$14","v":0},null,null,null,"Project management and reporting","Zarządzanie projektem i raportowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F43,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I44:$R44,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F44,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I45:$R45,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Warunki finansowania"},null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I46:$R46,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Standardowa pożyczka"},null,null,null,null,"Standard loan","Standardowa pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE47<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I47:$R47,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T47:$AC47,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F47,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I48:$R48,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($T48:$AC48,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F48,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I49:$R49,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($T49:$AC49,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F49,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I50:$R50,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Okres spłaty"},{"$f":"INDEX($T50:$AC50,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"lata"},null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F50,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I51:$R51,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Dotacja"},null,null,null,null,"Grant","Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE52<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I52:$R52,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T52:$AC52,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F52,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I53:$R53,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($T53:$AC53,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F53,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I54:$R54,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Współfinansowanie kwalifikowalnych kosztów projektu"},{"$f":"INDEX($T54:$AC54,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"Co-financing rate of eligible project costs","Współfinansowanie kwalifikowalnych kosztów projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F54,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($I56:$R56,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Kredyt ekologiczny"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,"Green loan","Kredyt ekologiczny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I57:$R57,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F58:F59)","v":0},null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE58<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I58:$R58,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Plan inwestycyjny"},{"$f":"General!$F$14","v":0},null,null,null,"Investment plan","Plan inwestycyjny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F58,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I59:$R59,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F59,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I60:$R60,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Warunki finansowania"},null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I61:$R61,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Kredyt ekologiczny"},null,null,null,null,"Green loan","Kredyt ekologiczny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE62<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I62:$R62,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T62:$AC62,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F62,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I63:$R63,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($T63:$AC63,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F63,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I64:$R64,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($T64:$AC64,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F64,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I65:$R65,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Okres spłaty"},{"$f":"INDEX($T65:$AC65,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"lata"},null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F65,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($I67:$R67,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Pożyczka z umorzeniem części kapitału"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,"Capital rebate loan (FIs)","Pożyczka z umorzeniem części kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I68:$R68,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F69:F70)","v":0},null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE69<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I69:$R69,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Plan inwestycyjny"},{"$f":"General!$F$14","v":0},null,null,null,"Investment plan","Plan inwestycyjny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F69,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I70:$R70,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F70,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I71:$R71,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Warunki finansowania"},null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I72:$R72,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Pożyczka z umorzeniem części kapitału"},null,null,null,null,"Capital rebate loan (FIs)","Pożyczka z umorzeniem części kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE73<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I73:$R73,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T73:$AC73,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F73,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I74:$R74,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($T74:$AC74,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F74,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I75:$R75,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Współfinansowanie kwalifikowalnych kosztów projektu (wielkość umorzenia)"},{"$f":"INDEX($T75:$AC75,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"Co-financing rate of eligible project costs (rebate)","Współfinansowanie kwalifikowalnych kosztów projektu (wielkość umorzenia)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F75,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I76:$R76,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($T76:$AC76,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F76,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I77:$R77,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Okres spłaty"},{"$f":"INDEX($T77:$AC77,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"lata"},null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F77,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($I79:$R79,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Obligacje (standard II)"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,"Bonds (standard II)","Obligacje (standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I80:$R80,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F81:F82)","v":0},null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE81<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I81:$R81,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty przed emisją (doradztwo inwestycyjne, rating kredytowy i ryzyka oraz opłaty prawne)"},{"$f":"General!$F$14","v":0},null,null,null,"Pre-issuance costs (investment advisory, credit and risk rating and legal fees)","Koszty przed emisją (doradztwo inwestycyjne, rating kredytowy i ryzyka oraz opłaty prawne)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F81,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I82:$R82,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty emisji (opłaty za underwriting i placement, notowanie na giełdzie, opłaty regulacyjne i za rozliczenia depozytowe)"},{"$f":"General!$F$14","v":0},null,null,null,"Issuance costs (underwriting and placement fees, exchange listing, regulatory and depository-settlement fees)","Koszty emisji (opłaty za underwriting i placement, notowanie na giełdzie, opłaty regulacyjne i za rozliczenia depozytowe)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F82,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I83:$R83,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty po emisji i bieżące koszty zapewnienia zgodności"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F84:F85)","v":0},null,null,"Post-Issuance and ongoing compliance costs","Koszty po emisji i bieżące koszty zapewnienia zgodności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE84<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I84:$R84,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Roczne opłaty giełdowe i depozytowe"},{"$f":"General!$F$14","v":0},null,null,null,"Annual stock exchange and depository","Roczne opłaty giełdowe i depozytowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F84,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I85:$R85,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Przeglądy i audyty zewnętrzne (po emisji)"},{"$f":"General!$F$14","v":0},null,null,null,"External reviews and audits (Post-Issuance)","Przeglądy i audyty zewnętrzne (po emisji)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F85,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I86:$R86,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Warunki finansowania"},null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I87:$R87,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Obligacje (standard II)"},null,null,null,null,"Bonds (standard II)","Obligacje (standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE88<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I88:$R88,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T88:$AC88,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F88,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I89:$R89,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($T89:$AC89,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F89,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I90:$R90,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($T90:$AC90,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F90,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I91:$R91,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Okres spłaty"},{"$f":"INDEX($T91:$AC91,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"lata"},null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F91,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($I93:$R93,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Obligacje (EuGBS-SLB)"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,"Bonds (EuGBS-SLB)","Obligacje (EuGBS-SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I94:$R94,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F95:F96)","v":0},null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE95<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I95:$R95,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty przed emisją (doradztwo inwestycyjne, rating kredytowy i ryzyka, opłaty prawne oraz zewnętrzna ocena i certyfikacja)"},{"$f":"General!$F$14","v":0},null,null,null,"Pre-issuance costs (investment advisory and legal fees, credit and risk rating, external review and certification)","Koszty przed emisją (doradztwo inwestycyjne, rating kredytowy i ryzyka, opłaty prawne oraz zewnętrzna ocena i certyfikacja)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F95,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I96:$R96,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty emisji (opłaty za underwriting i placement, notowanie na giełdzie, opłaty regulacyjne i za rozliczenia depozytowe)"},{"$f":"General!$F$14","v":0},null,null,null,"Issuance costs (underwriting and placement fees, exchange listing, regulatory and depository-settlement fees)","Koszty emisji (opłaty za underwriting i placement, notowanie na giełdzie, opłaty regulacyjne i za rozliczenia depozytowe)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F96,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I97:$R97,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty po emisji i bieżące koszty zapewnienia zgodności"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F98:F99)","v":0},null,null,"Post-Issuance and ongoing compliance costs","Koszty po emisji i bieżące koszty zapewnienia zgodności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE98<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I98:$R98,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Roczne opłaty giełdowe i depozytowe"},{"$f":"General!$F$14","v":0},null,null,null,"Annual stock exchange and depository ","Roczne opłaty giełdowe i depozytowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F98,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I99:$R99,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Przeglądy i audyty zewnętrzne (po emisji)"},{"$f":"General!$F$14","v":0},null,null,null,"External reviews and audits (Post-Issuance)","Przeglądy i audyty zewnętrzne (po emisji)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F99,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I100:$R100,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Warunki finansowania"},null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I101:$R101,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Obligacje (EuGBS-SLB)"},null,null,null,null,"Bonds (EuGBS-SLB)","Obligacje (EuGBS-SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE102<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I102:$R102,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T102:$AC102,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F102,\"\")","v":1}]
[null,{"$f":"IF(AE103<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I103:$R103,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($T103:$AC103,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F103,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I104:$R104,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($T104:$AC104,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F104,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I105:$R105,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Okres spłaty"},{"$f":"INDEX($T105:$AC105,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"lata"},null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F105,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($I107:$R107,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"EPC + Środki własne + Dotacja + Pożyczka"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,"EPC + Own funds + Grant + Loan","EPC + Środki własne + Dotacja + Pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I108:$R108,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F109:F111)","v":0},null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE109<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I109:$R109,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Zarządzanie projektem i raportowanie"},{"$f":"General!$F$14","v":0},null,null,null,"Project management and reporting","Zarządzanie projektem i raportowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F109,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I110:$R110,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Plan inwestycyjny wraz z oceną społeczno-ekonomiczną"},{"$f":"General!$F$14","v":0},null,null,null,"Investment plan with socioeconomic assessment","Plan inwestycyjny wraz z oceną społeczno-ekonomiczną","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F110,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I111:$R111,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F111,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I112:$R112,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Warunki finansowania"},null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I113:$R113,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Środki własne"},null,null,null,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE114<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I114:$R114,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T114:$AC114,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F114,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I115:$R115,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Dotacja"},null,null,null,null,"Grant","Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE116<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I116:$R116,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T116:$AC116,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F116,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I117:$R117,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($T117:$AC117,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F117,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I118:$R118,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Współfinansowanie kwalifikowalnych kosztów projektu"},{"$f":"INDEX($T118:$AC118,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"Co-financing rate of eligible project costs","Współfinansowanie kwalifikowalnych kosztów projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F118,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I119:$R119,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Pożyczka"},null,null,null,null,"Loan","Pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE120<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I120:$R120,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($T120:$AC120,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F120,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I121:$R121,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($T121:$AC121,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"tekst"},null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F121,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I122:$R122,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Udział w całkowitych nakładach inwestycyjnych"},{"$f":"INDEX($T122:$AC122,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"Contribution in total CAPEX","Udział w całkowitych nakładach inwestycyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F122,\"\")","v":1}]
[null,{"$f":"IF(AE123<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I123:$R123,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($T123:$AC123,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F123,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I124:$R124,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Okres spłaty"},{"$f":"INDEX($T124:$AC124,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"lata"},null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F124,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I125:$R125,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Kontrakt EPC"},null,null,null,null,"EPC","Kontrakt EPC","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE126<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I126:$R126,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Udział ESCO w całkowitych nakładach inwestycyjnych"},{"$f":"INDEX($T126:$AC126,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"ESCO contribution in total CAPEX","Udział ESCO w całkowitych nakładach inwestycyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F126,\"\")","v":1}]
[null,{"$f":"IF(AE127<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I127:$R127,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Partycypacja ESCO w oszczędnościach kosztowych jako % całkowitych oszczędności kosztowych"},{"$f":"INDEX($T127:$AC127,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"%"},null,null,null,"ESCO participation in cost savings as % of total cost savings","Partycypacja ESCO w oszczędnościach kosztowych jako % całkowitych oszczędności kosztowych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F127,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I128:$R128,MATCH(Cover!$B$8,$I$4:$R$4,0))","v":"Okres trwania kontraktu"},{"$f":"INDEX($T128:$AC128,MATCH(Cover!$B$8,$T$4:$AC$4,0))","v":"lata"},null,null,null,"Contract duration","Okres trwania kontraktu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F128,\"\")","v":1}]

{"sheet":"Analysis_param","index":7,"n_rows":85,"n_cols":66,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$135","v":"KLUCZOWE PARAMETRY ANALIZY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Nazwa beneficjenta projektu: "}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Nazwa projektu: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Units"}]
[{"$f":"IF(SUM(BN6:BN87)<>0,Config!$I$162,\"\")","v":"Wszystkie komórki wejściowe powinny być uzupełnione założeniami"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"},null,{"$f":"Config!BE$2","v":"English"},{"$f":"Config!BF$2","v":"Polish"},{"$f":"Config!BG$2","v":"[…]"},{"$f":"Config!BH$2","v":"[…]"},{"$f":"Config!BI$2","v":"[…]"},{"$f":"Config!BJ$2","v":"[…]"},{"$f":"Config!BK$2","v":"[…]"},{"$f":"Config!BL$2","v":"[…]"},{"$f":"Config!BM$2","v":"[…]"},{"$f":"Config!BN$2","v":"[…]"}]
[]
[{"$f":"INDEX($AR6:$BA6,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Analiza finansowa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial analysis","Analiza finansowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR8:$BA8,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Stopa dyskontowa"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rate","Stopa dyskontowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN9<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR9:$BA9,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Finansowa stopa dyskontowa"},{"$f":"INDEX($BC9:$BL9,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial discount rate","Finansowa stopa dyskontowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F9,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($AR11:$BA11,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wartość rezydualna"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual value","Wartość rezydualna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN12<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR12:$BA12,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wybór wartości rezydualnej"},{"$f":"INDEX($BC12:$BL12,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"tekst"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual value selection","Wybór wartości rezydualnej","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F12,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($AR13:$BA13,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wartość księgowa netto"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net book value","Wartość księgowa netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR14:$BA14,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Niezamortyzowana kwota nakładów inwestycyjnych na koniec okresu referencyjnego"},{"$f":"General!$F$14","v":0},{"$f":"Calc!F821","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total unamortised CAPEX at the end of a forecast period","Niezamortyzowana kwota nakładów inwestycyjnych na koniec okresu referencyjnego","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR15:$BA15,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"Calc!F823","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR16:$BA16,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Niezamortyzowana kwota nakładów inwestycyjnych na koniec okresu referencyjnego z VAT"},{"$f":"General!$F$14","v":0},{"$f":"Calc!F824","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total unamortised CAPEX at the end of a forecast period incl. VAT","Niezamortyzowana kwota nakładów inwestycyjnych na koniec okresu referencyjnego z VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR17:$BA17,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wartość wejściowa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input","Wartość wejściowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN18<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR18:$BA18,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F18,\"\")","v":1}]
[null,{"$f":"IF(BN19<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR19:$BA19,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F19,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($AR20:$BA20,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F18:F19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AR22:$BA22,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Analiza ekonomiczna"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic analysis","Analiza ekonomiczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR24:$BA24,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Stopa dyskontowa"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rate","Stopa dyskontowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN25<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR25:$BA25,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Społeczna stopa dyskontowa"},{"$f":"INDEX($BC25:$BL25,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social discount rate","Społeczna stopa dyskontowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F25,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($AR27:$BA27,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Korekty fiskalne i współczynniki konwersji"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correction factor parameters","Korekty fiskalne i współczynniki konwersji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN28<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR28:$BA28,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Nakłady inwestycyjne - korekta fiskalna"},{"$f":"INDEX($BC28:$BL28,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX correction factor due to fiscal corrections","Nakłady inwestycyjne - korekta fiskalna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F28,\"\")","v":1}]
[null,{"$f":"IF(BN29<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR29:$BA29,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Nakłady inwestycyjne - współczynnik konwersji cen rynkowych na ceny ukryte"},{"$f":"INDEX($BC29:$BL29,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX correction factor due to shadow pricing","Nakłady inwestycyjne - współczynnik konwersji cen rynkowych na ceny ukryte","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F29,\"\")","v":1}]
[null,{"$f":"IF(BN30<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR30:$BA30,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszty operacyjne - korekta fiskalna"},{"$f":"INDEX($BC30:$BL30,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX correction factor due to fiscal corrections","Koszty operacyjne - korekta fiskalna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F30,\"\")","v":1}]
[null,{"$f":"IF(BN31<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR31:$BA31,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszty operacyjne - współczynnik konwersji cen rynkowych na ceny ukryte"},{"$f":"INDEX($BC31:$BL31,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX correction factor due to shadow pricing","Koszty operacyjne - współczynnik konwersji cen rynkowych na ceny ukryte","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F31,\"\")","v":1}]
[null,{"$f":"IF(BN32<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR32:$BA32,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Przychody - korekta fiskalna"},{"$f":"INDEX($BC32:$BL32,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue correction factor due to fiscal corrections","Przychody - korekta fiskalna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F32,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($AR34:$BA34,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Parametry socjoekonomiczne"},{"$f":"Config!$I$143","v":"Jednostka"},null,{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Socio-economic parameters","Parametry socjoekonomiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,null,null,{"$f":"INDEX($AR36:$BA36,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Założenia makroekonomiczne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Macroeconomic assumptions","Założenia makroekonomiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN37<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR37:$BA37,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Kurs wymiany służący do przeliczenia cen ukrytych na walutę projektu"},{"$f":"INDEX($BC37:$BL37,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"FX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate for recalculating shadow prices into project's currency","Kurs wymiany służący do przeliczenia cen ukrytych na walutę projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"FX","FX","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G37:$AP37,\"\",$G$34:$AP$34,\"<=\"&Config!$F$12)","v":1}]
[null,{"$f":"IF(BN38<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR38:$BA38,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Prognozowany długoterminowy wzrost realnego PKB na mieszkańca "},{"$f":"INDEX($BC38:$BL38,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecasted long-term per capita real GDP growth ","Prognozowany długoterminowy wzrost realnego PKB na mieszkańca ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G38:$AP38,\"\",$G$34:$AP$34,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR39:$BA39,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Ceny ukryte w EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shadow prices in EUR","Ceny ukryte w EUR","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN40<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR40:$BA40,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: CO2 na tonę"},{"$f":"INDEX($BC40:$BL40,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"EUR / tona"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damage cost of air pollutant: CO2 per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: CO2 na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G40:$AP40,\"\",$G$34:$AP$34,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR41:$BA41,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM2,5 na tonę"},{"$f":"INDEX($BC41:$BL41,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"EUR / tona"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damage cost of air pollutant: PM2.5 per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM2,5 na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F41,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($AR42:$BA42,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM10 na tonę"},{"$f":"INDEX($BC42:$BL42,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"EUR / tona"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damage cost of air pollutant: PM10 per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM10 na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F42,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($AR43:$BA43,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: NOx na tonę"},{"$f":"INDEX($BC43:$BL43,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"EUR / tona"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damage cost of air pollutant: NOx per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: NOx na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F43,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($AR44:$BA44,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: SOx na tonę"},{"$f":"INDEX($BC44:$BL44,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"EUR / tona"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damage cost of air pollutant: SOx per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: SOx na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F44,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($AR45:$BA45,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Korzyści ekonomiczne wynikające ze zwiększenia bezpieczeństwa dostaw energii na MWh"},{"$f":"INDEX($BC45:$BL45,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"EUR / MWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic benefit of enhanced security of energy supply per MWh","Korzyści ekonomiczne wynikające ze zwiększenia bezpieczeństwa dostaw energii na MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / MWh","EUR / MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F45,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($AR47:$BA47,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Uniknięte emisje gazów cieplarnianych i zanieczyszczeń powietrza"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Avoided emissions of GHG and airborne pollutants","Uniknięte emisje gazów cieplarnianych i zanieczyszczeń powietrza","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN49<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR49:$BA49,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Redukcja emisji CO2 dzięki renowacji energetycznej"},{"$f":"INDEX($BC49:$BL49,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"tona / rok"},{"$f":"SUM(G49:AP49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of CO2 emissions from energy renovation","Redukcja emisji CO2 dzięki renowacji energetycznej","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G49:$AP49,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR50:$BA50,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Sekwestracja CO2 z GI (NBS)"},{"$f":"INDEX($BC50:$BL50,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"tona / rok"},{"$f":"SUM(G50:AP50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sequestered CO2 from GI (NBS)","Sekwestracja CO2 z GI (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G50:$AP50,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR51:$BA51,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Redukcja zanieczyszczenia powietrza: PM2,5"},{"$f":"INDEX($BC51:$BL51,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of air pollutant: PM2.5","Redukcja zanieczyszczenia powietrza: PM2,5","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G51:$AP51,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR52:$BA52,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Sekwestracja zanieczyszczenia powietrza: PM2,5"},{"$f":"INDEX($BC52:$BL52,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sequestered air pollutant: PM2.5","Sekwestracja zanieczyszczenia powietrza: PM2,5","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G52:$AP52,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR53:$BA53,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Redukcja zanieczyszczenia powietrza: PM10"},{"$f":"INDEX($BC53:$BL53,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of air pollutant: PM10","Redukcja zanieczyszczenia powietrza: PM10","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G53:$AP53,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR54:$BA54,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Sekwestracja zanieczyszczenia powietrza: PM10"},{"$f":"INDEX($BC54:$BL54,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sequestered air pollutant: PM10","Sekwestracja zanieczyszczenia powietrza: PM10","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G54:$AP54,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR55:$BA55,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Redukcja zanieczyszczenia powietrza: Nox"},{"$f":"INDEX($BC55:$BL55,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of air pollutant: NOx","Redukcja zanieczyszczenia powietrza: Nox","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G55:$AP55,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR56:$BA56,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Sekwestrowane zanieczyszczenie powietrza: Nox"},{"$f":"INDEX($BC56:$BL56,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sequestered air pollutant: NOx","Sekwestrowane zanieczyszczenie powietrza: Nox","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G56:$AP56,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR57:$BA57,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Redukcja zanieczyszczenia powietrza: Sox"},{"$f":"INDEX($BC57:$BL57,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of air pollutant: SOx","Redukcja zanieczyszczenia powietrza: Sox","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G57:$AP57,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR58:$BA58,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Sekwestrowane zanieczyszczenie powietrza: Sox"},{"$f":"INDEX($BC58:$BL58,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sequestered air pollutant: SOx","Sekwestrowane zanieczyszczenie powietrza: Sox","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G58:$AP58,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":1}]
[]
[null,null,null,{"$f":"INDEX($AR60:$BA60,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Zwiększone bezpieczeństwo dostaw energii"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Enhanced security of energy supply","Zwiększone bezpieczeństwo dostaw energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN62<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR62:$BA62,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Energia elektryczna"},{"$f":"INDEX($BC62:$BL62,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"MWh"},{"$f":"SUM(G62:AP62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","Energia elektryczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"MWh","MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G62:$AP62,\"\",$G$60:$AP$60,\"<=\"&Config!$F$12)","v":1}]
[null,{"$f":"IF(BN63<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR63:$BA63,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Energia cieplna"},{"$f":"INDEX($BC63:$BL63,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"MWh"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat","Energia cieplna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"MWh","MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G63:$AP63,\"\",$G$60:$AP$60,\"<=\"&Config!$F$12)","v":1}]
[null,{"$f":"IF(BN64<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR64:$BA64,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Inne"},{"$f":"INDEX($BC64:$BL64,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"MWh"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"MWh","MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G64:$AP64,\"\",$G$60:$AP$60,\"<=\"&Config!$F$12)","v":1}]
[]
[null,null,null,{"$f":"INDEX($AR66:$BA66,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wydłużenie okresu użytkowania budynku (elementów)"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extension of the economic life of the building (elements)","Wydłużenie okresu użytkowania budynku (elementów)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN67<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR67:$BA67,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Włącznik"},{"$f":"INDEX($BC67:$BL67,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"1=tak; 0=nie"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Włącznik","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"1=yes; 0=no","1=tak; 0=nie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F67,\"\")","v":1}]
[]
[null,null,null,{"$f":"INDEX($AR69:$BA69,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Poprawa komfortu termicznego"},{"$f":"Config!$I$143","v":"Jednostka"},{"$f":"Config!$I$146","v":"Suma"},{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""},null,"Improved thermal comfort benefit","Poprawa komfortu termicznego","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[null,{"$f":"IF(BN71<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR71:$BA71,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Rzeczywista temperatura bez projektu"},{"$f":"INDEX($BC71:$BL71,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"°C"},{"$f":"SUM(G71:AP71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual temperature without the project","Rzeczywista temperatura bez projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"°C","°C","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G71:$AP71,\"\",$G$69:$AP$69,\"<=\"&Config!$F$12)","v":1}]
[null,{"$f":"IF(BN72<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR72:$BA72,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Rzeczywista temperatura z projektem"},{"$f":"INDEX($BC72:$BL72,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"°C"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual temperature with the project","Rzeczywista temperatura z projektem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"°C","°C","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G72:$AP72,\"\",$G$69:$AP$69,\"<=\"&Config!$F$12)","v":1}]
[null,{"$f":"IF(BN73<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR73:$BA73,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Roczny koszt energii w scenariuszu kontrfaktycznym bez projektu, aby osiągnąć komfort termiczny w scenariuszu z projektem"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual energy cost in counterfactual without-the-project scenario to reach thermal comfort of with-the project scenario","Roczny koszt energii w scenariuszu kontrfaktycznym bez projektu, aby osiągnąć komfort termiczny w scenariuszu z projektem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($G73:$AP73,\"\",$G$69:$AP$69,\"<=\"&Config!$F$12)","v":1}]
[]
[null,null,null,{"$f":"INDEX($AR75:$BA75,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wzrost wartości nieruchomości"},{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in property values","Wzrost wartości nieruchomości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN76<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR76:$BA76,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Początkowa wartość nieruchomości "},{"$f":"General!$F$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial property value ","Początkowa wartość nieruchomości ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(F76,\"\")","v":1}]
[null,{"$f":"IF(BN77<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR77:$BA77,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Szacowany wzrost ceny"},{"$f":"INDEX($BC77:$BL77,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated price increase","Szacowany wzrost ceny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F77,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($AR78:$BA78,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Wzrost wartości nieruchomości (ΔV)"},{"$f":"General!$F$14","v":0},{"$f":"F76*F77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in property value (ΔV)","Wzrost wartości nieruchomości (ΔV)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AR80:$BA80,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Analiza wrażliwości"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity analysis","Analiza wrażliwości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR82:$BA82,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Analiza wrażliwości"},{"$f":"Config!$I$143","v":"Jednostka"},"(-)","(+)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity analysis","Analiza wrażliwości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR83:$BA83,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Nakłady inwestycyjne"},{"$f":"INDEX($BC83:$BL83,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"%"},-0.01,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR84:$BA84,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Koszty operacyjne"},{"$f":"INDEX($BC84:$BL84,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"%"},-0.01,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses","Koszty operacyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR85:$BA85,MATCH(Cover!$B$8,$AR$4:$BA$4,0))","v":"Przychody / korzyści"},{"$f":"INDEX($BC85:$BL85,MATCH(Cover!$B$8,$BC$4:$BL$4,0))","v":"%"},-0.01,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues / benefits","Przychody / korzyści","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Calc","index":8,"n_rows":916,"n_cols":66,"rows_kept":916,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Config!$I$136","v":"KALKULACJE"},null,null,null,{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""}]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Nazwa beneficjenta projektu: "},null,null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Nazwa projektu: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Units"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"},null,{"$f":"Config!BE$2","v":"English"},{"$f":"Config!BF$2","v":"Polish"},{"$f":"Config!BG$2","v":"[…]"},{"$f":"Config!BH$2","v":"[…]"},{"$f":"Config!BI$2","v":"[…]"},{"$f":"Config!BJ$2","v":"[…]"},{"$f":"Config!BK$2","v":"[…]"},{"$f":"Config!BL$2","v":"[…]"},{"$f":"Config!BM$2","v":"[…]"},{"$f":"Config!BN$2","v":"[…]"}]
[]
[{"$f":"INDEX($AT6:$BC6,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne, koszty odtworzenia i likwidacji"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures, replacement & decommissioning costs","Nakłady inwestycyjne, koszty odtworzenia i likwidacji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT8:$BC8,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT10:$BC10,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT12:$BC12,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - kwalifikujące się do finansowania dotacją"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures - eligible for grant funding","Nakłady inwestycyjne - kwalifikujące się do finansowania dotacją","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT13:$BC13,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"1. Opłaty za planowanie/projektowanie"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I13:AR13)","v":0},null,null,{"$f":"CAPEX!G10*Config!I$9","v":0},{"$f":"CAPEX!H10*Config!J$9","v":0},{"$f":"CAPEX!I10*Config!K$9","v":0},{"$f":"CAPEX!J10*Config!L$9","v":0},{"$f":"CAPEX!K10*Config!M$9","v":0},{"$f":"CAPEX!L10*Config!N$9","v":0},{"$f":"CAPEX!M10*Config!O$9","v":0},{"$f":"CAPEX!N10*Config!P$9","v":0},{"$f":"CAPEX!O10*Config!Q$9","v":0},{"$f":"CAPEX!P10*Config!R$9","v":0},{"$f":"CAPEX!Q10*Config!S$9","v":0},{"$f":"CAPEX!R10*Config!T$9","v":0},{"$f":"CAPEX!S10*Config!U$9","v":0},{"$f":"CAPEX!T10*Config!V$9","v":0},{"$f":"CAPEX!U10*Config!W$9","v":0},{"$f":"CAPEX!V10*Config!X$9","v":0},{"$f":"CAPEX!W10*Config!Y$9","v":0},{"$f":"CAPEX!X10*Config!Z$9","v":0},{"$f":"CAPEX!Y10*Config!AA$9","v":0},{"$f":"CAPEX!Z10*Config!AB$9","v":0},{"$f":"CAPEX!AA10*Config!AC$9","v":0},{"$f":"CAPEX!AB10*Config!AD$9","v":0},{"$f":"CAPEX!AC10*Config!AE$9","v":0},{"$f":"CAPEX!AD10*Config!AF$9","v":0},{"$f":"CAPEX!AE10*Config!AG$9","v":0},{"$f":"CAPEX!AF10*Config!AH$9","v":0},{"$f":"CAPEX!AG10*Config!AI$9","v":0},{"$f":"CAPEX!AH10*Config!AJ$9","v":0},{"$f":"CAPEX!AI10*Config!AK$9","v":0},{"$f":"CAPEX!AJ10*Config!AL$9","v":0},{"$f":"CAPEX!AK10*Config!AM$9","v":0},{"$f":"CAPEX!AL10*Config!AN$9","v":0},{"$f":"CAPEX!AM10*Config!AO$9","v":0},{"$f":"CAPEX!AN10*Config!AP$9","v":0},{"$f":"CAPEX!AO10*Config!AQ$9","v":0},{"$f":"CAPEX!AP10*Config!AR$9","v":0},null,"1. Planning/design fees","1. Opłaty za planowanie/projektowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT14:$BC14,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"2. Zakup gruntu"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G11*Config!I$9","v":0},{"$f":"CAPEX!H11*Config!J$9","v":0},{"$f":"CAPEX!I11*Config!K$9","v":0},{"$f":"CAPEX!J11*Config!L$9","v":0},{"$f":"CAPEX!K11*Config!M$9","v":0},{"$f":"CAPEX!L11*Config!N$9","v":0},{"$f":"CAPEX!M11*Config!O$9","v":0},{"$f":"CAPEX!N11*Config!P$9","v":0},{"$f":"CAPEX!O11*Config!Q$9","v":0},{"$f":"CAPEX!P11*Config!R$9","v":0},{"$f":"CAPEX!Q11*Config!S$9","v":0},{"$f":"CAPEX!R11*Config!T$9","v":0},{"$f":"CAPEX!S11*Config!U$9","v":0},{"$f":"CAPEX!T11*Config!V$9","v":0},{"$f":"CAPEX!U11*Config!W$9","v":0},{"$f":"CAPEX!V11*Config!X$9","v":0},{"$f":"CAPEX!W11*Config!Y$9","v":0},{"$f":"CAPEX!X11*Config!Z$9","v":0},{"$f":"CAPEX!Y11*Config!AA$9","v":0},{"$f":"CAPEX!Z11*Config!AB$9","v":0},{"$f":"CAPEX!AA11*Config!AC$9","v":0},{"$f":"CAPEX!AB11*Config!AD$9","v":0},{"$f":"CAPEX!AC11*Config!AE$9","v":0},{"$f":"CAPEX!AD11*Config!AF$9","v":0},{"$f":"CAPEX!AE11*Config!AG$9","v":0},{"$f":"CAPEX!AF11*Config!AH$9","v":0},{"$f":"CAPEX!AG11*Config!AI$9","v":0},{"$f":"CAPEX!AH11*Config!AJ$9","v":0},{"$f":"CAPEX!AI11*Config!AK$9","v":0},{"$f":"CAPEX!AJ11*Config!AL$9","v":0},{"$f":"CAPEX!AK11*Config!AM$9","v":0},{"$f":"CAPEX!AL11*Config!AN$9","v":0},{"$f":"CAPEX!AM11*Config!AO$9","v":0},{"$f":"CAPEX!AN11*Config!AP$9","v":0},{"$f":"CAPEX!AO11*Config!AQ$9","v":0},{"$f":"CAPEX!AP11*Config!AR$9","v":0},null,"2. Land purchase","2. Zakup gruntu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT15:$BC15,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"3. Budowa"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I16:I21)","v":0},{"$f":"SUM(J16:J21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"3. Building and construction","3. Budowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT16:$BC16,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"a. Elementy konstrukcyjne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G13*Config!I$9","v":0},{"$f":"CAPEX!H13*Config!J$9","v":0},{"$f":"CAPEX!I13*Config!K$9","v":0},{"$f":"CAPEX!J13*Config!L$9","v":0},{"$f":"CAPEX!K13*Config!M$9","v":0},{"$f":"CAPEX!L13*Config!N$9","v":0},{"$f":"CAPEX!M13*Config!O$9","v":0},{"$f":"CAPEX!N13*Config!P$9","v":0},{"$f":"CAPEX!O13*Config!Q$9","v":0},{"$f":"CAPEX!P13*Config!R$9","v":0},{"$f":"CAPEX!Q13*Config!S$9","v":0},{"$f":"CAPEX!R13*Config!T$9","v":0},{"$f":"CAPEX!S13*Config!U$9","v":0},{"$f":"CAPEX!T13*Config!V$9","v":0},{"$f":"CAPEX!U13*Config!W$9","v":0},{"$f":"CAPEX!V13*Config!X$9","v":0},{"$f":"CAPEX!W13*Config!Y$9","v":0},{"$f":"CAPEX!X13*Config!Z$9","v":0},{"$f":"CAPEX!Y13*Config!AA$9","v":0},{"$f":"CAPEX!Z13*Config!AB$9","v":0},{"$f":"CAPEX!AA13*Config!AC$9","v":0},{"$f":"CAPEX!AB13*Config!AD$9","v":0},{"$f":"CAPEX!AC13*Config!AE$9","v":0},{"$f":"CAPEX!AD13*Config!AF$9","v":0},{"$f":"CAPEX!AE13*Config!AG$9","v":0},{"$f":"CAPEX!AF13*Config!AH$9","v":0},{"$f":"CAPEX!AG13*Config!AI$9","v":0},{"$f":"CAPEX!AH13*Config!AJ$9","v":0},{"$f":"CAPEX!AI13*Config!AK$9","v":0},{"$f":"CAPEX!AJ13*Config!AL$9","v":0},{"$f":"CAPEX!AK13*Config!AM$9","v":0},{"$f":"CAPEX!AL13*Config!AN$9","v":0},{"$f":"CAPEX!AM13*Config!AO$9","v":0},{"$f":"CAPEX!AN13*Config!AP$9","v":0},{"$f":"CAPEX!AO13*Config!AQ$9","v":0},{"$f":"CAPEX!AP13*Config!AR$9","v":0},null,"a. Construction elements","a. Elementy konstrukcyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT17:$BC17,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"b. Izolacja i fasada"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G14*Config!I$9","v":0},{"$f":"CAPEX!H14*Config!J$9","v":0},{"$f":"CAPEX!I14*Config!K$9","v":0},{"$f":"CAPEX!J14*Config!L$9","v":0},{"$f":"CAPEX!K14*Config!M$9","v":0},{"$f":"CAPEX!L14*Config!N$9","v":0},{"$f":"CAPEX!M14*Config!O$9","v":0},{"$f":"CAPEX!N14*Config!P$9","v":0},{"$f":"CAPEX!O14*Config!Q$9","v":0},{"$f":"CAPEX!P14*Config!R$9","v":0},{"$f":"CAPEX!Q14*Config!S$9","v":0},{"$f":"CAPEX!R14*Config!T$9","v":0},{"$f":"CAPEX!S14*Config!U$9","v":0},{"$f":"CAPEX!T14*Config!V$9","v":0},{"$f":"CAPEX!U14*Config!W$9","v":0},{"$f":"CAPEX!V14*Config!X$9","v":0},{"$f":"CAPEX!W14*Config!Y$9","v":0},{"$f":"CAPEX!X14*Config!Z$9","v":0},{"$f":"CAPEX!Y14*Config!AA$9","v":0},{"$f":"CAPEX!Z14*Config!AB$9","v":0},{"$f":"CAPEX!AA14*Config!AC$9","v":0},{"$f":"CAPEX!AB14*Config!AD$9","v":0},{"$f":"CAPEX!AC14*Config!AE$9","v":0},{"$f":"CAPEX!AD14*Config!AF$9","v":0},{"$f":"CAPEX!AE14*Config!AG$9","v":0},{"$f":"CAPEX!AF14*Config!AH$9","v":0},{"$f":"CAPEX!AG14*Config!AI$9","v":0},{"$f":"CAPEX!AH14*Config!AJ$9","v":0},{"$f":"CAPEX!AI14*Config!AK$9","v":0},{"$f":"CAPEX!AJ14*Config!AL$9","v":0},{"$f":"CAPEX!AK14*Config!AM$9","v":0},{"$f":"CAPEX!AL14*Config!AN$9","v":0},{"$f":"CAPEX!AM14*Config!AO$9","v":0},{"$f":"CAPEX!AN14*Config!AP$9","v":0},{"$f":"CAPEX!AO14*Config!AQ$9","v":0},{"$f":"CAPEX!AP14*Config!AR$9","v":0},null,"b. Insulation and facade","b. Izolacja i fasada","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT18:$BC18,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"c. Okna"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G15*Config!I$9","v":0},{"$f":"CAPEX!H15*Config!J$9","v":0},{"$f":"CAPEX!I15*Config!K$9","v":0},{"$f":"CAPEX!J15*Config!L$9","v":0},{"$f":"CAPEX!K15*Config!M$9","v":0},{"$f":"CAPEX!L15*Config!N$9","v":0},{"$f":"CAPEX!M15*Config!O$9","v":0},{"$f":"CAPEX!N15*Config!P$9","v":0},{"$f":"CAPEX!O15*Config!Q$9","v":0},{"$f":"CAPEX!P15*Config!R$9","v":0},{"$f":"CAPEX!Q15*Config!S$9","v":0},{"$f":"CAPEX!R15*Config!T$9","v":0},{"$f":"CAPEX!S15*Config!U$9","v":0},{"$f":"CAPEX!T15*Config!V$9","v":0},{"$f":"CAPEX!U15*Config!W$9","v":0},{"$f":"CAPEX!V15*Config!X$9","v":0},{"$f":"CAPEX!W15*Config!Y$9","v":0},{"$f":"CAPEX!X15*Config!Z$9","v":0},{"$f":"CAPEX!Y15*Config!AA$9","v":0},{"$f":"CAPEX!Z15*Config!AB$9","v":0},{"$f":"CAPEX!AA15*Config!AC$9","v":0},{"$f":"CAPEX!AB15*Config!AD$9","v":0},{"$f":"CAPEX!AC15*Config!AE$9","v":0},{"$f":"CAPEX!AD15*Config!AF$9","v":0},{"$f":"CAPEX!AE15*Config!AG$9","v":0},{"$f":"CAPEX!AF15*Config!AH$9","v":0},{"$f":"CAPEX!AG15*Config!AI$9","v":0},{"$f":"CAPEX!AH15*Config!AJ$9","v":0},{"$f":"CAPEX!AI15*Config!AK$9","v":0},{"$f":"CAPEX!AJ15*Config!AL$9","v":0},{"$f":"CAPEX!AK15*Config!AM$9","v":0},{"$f":"CAPEX!AL15*Config!AN$9","v":0},{"$f":"CAPEX!AM15*Config!AO$9","v":0},{"$f":"CAPEX!AN15*Config!AP$9","v":0},{"$f":"CAPEX!AO15*Config!AQ$9","v":0},{"$f":"CAPEX!AP15*Config!AR$9","v":0},null,"c. Windows","c. Okna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT19:$BC19,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"d. Wzmocnienia sejsmiczne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G16*Config!I$9","v":0},{"$f":"CAPEX!H16*Config!J$9","v":0},{"$f":"CAPEX!I16*Config!K$9","v":0},{"$f":"CAPEX!J16*Config!L$9","v":0},{"$f":"CAPEX!K16*Config!M$9","v":0},{"$f":"CAPEX!L16*Config!N$9","v":0},{"$f":"CAPEX!M16*Config!O$9","v":0},{"$f":"CAPEX!N16*Config!P$9","v":0},{"$f":"CAPEX!O16*Config!Q$9","v":0},{"$f":"CAPEX!P16*Config!R$9","v":0},{"$f":"CAPEX!Q16*Config!S$9","v":0},{"$f":"CAPEX!R16*Config!T$9","v":0},{"$f":"CAPEX!S16*Config!U$9","v":0},{"$f":"CAPEX!T16*Config!V$9","v":0},{"$f":"CAPEX!U16*Config!W$9","v":0},{"$f":"CAPEX!V16*Config!X$9","v":0},{"$f":"CAPEX!W16*Config!Y$9","v":0},{"$f":"CAPEX!X16*Config!Z$9","v":0},{"$f":"CAPEX!Y16*Config!AA$9","v":0},{"$f":"CAPEX!Z16*Config!AB$9","v":0},{"$f":"CAPEX!AA16*Config!AC$9","v":0},{"$f":"CAPEX!AB16*Config!AD$9","v":0},{"$f":"CAPEX!AC16*Config!AE$9","v":0},{"$f":"CAPEX!AD16*Config!AF$9","v":0},{"$f":"CAPEX!AE16*Config!AG$9","v":0},{"$f":"CAPEX!AF16*Config!AH$9","v":0},{"$f":"CAPEX!AG16*Config!AI$9","v":0},{"$f":"CAPEX!AH16*Config!AJ$9","v":0},{"$f":"CAPEX!AI16*Config!AK$9","v":0},{"$f":"CAPEX!AJ16*Config!AL$9","v":0},{"$f":"CAPEX!AK16*Config!AM$9","v":0},{"$f":"CAPEX!AL16*Config!AN$9","v":0},{"$f":"CAPEX!AM16*Config!AO$9","v":0},{"$f":"CAPEX!AN16*Config!AP$9","v":0},{"$f":"CAPEX!AO16*Config!AQ$9","v":0},{"$f":"CAPEX!AP16*Config!AR$9","v":0},null,"d. Seismic retrofit reinforcements","d. Wzmocnienia sejsmiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT20:$BC20,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"e. Zielona infrastruktura (NBS)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G17*Config!I$9","v":0},{"$f":"CAPEX!H17*Config!J$9","v":0},{"$f":"CAPEX!I17*Config!K$9","v":0},{"$f":"CAPEX!J17*Config!L$9","v":0},{"$f":"CAPEX!K17*Config!M$9","v":0},{"$f":"CAPEX!L17*Config!N$9","v":0},{"$f":"CAPEX!M17*Config!O$9","v":0},{"$f":"CAPEX!N17*Config!P$9","v":0},{"$f":"CAPEX!O17*Config!Q$9","v":0},{"$f":"CAPEX!P17*Config!R$9","v":0},{"$f":"CAPEX!Q17*Config!S$9","v":0},{"$f":"CAPEX!R17*Config!T$9","v":0},{"$f":"CAPEX!S17*Config!U$9","v":0},{"$f":"CAPEX!T17*Config!V$9","v":0},{"$f":"CAPEX!U17*Config!W$9","v":0},{"$f":"CAPEX!V17*Config!X$9","v":0},{"$f":"CAPEX!W17*Config!Y$9","v":0},{"$f":"CAPEX!X17*Config!Z$9","v":0},{"$f":"CAPEX!Y17*Config!AA$9","v":0},{"$f":"CAPEX!Z17*Config!AB$9","v":0},{"$f":"CAPEX!AA17*Config!AC$9","v":0},{"$f":"CAPEX!AB17*Config!AD$9","v":0},{"$f":"CAPEX!AC17*Config!AE$9","v":0},{"$f":"CAPEX!AD17*Config!AF$9","v":0},{"$f":"CAPEX!AE17*Config!AG$9","v":0},{"$f":"CAPEX!AF17*Config!AH$9","v":0},{"$f":"CAPEX!AG17*Config!AI$9","v":0},{"$f":"CAPEX!AH17*Config!AJ$9","v":0},{"$f":"CAPEX!AI17*Config!AK$9","v":0},{"$f":"CAPEX!AJ17*Config!AL$9","v":0},{"$f":"CAPEX!AK17*Config!AM$9","v":0},{"$f":"CAPEX!AL17*Config!AN$9","v":0},{"$f":"CAPEX!AM17*Config!AO$9","v":0},{"$f":"CAPEX!AN17*Config!AP$9","v":0},{"$f":"CAPEX!AO17*Config!AQ$9","v":0},{"$f":"CAPEX!AP17*Config!AR$9","v":0},null,"e. Green infrastructure (NBS)","e. Zielona infrastruktura (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT21:$BC21,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"f. Inne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G18*Config!I$9","v":0},{"$f":"CAPEX!H18*Config!J$9","v":0},{"$f":"CAPEX!I18*Config!K$9","v":0},{"$f":"CAPEX!J18*Config!L$9","v":0},{"$f":"CAPEX!K18*Config!M$9","v":0},{"$f":"CAPEX!L18*Config!N$9","v":0},{"$f":"CAPEX!M18*Config!O$9","v":0},{"$f":"CAPEX!N18*Config!P$9","v":0},{"$f":"CAPEX!O18*Config!Q$9","v":0},{"$f":"CAPEX!P18*Config!R$9","v":0},{"$f":"CAPEX!Q18*Config!S$9","v":0},{"$f":"CAPEX!R18*Config!T$9","v":0},{"$f":"CAPEX!S18*Config!U$9","v":0},{"$f":"CAPEX!T18*Config!V$9","v":0},{"$f":"CAPEX!U18*Config!W$9","v":0},{"$f":"CAPEX!V18*Config!X$9","v":0},{"$f":"CAPEX!W18*Config!Y$9","v":0},{"$f":"CAPEX!X18*Config!Z$9","v":0},{"$f":"CAPEX!Y18*Config!AA$9","v":0},{"$f":"CAPEX!Z18*Config!AB$9","v":0},{"$f":"CAPEX!AA18*Config!AC$9","v":0},{"$f":"CAPEX!AB18*Config!AD$9","v":0},{"$f":"CAPEX!AC18*Config!AE$9","v":0},{"$f":"CAPEX!AD18*Config!AF$9","v":0},{"$f":"CAPEX!AE18*Config!AG$9","v":0},{"$f":"CAPEX!AF18*Config!AH$9","v":0},{"$f":"CAPEX!AG18*Config!AI$9","v":0},{"$f":"CAPEX!AH18*Config!AJ$9","v":0},{"$f":"CAPEX!AI18*Config!AK$9","v":0},{"$f":"CAPEX!AJ18*Config!AL$9","v":0},{"$f":"CAPEX!AK18*Config!AM$9","v":0},{"$f":"CAPEX!AL18*Config!AN$9","v":0},{"$f":"CAPEX!AM18*Config!AO$9","v":0},{"$f":"CAPEX!AN18*Config!AP$9","v":0},{"$f":"CAPEX!AO18*Config!AQ$9","v":0},{"$f":"CAPEX!AP18*Config!AR$9","v":0},null,"f. Other","f. Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT22:$BC22,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"4. Urządzenia techniczne i maszyny"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I23:I29)","v":0},{"$f":"SUM(J23:J29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"4. Plant and machinery","4. Urządzenia techniczne i maszyny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT23:$BC23,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"a. Ogrzewanie, wentylacja i klimatyzacja"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G20*Config!I$9","v":0},{"$f":"CAPEX!H20*Config!J$9","v":0},{"$f":"CAPEX!I20*Config!K$9","v":0},{"$f":"CAPEX!J20*Config!L$9","v":0},{"$f":"CAPEX!K20*Config!M$9","v":0},{"$f":"CAPEX!L20*Config!N$9","v":0},{"$f":"CAPEX!M20*Config!O$9","v":0},{"$f":"CAPEX!N20*Config!P$9","v":0},{"$f":"CAPEX!O20*Config!Q$9","v":0},{"$f":"CAPEX!P20*Config!R$9","v":0},{"$f":"CAPEX!Q20*Config!S$9","v":0},{"$f":"CAPEX!R20*Config!T$9","v":0},{"$f":"CAPEX!S20*Config!U$9","v":0},{"$f":"CAPEX!T20*Config!V$9","v":0},{"$f":"CAPEX!U20*Config!W$9","v":0},{"$f":"CAPEX!V20*Config!X$9","v":0},{"$f":"CAPEX!W20*Config!Y$9","v":0},{"$f":"CAPEX!X20*Config!Z$9","v":0},{"$f":"CAPEX!Y20*Config!AA$9","v":0},{"$f":"CAPEX!Z20*Config!AB$9","v":0},{"$f":"CAPEX!AA20*Config!AC$9","v":0},{"$f":"CAPEX!AB20*Config!AD$9","v":0},{"$f":"CAPEX!AC20*Config!AE$9","v":0},{"$f":"CAPEX!AD20*Config!AF$9","v":0},{"$f":"CAPEX!AE20*Config!AG$9","v":0},{"$f":"CAPEX!AF20*Config!AH$9","v":0},{"$f":"CAPEX!AG20*Config!AI$9","v":0},{"$f":"CAPEX!AH20*Config!AJ$9","v":0},{"$f":"CAPEX!AI20*Config!AK$9","v":0},{"$f":"CAPEX!AJ20*Config!AL$9","v":0},{"$f":"CAPEX!AK20*Config!AM$9","v":0},{"$f":"CAPEX!AL20*Config!AN$9","v":0},{"$f":"CAPEX!AM20*Config!AO$9","v":0},{"$f":"CAPEX!AN20*Config!AP$9","v":0},{"$f":"CAPEX!AO20*Config!AQ$9","v":0},{"$f":"CAPEX!AP20*Config!AR$9","v":0},null,"a. Heating, ventilation, and air conditioning","a. Ogrzewanie, wentylacja i klimatyzacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT24:$BC24,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"b. Elektrownia słoneczna"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G21*Config!I$9","v":0},{"$f":"CAPEX!H21*Config!J$9","v":0},{"$f":"CAPEX!I21*Config!K$9","v":0},{"$f":"CAPEX!J21*Config!L$9","v":0},{"$f":"CAPEX!K21*Config!M$9","v":0},{"$f":"CAPEX!L21*Config!N$9","v":0},{"$f":"CAPEX!M21*Config!O$9","v":0},{"$f":"CAPEX!N21*Config!P$9","v":0},{"$f":"CAPEX!O21*Config!Q$9","v":0},{"$f":"CAPEX!P21*Config!R$9","v":0},{"$f":"CAPEX!Q21*Config!S$9","v":0},{"$f":"CAPEX!R21*Config!T$9","v":0},{"$f":"CAPEX!S21*Config!U$9","v":0},{"$f":"CAPEX!T21*Config!V$9","v":0},{"$f":"CAPEX!U21*Config!W$9","v":0},{"$f":"CAPEX!V21*Config!X$9","v":0},{"$f":"CAPEX!W21*Config!Y$9","v":0},{"$f":"CAPEX!X21*Config!Z$9","v":0},{"$f":"CAPEX!Y21*Config!AA$9","v":0},{"$f":"CAPEX!Z21*Config!AB$9","v":0},{"$f":"CAPEX!AA21*Config!AC$9","v":0},{"$f":"CAPEX!AB21*Config!AD$9","v":0},{"$f":"CAPEX!AC21*Config!AE$9","v":0},{"$f":"CAPEX!AD21*Config!AF$9","v":0},{"$f":"CAPEX!AE21*Config!AG$9","v":0},{"$f":"CAPEX!AF21*Config!AH$9","v":0},{"$f":"CAPEX!AG21*Config!AI$9","v":0},{"$f":"CAPEX!AH21*Config!AJ$9","v":0},{"$f":"CAPEX!AI21*Config!AK$9","v":0},{"$f":"CAPEX!AJ21*Config!AL$9","v":0},{"$f":"CAPEX!AK21*Config!AM$9","v":0},{"$f":"CAPEX!AL21*Config!AN$9","v":0},{"$f":"CAPEX!AM21*Config!AO$9","v":0},{"$f":"CAPEX!AN21*Config!AP$9","v":0},{"$f":"CAPEX!AO21*Config!AQ$9","v":0},{"$f":"CAPEX!AP21*Config!AR$9","v":0},null,"b. Solar power plant","b. Elektrownia słoneczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT25:$BC25,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"c. Bateryjne systemy magazynowania energii"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G22*Config!I$9","v":0},{"$f":"CAPEX!H22*Config!J$9","v":0},{"$f":"CAPEX!I22*Config!K$9","v":0},{"$f":"CAPEX!J22*Config!L$9","v":0},{"$f":"CAPEX!K22*Config!M$9","v":0},{"$f":"CAPEX!L22*Config!N$9","v":0},{"$f":"CAPEX!M22*Config!O$9","v":0},{"$f":"CAPEX!N22*Config!P$9","v":0},{"$f":"CAPEX!O22*Config!Q$9","v":0},{"$f":"CAPEX!P22*Config!R$9","v":0},{"$f":"CAPEX!Q22*Config!S$9","v":0},{"$f":"CAPEX!R22*Config!T$9","v":0},{"$f":"CAPEX!S22*Config!U$9","v":0},{"$f":"CAPEX!T22*Config!V$9","v":0},{"$f":"CAPEX!U22*Config!W$9","v":0},{"$f":"CAPEX!V22*Config!X$9","v":0},{"$f":"CAPEX!W22*Config!Y$9","v":0},{"$f":"CAPEX!X22*Config!Z$9","v":0},{"$f":"CAPEX!Y22*Config!AA$9","v":0},{"$f":"CAPEX!Z22*Config!AB$9","v":0},{"$f":"CAPEX!AA22*Config!AC$9","v":0},{"$f":"CAPEX!AB22*Config!AD$9","v":0},{"$f":"CAPEX!AC22*Config!AE$9","v":0},{"$f":"CAPEX!AD22*Config!AF$9","v":0},{"$f":"CAPEX!AE22*Config!AG$9","v":0},{"$f":"CAPEX!AF22*Config!AH$9","v":0},{"$f":"CAPEX!AG22*Config!AI$9","v":0},{"$f":"CAPEX!AH22*Config!AJ$9","v":0},{"$f":"CAPEX!AI22*Config!AK$9","v":0},{"$f":"CAPEX!AJ22*Config!AL$9","v":0},{"$f":"CAPEX!AK22*Config!AM$9","v":0},{"$f":"CAPEX!AL22*Config!AN$9","v":0},{"$f":"CAPEX!AM22*Config!AO$9","v":0},{"$f":"CAPEX!AN22*Config!AP$9","v":0},{"$f":"CAPEX!AO22*Config!AQ$9","v":0},{"$f":"CAPEX!AP22*Config!AR$9","v":0},null,"c. Battery energy storage system","c. Bateryjne systemy magazynowania energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT26:$BC26,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"d. Urządzenia ładujące"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G23*Config!I$9","v":0},{"$f":"CAPEX!H23*Config!J$9","v":0},{"$f":"CAPEX!I23*Config!K$9","v":0},{"$f":"CAPEX!J23*Config!L$9","v":0},{"$f":"CAPEX!K23*Config!M$9","v":0},{"$f":"CAPEX!L23*Config!N$9","v":0},{"$f":"CAPEX!M23*Config!O$9","v":0},{"$f":"CAPEX!N23*Config!P$9","v":0},{"$f":"CAPEX!O23*Config!Q$9","v":0},{"$f":"CAPEX!P23*Config!R$9","v":0},{"$f":"CAPEX!Q23*Config!S$9","v":0},{"$f":"CAPEX!R23*Config!T$9","v":0},{"$f":"CAPEX!S23*Config!U$9","v":0},{"$f":"CAPEX!T23*Config!V$9","v":0},{"$f":"CAPEX!U23*Config!W$9","v":0},{"$f":"CAPEX!V23*Config!X$9","v":0},{"$f":"CAPEX!W23*Config!Y$9","v":0},{"$f":"CAPEX!X23*Config!Z$9","v":0},{"$f":"CAPEX!Y23*Config!AA$9","v":0},{"$f":"CAPEX!Z23*Config!AB$9","v":0},{"$f":"CAPEX!AA23*Config!AC$9","v":0},{"$f":"CAPEX!AB23*Config!AD$9","v":0},{"$f":"CAPEX!AC23*Config!AE$9","v":0},{"$f":"CAPEX!AD23*Config!AF$9","v":0},{"$f":"CAPEX!AE23*Config!AG$9","v":0},{"$f":"CAPEX!AF23*Config!AH$9","v":0},{"$f":"CAPEX!AG23*Config!AI$9","v":0},{"$f":"CAPEX!AH23*Config!AJ$9","v":0},{"$f":"CAPEX!AI23*Config!AK$9","v":0},{"$f":"CAPEX!AJ23*Config!AL$9","v":0},{"$f":"CAPEX!AK23*Config!AM$9","v":0},{"$f":"CAPEX!AL23*Config!AN$9","v":0},{"$f":"CAPEX!AM23*Config!AO$9","v":0},{"$f":"CAPEX!AN23*Config!AP$9","v":0},{"$f":"CAPEX!AO23*Config!AQ$9","v":0},{"$f":"CAPEX!AP23*Config!AR$9","v":0},null,"d. Charging equipment","d. Urządzenia ładujące","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT27:$BC27,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"e. Sprzęt IT i czujniki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G24*Config!I$9","v":0},{"$f":"CAPEX!H24*Config!J$9","v":0},{"$f":"CAPEX!I24*Config!K$9","v":0},{"$f":"CAPEX!J24*Config!L$9","v":0},{"$f":"CAPEX!K24*Config!M$9","v":0},{"$f":"CAPEX!L24*Config!N$9","v":0},{"$f":"CAPEX!M24*Config!O$9","v":0},{"$f":"CAPEX!N24*Config!P$9","v":0},{"$f":"CAPEX!O24*Config!Q$9","v":0},{"$f":"CAPEX!P24*Config!R$9","v":0},{"$f":"CAPEX!Q24*Config!S$9","v":0},{"$f":"CAPEX!R24*Config!T$9","v":0},{"$f":"CAPEX!S24*Config!U$9","v":0},{"$f":"CAPEX!T24*Config!V$9","v":0},{"$f":"CAPEX!U24*Config!W$9","v":0},{"$f":"CAPEX!V24*Config!X$9","v":0},{"$f":"CAPEX!W24*Config!Y$9","v":0},{"$f":"CAPEX!X24*Config!Z$9","v":0},{"$f":"CAPEX!Y24*Config!AA$9","v":0},{"$f":"CAPEX!Z24*Config!AB$9","v":0},{"$f":"CAPEX!AA24*Config!AC$9","v":0},{"$f":"CAPEX!AB24*Config!AD$9","v":0},{"$f":"CAPEX!AC24*Config!AE$9","v":0},{"$f":"CAPEX!AD24*Config!AF$9","v":0},{"$f":"CAPEX!AE24*Config!AG$9","v":0},{"$f":"CAPEX!AF24*Config!AH$9","v":0},{"$f":"CAPEX!AG24*Config!AI$9","v":0},{"$f":"CAPEX!AH24*Config!AJ$9","v":0},{"$f":"CAPEX!AI24*Config!AK$9","v":0},{"$f":"CAPEX!AJ24*Config!AL$9","v":0},{"$f":"CAPEX!AK24*Config!AM$9","v":0},{"$f":"CAPEX!AL24*Config!AN$9","v":0},{"$f":"CAPEX!AM24*Config!AO$9","v":0},{"$f":"CAPEX!AN24*Config!AP$9","v":0},{"$f":"CAPEX!AO24*Config!AQ$9","v":0},{"$f":"CAPEX!AP24*Config!AR$9","v":0},null,"e. IT equipment and sensors","e. Sprzęt IT i czujniki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT28:$BC28,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"f. Inne urządzenia elektryczne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G25*Config!I$9","v":0},{"$f":"CAPEX!H25*Config!J$9","v":0},{"$f":"CAPEX!I25*Config!K$9","v":0},{"$f":"CAPEX!J25*Config!L$9","v":0},{"$f":"CAPEX!K25*Config!M$9","v":0},{"$f":"CAPEX!L25*Config!N$9","v":0},{"$f":"CAPEX!M25*Config!O$9","v":0},{"$f":"CAPEX!N25*Config!P$9","v":0},{"$f":"CAPEX!O25*Config!Q$9","v":0},{"$f":"CAPEX!P25*Config!R$9","v":0},{"$f":"CAPEX!Q25*Config!S$9","v":0},{"$f":"CAPEX!R25*Config!T$9","v":0},{"$f":"CAPEX!S25*Config!U$9","v":0},{"$f":"CAPEX!T25*Config!V$9","v":0},{"$f":"CAPEX!U25*Config!W$9","v":0},{"$f":"CAPEX!V25*Config!X$9","v":0},{"$f":"CAPEX!W25*Config!Y$9","v":0},{"$f":"CAPEX!X25*Config!Z$9","v":0},{"$f":"CAPEX!Y25*Config!AA$9","v":0},{"$f":"CAPEX!Z25*Config!AB$9","v":0},{"$f":"CAPEX!AA25*Config!AC$9","v":0},{"$f":"CAPEX!AB25*Config!AD$9","v":0},{"$f":"CAPEX!AC25*Config!AE$9","v":0},{"$f":"CAPEX!AD25*Config!AF$9","v":0},{"$f":"CAPEX!AE25*Config!AG$9","v":0},{"$f":"CAPEX!AF25*Config!AH$9","v":0},{"$f":"CAPEX!AG25*Config!AI$9","v":0},{"$f":"CAPEX!AH25*Config!AJ$9","v":0},{"$f":"CAPEX!AI25*Config!AK$9","v":0},{"$f":"CAPEX!AJ25*Config!AL$9","v":0},{"$f":"CAPEX!AK25*Config!AM$9","v":0},{"$f":"CAPEX!AL25*Config!AN$9","v":0},{"$f":"CAPEX!AM25*Config!AO$9","v":0},{"$f":"CAPEX!AN25*Config!AP$9","v":0},{"$f":"CAPEX!AO25*Config!AQ$9","v":0},{"$f":"CAPEX!AP25*Config!AR$9","v":0},null,"f. Other electric equipment","f. Inne urządzenia elektryczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT29:$BC29,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"g. Oświetlenie wewnętrzne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G26*Config!I$9","v":0},{"$f":"CAPEX!H26*Config!J$9","v":0},{"$f":"CAPEX!I26*Config!K$9","v":0},{"$f":"CAPEX!J26*Config!L$9","v":0},{"$f":"CAPEX!K26*Config!M$9","v":0},{"$f":"CAPEX!L26*Config!N$9","v":0},{"$f":"CAPEX!M26*Config!O$9","v":0},{"$f":"CAPEX!N26*Config!P$9","v":0},{"$f":"CAPEX!O26*Config!Q$9","v":0},{"$f":"CAPEX!P26*Config!R$9","v":0},{"$f":"CAPEX!Q26*Config!S$9","v":0},{"$f":"CAPEX!R26*Config!T$9","v":0},{"$f":"CAPEX!S26*Config!U$9","v":0},{"$f":"CAPEX!T26*Config!V$9","v":0},{"$f":"CAPEX!U26*Config!W$9","v":0},{"$f":"CAPEX!V26*Config!X$9","v":0},{"$f":"CAPEX!W26*Config!Y$9","v":0},{"$f":"CAPEX!X26*Config!Z$9","v":0},{"$f":"CAPEX!Y26*Config!AA$9","v":0},{"$f":"CAPEX!Z26*Config!AB$9","v":0},{"$f":"CAPEX!AA26*Config!AC$9","v":0},{"$f":"CAPEX!AB26*Config!AD$9","v":0},{"$f":"CAPEX!AC26*Config!AE$9","v":0},{"$f":"CAPEX!AD26*Config!AF$9","v":0},{"$f":"CAPEX!AE26*Config!AG$9","v":0},{"$f":"CAPEX!AF26*Config!AH$9","v":0},{"$f":"CAPEX!AG26*Config!AI$9","v":0},{"$f":"CAPEX!AH26*Config!AJ$9","v":0},{"$f":"CAPEX!AI26*Config!AK$9","v":0},{"$f":"CAPEX!AJ26*Config!AL$9","v":0},{"$f":"CAPEX!AK26*Config!AM$9","v":0},{"$f":"CAPEX!AL26*Config!AN$9","v":0},{"$f":"CAPEX!AM26*Config!AO$9","v":0},{"$f":"CAPEX!AN26*Config!AP$9","v":0},{"$f":"CAPEX!AO26*Config!AQ$9","v":0},{"$f":"CAPEX!AP26*Config!AR$9","v":0},null,"g. Indoor lighting","g. Oświetlenie wewnętrzne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT30:$BC30,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"5. Nieprzewidziane wydatki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G27*Config!I$9","v":0},{"$f":"CAPEX!H27*Config!J$9","v":0},{"$f":"CAPEX!I27*Config!K$9","v":0},{"$f":"CAPEX!J27*Config!L$9","v":0},{"$f":"CAPEX!K27*Config!M$9","v":0},{"$f":"CAPEX!L27*Config!N$9","v":0},{"$f":"CAPEX!M27*Config!O$9","v":0},{"$f":"CAPEX!N27*Config!P$9","v":0},{"$f":"CAPEX!O27*Config!Q$9","v":0},{"$f":"CAPEX!P27*Config!R$9","v":0},{"$f":"CAPEX!Q27*Config!S$9","v":0},{"$f":"CAPEX!R27*Config!T$9","v":0},{"$f":"CAPEX!S27*Config!U$9","v":0},{"$f":"CAPEX!T27*Config!V$9","v":0},{"$f":"CAPEX!U27*Config!W$9","v":0},{"$f":"CAPEX!V27*Config!X$9","v":0},{"$f":"CAPEX!W27*Config!Y$9","v":0},{"$f":"CAPEX!X27*Config!Z$9","v":0},{"$f":"CAPEX!Y27*Config!AA$9","v":0},{"$f":"CAPEX!Z27*Config!AB$9","v":0},{"$f":"CAPEX!AA27*Config!AC$9","v":0},{"$f":"CAPEX!AB27*Config!AD$9","v":0},{"$f":"CAPEX!AC27*Config!AE$9","v":0},{"$f":"CAPEX!AD27*Config!AF$9","v":0},{"$f":"CAPEX!AE27*Config!AG$9","v":0},{"$f":"CAPEX!AF27*Config!AH$9","v":0},{"$f":"CAPEX!AG27*Config!AI$9","v":0},{"$f":"CAPEX!AH27*Config!AJ$9","v":0},{"$f":"CAPEX!AI27*Config!AK$9","v":0},{"$f":"CAPEX!AJ27*Config!AL$9","v":0},{"$f":"CAPEX!AK27*Config!AM$9","v":0},{"$f":"CAPEX!AL27*Config!AN$9","v":0},{"$f":"CAPEX!AM27*Config!AO$9","v":0},{"$f":"CAPEX!AN27*Config!AP$9","v":0},{"$f":"CAPEX!AO27*Config!AQ$9","v":0},{"$f":"CAPEX!AP27*Config!AR$9","v":0},null,"5. Contingencies","5. Nieprzewidziane wydatki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT31:$BC31,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"6. Korekta cen"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G28*Config!I$9","v":0},{"$f":"CAPEX!H28*Config!J$9","v":0},{"$f":"CAPEX!I28*Config!K$9","v":0},{"$f":"CAPEX!J28*Config!L$9","v":0},{"$f":"CAPEX!K28*Config!M$9","v":0},{"$f":"CAPEX!L28*Config!N$9","v":0},{"$f":"CAPEX!M28*Config!O$9","v":0},{"$f":"CAPEX!N28*Config!P$9","v":0},{"$f":"CAPEX!O28*Config!Q$9","v":0},{"$f":"CAPEX!P28*Config!R$9","v":0},{"$f":"CAPEX!Q28*Config!S$9","v":0},{"$f":"CAPEX!R28*Config!T$9","v":0},{"$f":"CAPEX!S28*Config!U$9","v":0},{"$f":"CAPEX!T28*Config!V$9","v":0},{"$f":"CAPEX!U28*Config!W$9","v":0},{"$f":"CAPEX!V28*Config!X$9","v":0},{"$f":"CAPEX!W28*Config!Y$9","v":0},{"$f":"CAPEX!X28*Config!Z$9","v":0},{"$f":"CAPEX!Y28*Config!AA$9","v":0},{"$f":"CAPEX!Z28*Config!AB$9","v":0},{"$f":"CAPEX!AA28*Config!AC$9","v":0},{"$f":"CAPEX!AB28*Config!AD$9","v":0},{"$f":"CAPEX!AC28*Config!AE$9","v":0},{"$f":"CAPEX!AD28*Config!AF$9","v":0},{"$f":"CAPEX!AE28*Config!AG$9","v":0},{"$f":"CAPEX!AF28*Config!AH$9","v":0},{"$f":"CAPEX!AG28*Config!AI$9","v":0},{"$f":"CAPEX!AH28*Config!AJ$9","v":0},{"$f":"CAPEX!AI28*Config!AK$9","v":0},{"$f":"CAPEX!AJ28*Config!AL$9","v":0},{"$f":"CAPEX!AK28*Config!AM$9","v":0},{"$f":"CAPEX!AL28*Config!AN$9","v":0},{"$f":"CAPEX!AM28*Config!AO$9","v":0},{"$f":"CAPEX!AN28*Config!AP$9","v":0},{"$f":"CAPEX!AO28*Config!AQ$9","v":0},{"$f":"CAPEX!AP28*Config!AR$9","v":0},null,"6. Price adjustment","6. Korekta cen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT32:$BC32,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"7. Reklama"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G29*Config!I$9","v":0},{"$f":"CAPEX!H29*Config!J$9","v":0},{"$f":"CAPEX!I29*Config!K$9","v":0},{"$f":"CAPEX!J29*Config!L$9","v":0},{"$f":"CAPEX!K29*Config!M$9","v":0},{"$f":"CAPEX!L29*Config!N$9","v":0},{"$f":"CAPEX!M29*Config!O$9","v":0},{"$f":"CAPEX!N29*Config!P$9","v":0},{"$f":"CAPEX!O29*Config!Q$9","v":0},{"$f":"CAPEX!P29*Config!R$9","v":0},{"$f":"CAPEX!Q29*Config!S$9","v":0},{"$f":"CAPEX!R29*Config!T$9","v":0},{"$f":"CAPEX!S29*Config!U$9","v":0},{"$f":"CAPEX!T29*Config!V$9","v":0},{"$f":"CAPEX!U29*Config!W$9","v":0},{"$f":"CAPEX!V29*Config!X$9","v":0},{"$f":"CAPEX!W29*Config!Y$9","v":0},{"$f":"CAPEX!X29*Config!Z$9","v":0},{"$f":"CAPEX!Y29*Config!AA$9","v":0},{"$f":"CAPEX!Z29*Config!AB$9","v":0},{"$f":"CAPEX!AA29*Config!AC$9","v":0},{"$f":"CAPEX!AB29*Config!AD$9","v":0},{"$f":"CAPEX!AC29*Config!AE$9","v":0},{"$f":"CAPEX!AD29*Config!AF$9","v":0},{"$f":"CAPEX!AE29*Config!AG$9","v":0},{"$f":"CAPEX!AF29*Config!AH$9","v":0},{"$f":"CAPEX!AG29*Config!AI$9","v":0},{"$f":"CAPEX!AH29*Config!AJ$9","v":0},{"$f":"CAPEX!AI29*Config!AK$9","v":0},{"$f":"CAPEX!AJ29*Config!AL$9","v":0},{"$f":"CAPEX!AK29*Config!AM$9","v":0},{"$f":"CAPEX!AL29*Config!AN$9","v":0},{"$f":"CAPEX!AM29*Config!AO$9","v":0},{"$f":"CAPEX!AN29*Config!AP$9","v":0},{"$f":"CAPEX!AO29*Config!AQ$9","v":0},{"$f":"CAPEX!AP29*Config!AR$9","v":0},null,"7. Publicity","7. Reklama","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT33:$BC33,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"8. Nadzór podczas realizacji budowy"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G30*Config!I$9","v":0},{"$f":"CAPEX!H30*Config!J$9","v":0},{"$f":"CAPEX!I30*Config!K$9","v":0},{"$f":"CAPEX!J30*Config!L$9","v":0},{"$f":"CAPEX!K30*Config!M$9","v":0},{"$f":"CAPEX!L30*Config!N$9","v":0},{"$f":"CAPEX!M30*Config!O$9","v":0},{"$f":"CAPEX!N30*Config!P$9","v":0},{"$f":"CAPEX!O30*Config!Q$9","v":0},{"$f":"CAPEX!P30*Config!R$9","v":0},{"$f":"CAPEX!Q30*Config!S$9","v":0},{"$f":"CAPEX!R30*Config!T$9","v":0},{"$f":"CAPEX!S30*Config!U$9","v":0},{"$f":"CAPEX!T30*Config!V$9","v":0},{"$f":"CAPEX!U30*Config!W$9","v":0},{"$f":"CAPEX!V30*Config!X$9","v":0},{"$f":"CAPEX!W30*Config!Y$9","v":0},{"$f":"CAPEX!X30*Config!Z$9","v":0},{"$f":"CAPEX!Y30*Config!AA$9","v":0},{"$f":"CAPEX!Z30*Config!AB$9","v":0},{"$f":"CAPEX!AA30*Config!AC$9","v":0},{"$f":"CAPEX!AB30*Config!AD$9","v":0},{"$f":"CAPEX!AC30*Config!AE$9","v":0},{"$f":"CAPEX!AD30*Config!AF$9","v":0},{"$f":"CAPEX!AE30*Config!AG$9","v":0},{"$f":"CAPEX!AF30*Config!AH$9","v":0},{"$f":"CAPEX!AG30*Config!AI$9","v":0},{"$f":"CAPEX!AH30*Config!AJ$9","v":0},{"$f":"CAPEX!AI30*Config!AK$9","v":0},{"$f":"CAPEX!AJ30*Config!AL$9","v":0},{"$f":"CAPEX!AK30*Config!AM$9","v":0},{"$f":"CAPEX!AL30*Config!AN$9","v":0},{"$f":"CAPEX!AM30*Config!AO$9","v":0},{"$f":"CAPEX!AN30*Config!AP$9","v":0},{"$f":"CAPEX!AO30*Config!AQ$9","v":0},{"$f":"CAPEX!AP30*Config!AR$9","v":0},null,"8. Supervision during construction implementation","8. Nadzór podczas realizacji budowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT34:$BC34,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"9. Pomoc techniczna"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G31*Config!I$9","v":0},{"$f":"CAPEX!H31*Config!J$9","v":0},{"$f":"CAPEX!I31*Config!K$9","v":0},{"$f":"CAPEX!J31*Config!L$9","v":0},{"$f":"CAPEX!K31*Config!M$9","v":0},{"$f":"CAPEX!L31*Config!N$9","v":0},{"$f":"CAPEX!M31*Config!O$9","v":0},{"$f":"CAPEX!N31*Config!P$9","v":0},{"$f":"CAPEX!O31*Config!Q$9","v":0},{"$f":"CAPEX!P31*Config!R$9","v":0},{"$f":"CAPEX!Q31*Config!S$9","v":0},{"$f":"CAPEX!R31*Config!T$9","v":0},{"$f":"CAPEX!S31*Config!U$9","v":0},{"$f":"CAPEX!T31*Config!V$9","v":0},{"$f":"CAPEX!U31*Config!W$9","v":0},{"$f":"CAPEX!V31*Config!X$9","v":0},{"$f":"CAPEX!W31*Config!Y$9","v":0},{"$f":"CAPEX!X31*Config!Z$9","v":0},{"$f":"CAPEX!Y31*Config!AA$9","v":0},{"$f":"CAPEX!Z31*Config!AB$9","v":0},{"$f":"CAPEX!AA31*Config!AC$9","v":0},{"$f":"CAPEX!AB31*Config!AD$9","v":0},{"$f":"CAPEX!AC31*Config!AE$9","v":0},{"$f":"CAPEX!AD31*Config!AF$9","v":0},{"$f":"CAPEX!AE31*Config!AG$9","v":0},{"$f":"CAPEX!AF31*Config!AH$9","v":0},{"$f":"CAPEX!AG31*Config!AI$9","v":0},{"$f":"CAPEX!AH31*Config!AJ$9","v":0},{"$f":"CAPEX!AI31*Config!AK$9","v":0},{"$f":"CAPEX!AJ31*Config!AL$9","v":0},{"$f":"CAPEX!AK31*Config!AM$9","v":0},{"$f":"CAPEX!AL31*Config!AN$9","v":0},{"$f":"CAPEX!AM31*Config!AO$9","v":0},{"$f":"CAPEX!AN31*Config!AP$9","v":0},{"$f":"CAPEX!AO31*Config!AQ$9","v":0},{"$f":"CAPEX!AP31*Config!AR$9","v":0},null,"9. Technical assistance","9. Pomoc techniczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT35:$BC35,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I13:I15,I22,I30:I34)","v":0},{"$f":"SUM(J13:J15,J22,J30:J34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT36:$BC36,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I36:AR36)","v":0},null,null,{"$f":"CAPEX!G33*Config!I$9","v":0},{"$f":"CAPEX!H33*Config!J$9","v":0},{"$f":"CAPEX!I33*Config!K$9","v":0},{"$f":"CAPEX!J33*Config!L$9","v":0},{"$f":"CAPEX!K33*Config!M$9","v":0},{"$f":"CAPEX!L33*Config!N$9","v":0},{"$f":"CAPEX!M33*Config!O$9","v":0},{"$f":"CAPEX!N33*Config!P$9","v":0},{"$f":"CAPEX!O33*Config!Q$9","v":0},{"$f":"CAPEX!P33*Config!R$9","v":0},{"$f":"CAPEX!Q33*Config!S$9","v":0},{"$f":"CAPEX!R33*Config!T$9","v":0},{"$f":"CAPEX!S33*Config!U$9","v":0},{"$f":"CAPEX!T33*Config!V$9","v":0},{"$f":"CAPEX!U33*Config!W$9","v":0},{"$f":"CAPEX!V33*Config!X$9","v":0},{"$f":"CAPEX!W33*Config!Y$9","v":0},{"$f":"CAPEX!X33*Config!Z$9","v":0},{"$f":"CAPEX!Y33*Config!AA$9","v":0},{"$f":"CAPEX!Z33*Config!AB$9","v":0},{"$f":"CAPEX!AA33*Config!AC$9","v":0},{"$f":"CAPEX!AB33*Config!AD$9","v":0},{"$f":"CAPEX!AC33*Config!AE$9","v":0},{"$f":"CAPEX!AD33*Config!AF$9","v":0},{"$f":"CAPEX!AE33*Config!AG$9","v":0},{"$f":"CAPEX!AF33*Config!AH$9","v":0},{"$f":"CAPEX!AG33*Config!AI$9","v":0},{"$f":"CAPEX!AH33*Config!AJ$9","v":0},{"$f":"CAPEX!AI33*Config!AK$9","v":0},{"$f":"CAPEX!AJ33*Config!AL$9","v":0},{"$f":"CAPEX!AK33*Config!AM$9","v":0},{"$f":"CAPEX!AL33*Config!AN$9","v":0},{"$f":"CAPEX!AM33*Config!AO$9","v":0},{"$f":"CAPEX!AN33*Config!AP$9","v":0},{"$f":"CAPEX!AO33*Config!AQ$9","v":0},{"$f":"CAPEX!AP33*Config!AR$9","v":0},null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT37:$BC37,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I35:I36)","v":0},{"$f":"SUM(J35:J36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT39:$BC39,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - niekwalifikujące się do finansowania dotacją"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures - non-eligible for grant funding","Nakłady inwestycyjne - niekwalifikujące się do finansowania dotacją","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT40:$BC40,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"1. Opłaty za planowanie/projektowanie"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I40:AR40)","v":0},null,null,{"$f":"CAPEX!G38*Config!I$9","v":0},{"$f":"CAPEX!H38*Config!J$9","v":0},{"$f":"CAPEX!I38*Config!K$9","v":0},{"$f":"CAPEX!J38*Config!L$9","v":0},{"$f":"CAPEX!K38*Config!M$9","v":0},{"$f":"CAPEX!L38*Config!N$9","v":0},{"$f":"CAPEX!M38*Config!O$9","v":0},{"$f":"CAPEX!N38*Config!P$9","v":0},{"$f":"CAPEX!O38*Config!Q$9","v":0},{"$f":"CAPEX!P38*Config!R$9","v":0},{"$f":"CAPEX!Q38*Config!S$9","v":0},{"$f":"CAPEX!R38*Config!T$9","v":0},{"$f":"CAPEX!S38*Config!U$9","v":0},{"$f":"CAPEX!T38*Config!V$9","v":0},{"$f":"CAPEX!U38*Config!W$9","v":0},{"$f":"CAPEX!V38*Config!X$9","v":0},{"$f":"CAPEX!W38*Config!Y$9","v":0},{"$f":"CAPEX!X38*Config!Z$9","v":0},{"$f":"CAPEX!Y38*Config!AA$9","v":0},{"$f":"CAPEX!Z38*Config!AB$9","v":0},{"$f":"CAPEX!AA38*Config!AC$9","v":0},{"$f":"CAPEX!AB38*Config!AD$9","v":0},{"$f":"CAPEX!AC38*Config!AE$9","v":0},{"$f":"CAPEX!AD38*Config!AF$9","v":0},{"$f":"CAPEX!AE38*Config!AG$9","v":0},{"$f":"CAPEX!AF38*Config!AH$9","v":0},{"$f":"CAPEX!AG38*Config!AI$9","v":0},{"$f":"CAPEX!AH38*Config!AJ$9","v":0},{"$f":"CAPEX!AI38*Config!AK$9","v":0},{"$f":"CAPEX!AJ38*Config!AL$9","v":0},{"$f":"CAPEX!AK38*Config!AM$9","v":0},{"$f":"CAPEX!AL38*Config!AN$9","v":0},{"$f":"CAPEX!AM38*Config!AO$9","v":0},{"$f":"CAPEX!AN38*Config!AP$9","v":0},{"$f":"CAPEX!AO38*Config!AQ$9","v":0},{"$f":"CAPEX!AP38*Config!AR$9","v":0},null,"1. Planning/design fees","1. Opłaty za planowanie/projektowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT41:$BC41,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"2. Zakup gruntu"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G39*Config!I$9","v":0},{"$f":"CAPEX!H39*Config!J$9","v":0},{"$f":"CAPEX!I39*Config!K$9","v":0},{"$f":"CAPEX!J39*Config!L$9","v":0},{"$f":"CAPEX!K39*Config!M$9","v":0},{"$f":"CAPEX!L39*Config!N$9","v":0},{"$f":"CAPEX!M39*Config!O$9","v":0},{"$f":"CAPEX!N39*Config!P$9","v":0},{"$f":"CAPEX!O39*Config!Q$9","v":0},{"$f":"CAPEX!P39*Config!R$9","v":0},{"$f":"CAPEX!Q39*Config!S$9","v":0},{"$f":"CAPEX!R39*Config!T$9","v":0},{"$f":"CAPEX!S39*Config!U$9","v":0},{"$f":"CAPEX!T39*Config!V$9","v":0},{"$f":"CAPEX!U39*Config!W$9","v":0},{"$f":"CAPEX!V39*Config!X$9","v":0},{"$f":"CAPEX!W39*Config!Y$9","v":0},{"$f":"CAPEX!X39*Config!Z$9","v":0},{"$f":"CAPEX!Y39*Config!AA$9","v":0},{"$f":"CAPEX!Z39*Config!AB$9","v":0},{"$f":"CAPEX!AA39*Config!AC$9","v":0},{"$f":"CAPEX!AB39*Config!AD$9","v":0},{"$f":"CAPEX!AC39*Config!AE$9","v":0},{"$f":"CAPEX!AD39*Config!AF$9","v":0},{"$f":"CAPEX!AE39*Config!AG$9","v":0},{"$f":"CAPEX!AF39*Config!AH$9","v":0},{"$f":"CAPEX!AG39*Config!AI$9","v":0},{"$f":"CAPEX!AH39*Config!AJ$9","v":0},{"$f":"CAPEX!AI39*Config!AK$9","v":0},{"$f":"CAPEX!AJ39*Config!AL$9","v":0},{"$f":"CAPEX!AK39*Config!AM$9","v":0},{"$f":"CAPEX!AL39*Config!AN$9","v":0},{"$f":"CAPEX!AM39*Config!AO$9","v":0},{"$f":"CAPEX!AN39*Config!AP$9","v":0},{"$f":"CAPEX!AO39*Config!AQ$9","v":0},{"$f":"CAPEX!AP39*Config!AR$9","v":0},null,"2. Land purchase","2. Zakup gruntu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT42:$BC42,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"3. Budowa"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I43:I48)","v":0},{"$f":"SUM(J43:J48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"3. Building and construction","3. Budowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT43:$BC43,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"a. Elementy konstrukcyjne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G41*Config!I$9","v":0},{"$f":"CAPEX!H41*Config!J$9","v":0},{"$f":"CAPEX!I41*Config!K$9","v":0},{"$f":"CAPEX!J41*Config!L$9","v":0},{"$f":"CAPEX!K41*Config!M$9","v":0},{"$f":"CAPEX!L41*Config!N$9","v":0},{"$f":"CAPEX!M41*Config!O$9","v":0},{"$f":"CAPEX!N41*Config!P$9","v":0},{"$f":"CAPEX!O41*Config!Q$9","v":0},{"$f":"CAPEX!P41*Config!R$9","v":0},{"$f":"CAPEX!Q41*Config!S$9","v":0},{"$f":"CAPEX!R41*Config!T$9","v":0},{"$f":"CAPEX!S41*Config!U$9","v":0},{"$f":"CAPEX!T41*Config!V$9","v":0},{"$f":"CAPEX!U41*Config!W$9","v":0},{"$f":"CAPEX!V41*Config!X$9","v":0},{"$f":"CAPEX!W41*Config!Y$9","v":0},{"$f":"CAPEX!X41*Config!Z$9","v":0},{"$f":"CAPEX!Y41*Config!AA$9","v":0},{"$f":"CAPEX!Z41*Config!AB$9","v":0},{"$f":"CAPEX!AA41*Config!AC$9","v":0},{"$f":"CAPEX!AB41*Config!AD$9","v":0},{"$f":"CAPEX!AC41*Config!AE$9","v":0},{"$f":"CAPEX!AD41*Config!AF$9","v":0},{"$f":"CAPEX!AE41*Config!AG$9","v":0},{"$f":"CAPEX!AF41*Config!AH$9","v":0},{"$f":"CAPEX!AG41*Config!AI$9","v":0},{"$f":"CAPEX!AH41*Config!AJ$9","v":0},{"$f":"CAPEX!AI41*Config!AK$9","v":0},{"$f":"CAPEX!AJ41*Config!AL$9","v":0},{"$f":"CAPEX!AK41*Config!AM$9","v":0},{"$f":"CAPEX!AL41*Config!AN$9","v":0},{"$f":"CAPEX!AM41*Config!AO$9","v":0},{"$f":"CAPEX!AN41*Config!AP$9","v":0},{"$f":"CAPEX!AO41*Config!AQ$9","v":0},{"$f":"CAPEX!AP41*Config!AR$9","v":0},null,"a. Construction elements","a. Elementy konstrukcyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT44:$BC44,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"b. Izolacja i fasada"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G42*Config!I$9","v":0},{"$f":"CAPEX!H42*Config!J$9","v":0},{"$f":"CAPEX!I42*Config!K$9","v":0},{"$f":"CAPEX!J42*Config!L$9","v":0},{"$f":"CAPEX!K42*Config!M$9","v":0},{"$f":"CAPEX!L42*Config!N$9","v":0},{"$f":"CAPEX!M42*Config!O$9","v":0},{"$f":"CAPEX!N42*Config!P$9","v":0},{"$f":"CAPEX!O42*Config!Q$9","v":0},{"$f":"CAPEX!P42*Config!R$9","v":0},{"$f":"CAPEX!Q42*Config!S$9","v":0},{"$f":"CAPEX!R42*Config!T$9","v":0},{"$f":"CAPEX!S42*Config!U$9","v":0},{"$f":"CAPEX!T42*Config!V$9","v":0},{"$f":"CAPEX!U42*Config!W$9","v":0},{"$f":"CAPEX!V42*Config!X$9","v":0},{"$f":"CAPEX!W42*Config!Y$9","v":0},{"$f":"CAPEX!X42*Config!Z$9","v":0},{"$f":"CAPEX!Y42*Config!AA$9","v":0},{"$f":"CAPEX!Z42*Config!AB$9","v":0},{"$f":"CAPEX!AA42*Config!AC$9","v":0},{"$f":"CAPEX!AB42*Config!AD$9","v":0},{"$f":"CAPEX!AC42*Config!AE$9","v":0},{"$f":"CAPEX!AD42*Config!AF$9","v":0},{"$f":"CAPEX!AE42*Config!AG$9","v":0},{"$f":"CAPEX!AF42*Config!AH$9","v":0},{"$f":"CAPEX!AG42*Config!AI$9","v":0},{"$f":"CAPEX!AH42*Config!AJ$9","v":0},{"$f":"CAPEX!AI42*Config!AK$9","v":0},{"$f":"CAPEX!AJ42*Config!AL$9","v":0},{"$f":"CAPEX!AK42*Config!AM$9","v":0},{"$f":"CAPEX!AL42*Config!AN$9","v":0},{"$f":"CAPEX!AM42*Config!AO$9","v":0},{"$f":"CAPEX!AN42*Config!AP$9","v":0},{"$f":"CAPEX!AO42*Config!AQ$9","v":0},{"$f":"CAPEX!AP42*Config!AR$9","v":0},null,"b. Insulation and facade","b. Izolacja i fasada","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT45:$BC45,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"c. Okna"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G43*Config!I$9","v":0},{"$f":"CAPEX!H43*Config!J$9","v":0},{"$f":"CAPEX!I43*Config!K$9","v":0},{"$f":"CAPEX!J43*Config!L$9","v":0},{"$f":"CAPEX!K43*Config!M$9","v":0},{"$f":"CAPEX!L43*Config!N$9","v":0},{"$f":"CAPEX!M43*Config!O$9","v":0},{"$f":"CAPEX!N43*Config!P$9","v":0},{"$f":"CAPEX!O43*Config!Q$9","v":0},{"$f":"CAPEX!P43*Config!R$9","v":0},{"$f":"CAPEX!Q43*Config!S$9","v":0},{"$f":"CAPEX!R43*Config!T$9","v":0},{"$f":"CAPEX!S43*Config!U$9","v":0},{"$f":"CAPEX!T43*Config!V$9","v":0},{"$f":"CAPEX!U43*Config!W$9","v":0},{"$f":"CAPEX!V43*Config!X$9","v":0},{"$f":"CAPEX!W43*Config!Y$9","v":0},{"$f":"CAPEX!X43*Config!Z$9","v":0},{"$f":"CAPEX!Y43*Config!AA$9","v":0},{"$f":"CAPEX!Z43*Config!AB$9","v":0},{"$f":"CAPEX!AA43*Config!AC$9","v":0},{"$f":"CAPEX!AB43*Config!AD$9","v":0},{"$f":"CAPEX!AC43*Config!AE$9","v":0},{"$f":"CAPEX!AD43*Config!AF$9","v":0},{"$f":"CAPEX!AE43*Config!AG$9","v":0},{"$f":"CAPEX!AF43*Config!AH$9","v":0},{"$f":"CAPEX!AG43*Config!AI$9","v":0},{"$f":"CAPEX!AH43*Config!AJ$9","v":0},{"$f":"CAPEX!AI43*Config!AK$9","v":0},{"$f":"CAPEX!AJ43*Config!AL$9","v":0},{"$f":"CAPEX!AK43*Config!AM$9","v":0},{"$f":"CAPEX!AL43*Config!AN$9","v":0},{"$f":"CAPEX!AM43*Config!AO$9","v":0},{"$f":"CAPEX!AN43*Config!AP$9","v":0},{"$f":"CAPEX!AO43*Config!AQ$9","v":0},{"$f":"CAPEX!AP43*Config!AR$9","v":0},null,"c. Windows","c. Okna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT46:$BC46,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"d. Wzmocnienia sejsmiczne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G44*Config!I$9","v":0},{"$f":"CAPEX!H44*Config!J$9","v":0},{"$f":"CAPEX!I44*Config!K$9","v":0},{"$f":"CAPEX!J44*Config!L$9","v":0},{"$f":"CAPEX!K44*Config!M$9","v":0},{"$f":"CAPEX!L44*Config!N$9","v":0},{"$f":"CAPEX!M44*Config!O$9","v":0},{"$f":"CAPEX!N44*Config!P$9","v":0},{"$f":"CAPEX!O44*Config!Q$9","v":0},{"$f":"CAPEX!P44*Config!R$9","v":0},{"$f":"CAPEX!Q44*Config!S$9","v":0},{"$f":"CAPEX!R44*Config!T$9","v":0},{"$f":"CAPEX!S44*Config!U$9","v":0},{"$f":"CAPEX!T44*Config!V$9","v":0},{"$f":"CAPEX!U44*Config!W$9","v":0},{"$f":"CAPEX!V44*Config!X$9","v":0},{"$f":"CAPEX!W44*Config!Y$9","v":0},{"$f":"CAPEX!X44*Config!Z$9","v":0},{"$f":"CAPEX!Y44*Config!AA$9","v":0},{"$f":"CAPEX!Z44*Config!AB$9","v":0},{"$f":"CAPEX!AA44*Config!AC$9","v":0},{"$f":"CAPEX!AB44*Config!AD$9","v":0},{"$f":"CAPEX!AC44*Config!AE$9","v":0},{"$f":"CAPEX!AD44*Config!AF$9","v":0},{"$f":"CAPEX!AE44*Config!AG$9","v":0},{"$f":"CAPEX!AF44*Config!AH$9","v":0},{"$f":"CAPEX!AG44*Config!AI$9","v":0},{"$f":"CAPEX!AH44*Config!AJ$9","v":0},{"$f":"CAPEX!AI44*Config!AK$9","v":0},{"$f":"CAPEX!AJ44*Config!AL$9","v":0},{"$f":"CAPEX!AK44*Config!AM$9","v":0},{"$f":"CAPEX!AL44*Config!AN$9","v":0},{"$f":"CAPEX!AM44*Config!AO$9","v":0},{"$f":"CAPEX!AN44*Config!AP$9","v":0},{"$f":"CAPEX!AO44*Config!AQ$9","v":0},{"$f":"CAPEX!AP44*Config!AR$9","v":0},null,"d. Seismic retrofit reinforcements","d. Wzmocnienia sejsmiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT47:$BC47,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"e. Zielona infrastruktura (NBS)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G45*Config!I$9","v":0},{"$f":"CAPEX!H45*Config!J$9","v":0},{"$f":"CAPEX!I45*Config!K$9","v":0},{"$f":"CAPEX!J45*Config!L$9","v":0},{"$f":"CAPEX!K45*Config!M$9","v":0},{"$f":"CAPEX!L45*Config!N$9","v":0},{"$f":"CAPEX!M45*Config!O$9","v":0},{"$f":"CAPEX!N45*Config!P$9","v":0},{"$f":"CAPEX!O45*Config!Q$9","v":0},{"$f":"CAPEX!P45*Config!R$9","v":0},{"$f":"CAPEX!Q45*Config!S$9","v":0},{"$f":"CAPEX!R45*Config!T$9","v":0},{"$f":"CAPEX!S45*Config!U$9","v":0},{"$f":"CAPEX!T45*Config!V$9","v":0},{"$f":"CAPEX!U45*Config!W$9","v":0},{"$f":"CAPEX!V45*Config!X$9","v":0},{"$f":"CAPEX!W45*Config!Y$9","v":0},{"$f":"CAPEX!X45*Config!Z$9","v":0},{"$f":"CAPEX!Y45*Config!AA$9","v":0},{"$f":"CAPEX!Z45*Config!AB$9","v":0},{"$f":"CAPEX!AA45*Config!AC$9","v":0},{"$f":"CAPEX!AB45*Config!AD$9","v":0},{"$f":"CAPEX!AC45*Config!AE$9","v":0},{"$f":"CAPEX!AD45*Config!AF$9","v":0},{"$f":"CAPEX!AE45*Config!AG$9","v":0},{"$f":"CAPEX!AF45*Config!AH$9","v":0},{"$f":"CAPEX!AG45*Config!AI$9","v":0},{"$f":"CAPEX!AH45*Config!AJ$9","v":0},{"$f":"CAPEX!AI45*Config!AK$9","v":0},{"$f":"CAPEX!AJ45*Config!AL$9","v":0},{"$f":"CAPEX!AK45*Config!AM$9","v":0},{"$f":"CAPEX!AL45*Config!AN$9","v":0},{"$f":"CAPEX!AM45*Config!AO$9","v":0},{"$f":"CAPEX!AN45*Config!AP$9","v":0},{"$f":"CAPEX!AO45*Config!AQ$9","v":0},{"$f":"CAPEX!AP45*Config!AR$9","v":0},null,"e. Green infrastructure (NBS)","e. Zielona infrastruktura (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT48:$BC48,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"f. Inne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G46*Config!I$9","v":0},{"$f":"CAPEX!H46*Config!J$9","v":0},{"$f":"CAPEX!I46*Config!K$9","v":0},{"$f":"CAPEX!J46*Config!L$9","v":0},{"$f":"CAPEX!K46*Config!M$9","v":0},{"$f":"CAPEX!L46*Config!N$9","v":0},{"$f":"CAPEX!M46*Config!O$9","v":0},{"$f":"CAPEX!N46*Config!P$9","v":0},{"$f":"CAPEX!O46*Config!Q$9","v":0},{"$f":"CAPEX!P46*Config!R$9","v":0},{"$f":"CAPEX!Q46*Config!S$9","v":0},{"$f":"CAPEX!R46*Config!T$9","v":0},{"$f":"CAPEX!S46*Config!U$9","v":0},{"$f":"CAPEX!T46*Config!V$9","v":0},{"$f":"CAPEX!U46*Config!W$9","v":0},{"$f":"CAPEX!V46*Config!X$9","v":0},{"$f":"CAPEX!W46*Config!Y$9","v":0},{"$f":"CAPEX!X46*Config!Z$9","v":0},{"$f":"CAPEX!Y46*Config!AA$9","v":0},{"$f":"CAPEX!Z46*Config!AB$9","v":0},{"$f":"CAPEX!AA46*Config!AC$9","v":0},{"$f":"CAPEX!AB46*Config!AD$9","v":0},{"$f":"CAPEX!AC46*Config!AE$9","v":0},{"$f":"CAPEX!AD46*Config!AF$9","v":0},{"$f":"CAPEX!AE46*Config!AG$9","v":0},{"$f":"CAPEX!AF46*Config!AH$9","v":0},{"$f":"CAPEX!AG46*Config!AI$9","v":0},{"$f":"CAPEX!AH46*Config!AJ$9","v":0},{"$f":"CAPEX!AI46*Config!AK$9","v":0},{"$f":"CAPEX!AJ46*Config!AL$9","v":0},{"$f":"CAPEX!AK46*Config!AM$9","v":0},{"$f":"CAPEX!AL46*Config!AN$9","v":0},{"$f":"CAPEX!AM46*Config!AO$9","v":0},{"$f":"CAPEX!AN46*Config!AP$9","v":0},{"$f":"CAPEX!AO46*Config!AQ$9","v":0},{"$f":"CAPEX!AP46*Config!AR$9","v":0},null,"f. Other","f. Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT49:$BC49,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"4. Urządzenia techniczne i maszyny"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I50:I56)","v":0},{"$f":"SUM(J50:J56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"4. Plant and machinery","4. Urządzenia techniczne i maszyny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT50:$BC50,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"a. Ogrzewanie, wentylacja i klimatyzacja"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G48*Config!I$9","v":0},{"$f":"CAPEX!H48*Config!J$9","v":0},{"$f":"CAPEX!I48*Config!K$9","v":0},{"$f":"CAPEX!J48*Config!L$9","v":0},{"$f":"CAPEX!K48*Config!M$9","v":0},{"$f":"CAPEX!L48*Config!N$9","v":0},{"$f":"CAPEX!M48*Config!O$9","v":0},{"$f":"CAPEX!N48*Config!P$9","v":0},{"$f":"CAPEX!O48*Config!Q$9","v":0},{"$f":"CAPEX!P48*Config!R$9","v":0},{"$f":"CAPEX!Q48*Config!S$9","v":0},{"$f":"CAPEX!R48*Config!T$9","v":0},{"$f":"CAPEX!S48*Config!U$9","v":0},{"$f":"CAPEX!T48*Config!V$9","v":0},{"$f":"CAPEX!U48*Config!W$9","v":0},{"$f":"CAPEX!V48*Config!X$9","v":0},{"$f":"CAPEX!W48*Config!Y$9","v":0},{"$f":"CAPEX!X48*Config!Z$9","v":0},{"$f":"CAPEX!Y48*Config!AA$9","v":0},{"$f":"CAPEX!Z48*Config!AB$9","v":0},{"$f":"CAPEX!AA48*Config!AC$9","v":0},{"$f":"CAPEX!AB48*Config!AD$9","v":0},{"$f":"CAPEX!AC48*Config!AE$9","v":0},{"$f":"CAPEX!AD48*Config!AF$9","v":0},{"$f":"CAPEX!AE48*Config!AG$9","v":0},{"$f":"CAPEX!AF48*Config!AH$9","v":0},{"$f":"CAPEX!AG48*Config!AI$9","v":0},{"$f":"CAPEX!AH48*Config!AJ$9","v":0},{"$f":"CAPEX!AI48*Config!AK$9","v":0},{"$f":"CAPEX!AJ48*Config!AL$9","v":0},{"$f":"CAPEX!AK48*Config!AM$9","v":0},{"$f":"CAPEX!AL48*Config!AN$9","v":0},{"$f":"CAPEX!AM48*Config!AO$9","v":0},{"$f":"CAPEX!AN48*Config!AP$9","v":0},{"$f":"CAPEX!AO48*Config!AQ$9","v":0},{"$f":"CAPEX!AP48*Config!AR$9","v":0},null,"a. Heating, ventilation, and air conditioning","a. Ogrzewanie, wentylacja i klimatyzacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT51:$BC51,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"b. Elektrownia słoneczna"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G49*Config!I$9","v":0},{"$f":"CAPEX!H49*Config!J$9","v":0},{"$f":"CAPEX!I49*Config!K$9","v":0},{"$f":"CAPEX!J49*Config!L$9","v":0},{"$f":"CAPEX!K49*Config!M$9","v":0},{"$f":"CAPEX!L49*Config!N$9","v":0},{"$f":"CAPEX!M49*Config!O$9","v":0},{"$f":"CAPEX!N49*Config!P$9","v":0},{"$f":"CAPEX!O49*Config!Q$9","v":0},{"$f":"CAPEX!P49*Config!R$9","v":0},{"$f":"CAPEX!Q49*Config!S$9","v":0},{"$f":"CAPEX!R49*Config!T$9","v":0},{"$f":"CAPEX!S49*Config!U$9","v":0},{"$f":"CAPEX!T49*Config!V$9","v":0},{"$f":"CAPEX!U49*Config!W$9","v":0},{"$f":"CAPEX!V49*Config!X$9","v":0},{"$f":"CAPEX!W49*Config!Y$9","v":0},{"$f":"CAPEX!X49*Config!Z$9","v":0},{"$f":"CAPEX!Y49*Config!AA$9","v":0},{"$f":"CAPEX!Z49*Config!AB$9","v":0},{"$f":"CAPEX!AA49*Config!AC$9","v":0},{"$f":"CAPEX!AB49*Config!AD$9","v":0},{"$f":"CAPEX!AC49*Config!AE$9","v":0},{"$f":"CAPEX!AD49*Config!AF$9","v":0},{"$f":"CAPEX!AE49*Config!AG$9","v":0},{"$f":"CAPEX!AF49*Config!AH$9","v":0},{"$f":"CAPEX!AG49*Config!AI$9","v":0},{"$f":"CAPEX!AH49*Config!AJ$9","v":0},{"$f":"CAPEX!AI49*Config!AK$9","v":0},{"$f":"CAPEX!AJ49*Config!AL$9","v":0},{"$f":"CAPEX!AK49*Config!AM$9","v":0},{"$f":"CAPEX!AL49*Config!AN$9","v":0},{"$f":"CAPEX!AM49*Config!AO$9","v":0},{"$f":"CAPEX!AN49*Config!AP$9","v":0},{"$f":"CAPEX!AO49*Config!AQ$9","v":0},{"$f":"CAPEX!AP49*Config!AR$9","v":0},null,"b. Solar power plant","b. Elektrownia słoneczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT52:$BC52,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"c. Bateryjne systemy magazynowania energii"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G50*Config!I$9","v":0},{"$f":"CAPEX!H50*Config!J$9","v":0},{"$f":"CAPEX!I50*Config!K$9","v":0},{"$f":"CAPEX!J50*Config!L$9","v":0},{"$f":"CAPEX!K50*Config!M$9","v":0},{"$f":"CAPEX!L50*Config!N$9","v":0},{"$f":"CAPEX!M50*Config!O$9","v":0},{"$f":"CAPEX!N50*Config!P$9","v":0},{"$f":"CAPEX!O50*Config!Q$9","v":0},{"$f":"CAPEX!P50*Config!R$9","v":0},{"$f":"CAPEX!Q50*Config!S$9","v":0},{"$f":"CAPEX!R50*Config!T$9","v":0},{"$f":"CAPEX!S50*Config!U$9","v":0},{"$f":"CAPEX!T50*Config!V$9","v":0},{"$f":"CAPEX!U50*Config!W$9","v":0},{"$f":"CAPEX!V50*Config!X$9","v":0},{"$f":"CAPEX!W50*Config!Y$9","v":0},{"$f":"CAPEX!X50*Config!Z$9","v":0},{"$f":"CAPEX!Y50*Config!AA$9","v":0},{"$f":"CAPEX!Z50*Config!AB$9","v":0},{"$f":"CAPEX!AA50*Config!AC$9","v":0},{"$f":"CAPEX!AB50*Config!AD$9","v":0},{"$f":"CAPEX!AC50*Config!AE$9","v":0},{"$f":"CAPEX!AD50*Config!AF$9","v":0},{"$f":"CAPEX!AE50*Config!AG$9","v":0},{"$f":"CAPEX!AF50*Config!AH$9","v":0},{"$f":"CAPEX!AG50*Config!AI$9","v":0},{"$f":"CAPEX!AH50*Config!AJ$9","v":0},{"$f":"CAPEX!AI50*Config!AK$9","v":0},{"$f":"CAPEX!AJ50*Config!AL$9","v":0},{"$f":"CAPEX!AK50*Config!AM$9","v":0},{"$f":"CAPEX!AL50*Config!AN$9","v":0},{"$f":"CAPEX!AM50*Config!AO$9","v":0},{"$f":"CAPEX!AN50*Config!AP$9","v":0},{"$f":"CAPEX!AO50*Config!AQ$9","v":0},{"$f":"CAPEX!AP50*Config!AR$9","v":0},null,"c. Battery energy storage system","c. Bateryjne systemy magazynowania energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT53:$BC53,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"d. Urządzenia ładujące"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G51*Config!I$9","v":0},{"$f":"CAPEX!H51*Config!J$9","v":0},{"$f":"CAPEX!I51*Config!K$9","v":0},{"$f":"CAPEX!J51*Config!L$9","v":0},{"$f":"CAPEX!K51*Config!M$9","v":0},{"$f":"CAPEX!L51*Config!N$9","v":0},{"$f":"CAPEX!M51*Config!O$9","v":0},{"$f":"CAPEX!N51*Config!P$9","v":0},{"$f":"CAPEX!O51*Config!Q$9","v":0},{"$f":"CAPEX!P51*Config!R$9","v":0},{"$f":"CAPEX!Q51*Config!S$9","v":0},{"$f":"CAPEX!R51*Config!T$9","v":0},{"$f":"CAPEX!S51*Config!U$9","v":0},{"$f":"CAPEX!T51*Config!V$9","v":0},{"$f":"CAPEX!U51*Config!W$9","v":0},{"$f":"CAPEX!V51*Config!X$9","v":0},{"$f":"CAPEX!W51*Config!Y$9","v":0},{"$f":"CAPEX!X51*Config!Z$9","v":0},{"$f":"CAPEX!Y51*Config!AA$9","v":0},{"$f":"CAPEX!Z51*Config!AB$9","v":0},{"$f":"CAPEX!AA51*Config!AC$9","v":0},{"$f":"CAPEX!AB51*Config!AD$9","v":0},{"$f":"CAPEX!AC51*Config!AE$9","v":0},{"$f":"CAPEX!AD51*Config!AF$9","v":0},{"$f":"CAPEX!AE51*Config!AG$9","v":0},{"$f":"CAPEX!AF51*Config!AH$9","v":0},{"$f":"CAPEX!AG51*Config!AI$9","v":0},{"$f":"CAPEX!AH51*Config!AJ$9","v":0},{"$f":"CAPEX!AI51*Config!AK$9","v":0},{"$f":"CAPEX!AJ51*Config!AL$9","v":0},{"$f":"CAPEX!AK51*Config!AM$9","v":0},{"$f":"CAPEX!AL51*Config!AN$9","v":0},{"$f":"CAPEX!AM51*Config!AO$9","v":0},{"$f":"CAPEX!AN51*Config!AP$9","v":0},{"$f":"CAPEX!AO51*Config!AQ$9","v":0},{"$f":"CAPEX!AP51*Config!AR$9","v":0},null,"d. Charging equipment","d. Urządzenia ładujące","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT54:$BC54,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"e. Sprzęt IT i czujniki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G52*Config!I$9","v":0},{"$f":"CAPEX!H52*Config!J$9","v":0},{"$f":"CAPEX!I52*Config!K$9","v":0},{"$f":"CAPEX!J52*Config!L$9","v":0},{"$f":"CAPEX!K52*Config!M$9","v":0},{"$f":"CAPEX!L52*Config!N$9","v":0},{"$f":"CAPEX!M52*Config!O$9","v":0},{"$f":"CAPEX!N52*Config!P$9","v":0},{"$f":"CAPEX!O52*Config!Q$9","v":0},{"$f":"CAPEX!P52*Config!R$9","v":0},{"$f":"CAPEX!Q52*Config!S$9","v":0},{"$f":"CAPEX!R52*Config!T$9","v":0},{"$f":"CAPEX!S52*Config!U$9","v":0},{"$f":"CAPEX!T52*Config!V$9","v":0},{"$f":"CAPEX!U52*Config!W$9","v":0},{"$f":"CAPEX!V52*Config!X$9","v":0},{"$f":"CAPEX!W52*Config!Y$9","v":0},{"$f":"CAPEX!X52*Config!Z$9","v":0},{"$f":"CAPEX!Y52*Config!AA$9","v":0},{"$f":"CAPEX!Z52*Config!AB$9","v":0},{"$f":"CAPEX!AA52*Config!AC$9","v":0},{"$f":"CAPEX!AB52*Config!AD$9","v":0},{"$f":"CAPEX!AC52*Config!AE$9","v":0},{"$f":"CAPEX!AD52*Config!AF$9","v":0},{"$f":"CAPEX!AE52*Config!AG$9","v":0},{"$f":"CAPEX!AF52*Config!AH$9","v":0},{"$f":"CAPEX!AG52*Config!AI$9","v":0},{"$f":"CAPEX!AH52*Config!AJ$9","v":0},{"$f":"CAPEX!AI52*Config!AK$9","v":0},{"$f":"CAPEX!AJ52*Config!AL$9","v":0},{"$f":"CAPEX!AK52*Config!AM$9","v":0},{"$f":"CAPEX!AL52*Config!AN$9","v":0},{"$f":"CAPEX!AM52*Config!AO$9","v":0},{"$f":"CAPEX!AN52*Config!AP$9","v":0},{"$f":"CAPEX!AO52*Config!AQ$9","v":0},{"$f":"CAPEX!AP52*Config!AR$9","v":0},null,"e. IT equipment and sensors","e. Sprzęt IT i czujniki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT55:$BC55,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"f. Inne urządzenia elektryczne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G53*Config!I$9","v":0},{"$f":"CAPEX!H53*Config!J$9","v":0},{"$f":"CAPEX!I53*Config!K$9","v":0},{"$f":"CAPEX!J53*Config!L$9","v":0},{"$f":"CAPEX!K53*Config!M$9","v":0},{"$f":"CAPEX!L53*Config!N$9","v":0},{"$f":"CAPEX!M53*Config!O$9","v":0},{"$f":"CAPEX!N53*Config!P$9","v":0},{"$f":"CAPEX!O53*Config!Q$9","v":0},{"$f":"CAPEX!P53*Config!R$9","v":0},{"$f":"CAPEX!Q53*Config!S$9","v":0},{"$f":"CAPEX!R53*Config!T$9","v":0},{"$f":"CAPEX!S53*Config!U$9","v":0},{"$f":"CAPEX!T53*Config!V$9","v":0},{"$f":"CAPEX!U53*Config!W$9","v":0},{"$f":"CAPEX!V53*Config!X$9","v":0},{"$f":"CAPEX!W53*Config!Y$9","v":0},{"$f":"CAPEX!X53*Config!Z$9","v":0},{"$f":"CAPEX!Y53*Config!AA$9","v":0},{"$f":"CAPEX!Z53*Config!AB$9","v":0},{"$f":"CAPEX!AA53*Config!AC$9","v":0},{"$f":"CAPEX!AB53*Config!AD$9","v":0},{"$f":"CAPEX!AC53*Config!AE$9","v":0},{"$f":"CAPEX!AD53*Config!AF$9","v":0},{"$f":"CAPEX!AE53*Config!AG$9","v":0},{"$f":"CAPEX!AF53*Config!AH$9","v":0},{"$f":"CAPEX!AG53*Config!AI$9","v":0},{"$f":"CAPEX!AH53*Config!AJ$9","v":0},{"$f":"CAPEX!AI53*Config!AK$9","v":0},{"$f":"CAPEX!AJ53*Config!AL$9","v":0},{"$f":"CAPEX!AK53*Config!AM$9","v":0},{"$f":"CAPEX!AL53*Config!AN$9","v":0},{"$f":"CAPEX!AM53*Config!AO$9","v":0},{"$f":"CAPEX!AN53*Config!AP$9","v":0},{"$f":"CAPEX!AO53*Config!AQ$9","v":0},{"$f":"CAPEX!AP53*Config!AR$9","v":0},null,"f. Other electric equipment","f. Inne urządzenia elektryczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT56:$BC56,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"g. Oświetlenie wewnętrzne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G54*Config!I$9","v":0},{"$f":"CAPEX!H54*Config!J$9","v":0},{"$f":"CAPEX!I54*Config!K$9","v":0},{"$f":"CAPEX!J54*Config!L$9","v":0},{"$f":"CAPEX!K54*Config!M$9","v":0},{"$f":"CAPEX!L54*Config!N$9","v":0},{"$f":"CAPEX!M54*Config!O$9","v":0},{"$f":"CAPEX!N54*Config!P$9","v":0},{"$f":"CAPEX!O54*Config!Q$9","v":0},{"$f":"CAPEX!P54*Config!R$9","v":0},{"$f":"CAPEX!Q54*Config!S$9","v":0},{"$f":"CAPEX!R54*Config!T$9","v":0},{"$f":"CAPEX!S54*Config!U$9","v":0},{"$f":"CAPEX!T54*Config!V$9","v":0},{"$f":"CAPEX!U54*Config!W$9","v":0},{"$f":"CAPEX!V54*Config!X$9","v":0},{"$f":"CAPEX!W54*Config!Y$9","v":0},{"$f":"CAPEX!X54*Config!Z$9","v":0},{"$f":"CAPEX!Y54*Config!AA$9","v":0},{"$f":"CAPEX!Z54*Config!AB$9","v":0},{"$f":"CAPEX!AA54*Config!AC$9","v":0},{"$f":"CAPEX!AB54*Config!AD$9","v":0},{"$f":"CAPEX!AC54*Config!AE$9","v":0},{"$f":"CAPEX!AD54*Config!AF$9","v":0},{"$f":"CAPEX!AE54*Config!AG$9","v":0},{"$f":"CAPEX!AF54*Config!AH$9","v":0},{"$f":"CAPEX!AG54*Config!AI$9","v":0},{"$f":"CAPEX!AH54*Config!AJ$9","v":0},{"$f":"CAPEX!AI54*Config!AK$9","v":0},{"$f":"CAPEX!AJ54*Config!AL$9","v":0},{"$f":"CAPEX!AK54*Config!AM$9","v":0},{"$f":"CAPEX!AL54*Config!AN$9","v":0},{"$f":"CAPEX!AM54*Config!AO$9","v":0},{"$f":"CAPEX!AN54*Config!AP$9","v":0},{"$f":"CAPEX!AO54*Config!AQ$9","v":0},{"$f":"CAPEX!AP54*Config!AR$9","v":0},null,"g. Indoor lighting","g. Oświetlenie wewnętrzne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT57:$BC57,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"5. Nieprzewidziane wydatki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G55*Config!I$9","v":0},{"$f":"CAPEX!H55*Config!J$9","v":0},{"$f":"CAPEX!I55*Config!K$9","v":0},{"$f":"CAPEX!J55*Config!L$9","v":0},{"$f":"CAPEX!K55*Config!M$9","v":0},{"$f":"CAPEX!L55*Config!N$9","v":0},{"$f":"CAPEX!M55*Config!O$9","v":0},{"$f":"CAPEX!N55*Config!P$9","v":0},{"$f":"CAPEX!O55*Config!Q$9","v":0},{"$f":"CAPEX!P55*Config!R$9","v":0},{"$f":"CAPEX!Q55*Config!S$9","v":0},{"$f":"CAPEX!R55*Config!T$9","v":0},{"$f":"CAPEX!S55*Config!U$9","v":0},{"$f":"CAPEX!T55*Config!V$9","v":0},{"$f":"CAPEX!U55*Config!W$9","v":0},{"$f":"CAPEX!V55*Config!X$9","v":0},{"$f":"CAPEX!W55*Config!Y$9","v":0},{"$f":"CAPEX!X55*Config!Z$9","v":0},{"$f":"CAPEX!Y55*Config!AA$9","v":0},{"$f":"CAPEX!Z55*Config!AB$9","v":0},{"$f":"CAPEX!AA55*Config!AC$9","v":0},{"$f":"CAPEX!AB55*Config!AD$9","v":0},{"$f":"CAPEX!AC55*Config!AE$9","v":0},{"$f":"CAPEX!AD55*Config!AF$9","v":0},{"$f":"CAPEX!AE55*Config!AG$9","v":0},{"$f":"CAPEX!AF55*Config!AH$9","v":0},{"$f":"CAPEX!AG55*Config!AI$9","v":0},{"$f":"CAPEX!AH55*Config!AJ$9","v":0},{"$f":"CAPEX!AI55*Config!AK$9","v":0},{"$f":"CAPEX!AJ55*Config!AL$9","v":0},{"$f":"CAPEX!AK55*Config!AM$9","v":0},{"$f":"CAPEX!AL55*Config!AN$9","v":0},{"$f":"CAPEX!AM55*Config!AO$9","v":0},{"$f":"CAPEX!AN55*Config!AP$9","v":0},{"$f":"CAPEX!AO55*Config!AQ$9","v":0},{"$f":"CAPEX!AP55*Config!AR$9","v":0},null,"5. Contingencies","5. Nieprzewidziane wydatki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT58:$BC58,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"6. Korekta cen"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G56*Config!I$9","v":0},{"$f":"CAPEX!H56*Config!J$9","v":0},{"$f":"CAPEX!I56*Config!K$9","v":0},{"$f":"CAPEX!J56*Config!L$9","v":0},{"$f":"CAPEX!K56*Config!M$9","v":0},{"$f":"CAPEX!L56*Config!N$9","v":0},{"$f":"CAPEX!M56*Config!O$9","v":0},{"$f":"CAPEX!N56*Config!P$9","v":0},{"$f":"CAPEX!O56*Config!Q$9","v":0},{"$f":"CAPEX!P56*Config!R$9","v":0},{"$f":"CAPEX!Q56*Config!S$9","v":0},{"$f":"CAPEX!R56*Config!T$9","v":0},{"$f":"CAPEX!S56*Config!U$9","v":0},{"$f":"CAPEX!T56*Config!V$9","v":0},{"$f":"CAPEX!U56*Config!W$9","v":0},{"$f":"CAPEX!V56*Config!X$9","v":0},{"$f":"CAPEX!W56*Config!Y$9","v":0},{"$f":"CAPEX!X56*Config!Z$9","v":0},{"$f":"CAPEX!Y56*Config!AA$9","v":0},{"$f":"CAPEX!Z56*Config!AB$9","v":0},{"$f":"CAPEX!AA56*Config!AC$9","v":0},{"$f":"CAPEX!AB56*Config!AD$9","v":0},{"$f":"CAPEX!AC56*Config!AE$9","v":0},{"$f":"CAPEX!AD56*Config!AF$9","v":0},{"$f":"CAPEX!AE56*Config!AG$9","v":0},{"$f":"CAPEX!AF56*Config!AH$9","v":0},{"$f":"CAPEX!AG56*Config!AI$9","v":0},{"$f":"CAPEX!AH56*Config!AJ$9","v":0},{"$f":"CAPEX!AI56*Config!AK$9","v":0},{"$f":"CAPEX!AJ56*Config!AL$9","v":0},{"$f":"CAPEX!AK56*Config!AM$9","v":0},{"$f":"CAPEX!AL56*Config!AN$9","v":0},{"$f":"CAPEX!AM56*Config!AO$9","v":0},{"$f":"CAPEX!AN56*Config!AP$9","v":0},{"$f":"CAPEX!AO56*Config!AQ$9","v":0},{"$f":"CAPEX!AP56*Config!AR$9","v":0},null,"6. Price adjustment","6. Korekta cen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT59:$BC59,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"7. Reklama"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G57*Config!I$9","v":0},{"$f":"CAPEX!H57*Config!J$9","v":0},{"$f":"CAPEX!I57*Config!K$9","v":0},{"$f":"CAPEX!J57*Config!L$9","v":0},{"$f":"CAPEX!K57*Config!M$9","v":0},{"$f":"CAPEX!L57*Config!N$9","v":0},{"$f":"CAPEX!M57*Config!O$9","v":0},{"$f":"CAPEX!N57*Config!P$9","v":0},{"$f":"CAPEX!O57*Config!Q$9","v":0},{"$f":"CAPEX!P57*Config!R$9","v":0},{"$f":"CAPEX!Q57*Config!S$9","v":0},{"$f":"CAPEX!R57*Config!T$9","v":0},{"$f":"CAPEX!S57*Config!U$9","v":0},{"$f":"CAPEX!T57*Config!V$9","v":0},{"$f":"CAPEX!U57*Config!W$9","v":0},{"$f":"CAPEX!V57*Config!X$9","v":0},{"$f":"CAPEX!W57*Config!Y$9","v":0},{"$f":"CAPEX!X57*Config!Z$9","v":0},{"$f":"CAPEX!Y57*Config!AA$9","v":0},{"$f":"CAPEX!Z57*Config!AB$9","v":0},{"$f":"CAPEX!AA57*Config!AC$9","v":0},{"$f":"CAPEX!AB57*Config!AD$9","v":0},{"$f":"CAPEX!AC57*Config!AE$9","v":0},{"$f":"CAPEX!AD57*Config!AF$9","v":0},{"$f":"CAPEX!AE57*Config!AG$9","v":0},{"$f":"CAPEX!AF57*Config!AH$9","v":0},{"$f":"CAPEX!AG57*Config!AI$9","v":0},{"$f":"CAPEX!AH57*Config!AJ$9","v":0},{"$f":"CAPEX!AI57*Config!AK$9","v":0},{"$f":"CAPEX!AJ57*Config!AL$9","v":0},{"$f":"CAPEX!AK57*Config!AM$9","v":0},{"$f":"CAPEX!AL57*Config!AN$9","v":0},{"$f":"CAPEX!AM57*Config!AO$9","v":0},{"$f":"CAPEX!AN57*Config!AP$9","v":0},{"$f":"CAPEX!AO57*Config!AQ$9","v":0},{"$f":"CAPEX!AP57*Config!AR$9","v":0},null,"7. Publicity","7. Reklama","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT60:$BC60,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"8. Nadzór podczas realizacji budowy"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G58*Config!I$9","v":0},{"$f":"CAPEX!H58*Config!J$9","v":0},{"$f":"CAPEX!I58*Config!K$9","v":0},{"$f":"CAPEX!J58*Config!L$9","v":0},{"$f":"CAPEX!K58*Config!M$9","v":0},{"$f":"CAPEX!L58*Config!N$9","v":0},{"$f":"CAPEX!M58*Config!O$9","v":0},{"$f":"CAPEX!N58*Config!P$9","v":0},{"$f":"CAPEX!O58*Config!Q$9","v":0},{"$f":"CAPEX!P58*Config!R$9","v":0},{"$f":"CAPEX!Q58*Config!S$9","v":0},{"$f":"CAPEX!R58*Config!T$9","v":0},{"$f":"CAPEX!S58*Config!U$9","v":0},{"$f":"CAPEX!T58*Config!V$9","v":0},{"$f":"CAPEX!U58*Config!W$9","v":0},{"$f":"CAPEX!V58*Config!X$9","v":0},{"$f":"CAPEX!W58*Config!Y$9","v":0},{"$f":"CAPEX!X58*Config!Z$9","v":0},{"$f":"CAPEX!Y58*Config!AA$9","v":0},{"$f":"CAPEX!Z58*Config!AB$9","v":0},{"$f":"CAPEX!AA58*Config!AC$9","v":0},{"$f":"CAPEX!AB58*Config!AD$9","v":0},{"$f":"CAPEX!AC58*Config!AE$9","v":0},{"$f":"CAPEX!AD58*Config!AF$9","v":0},{"$f":"CAPEX!AE58*Config!AG$9","v":0},{"$f":"CAPEX!AF58*Config!AH$9","v":0},{"$f":"CAPEX!AG58*Config!AI$9","v":0},{"$f":"CAPEX!AH58*Config!AJ$9","v":0},{"$f":"CAPEX!AI58*Config!AK$9","v":0},{"$f":"CAPEX!AJ58*Config!AL$9","v":0},{"$f":"CAPEX!AK58*Config!AM$9","v":0},{"$f":"CAPEX!AL58*Config!AN$9","v":0},{"$f":"CAPEX!AM58*Config!AO$9","v":0},{"$f":"CAPEX!AN58*Config!AP$9","v":0},{"$f":"CAPEX!AO58*Config!AQ$9","v":0},{"$f":"CAPEX!AP58*Config!AR$9","v":0},null,"8. Supervision during construction implementation","8. Nadzór podczas realizacji budowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT61:$BC61,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"9. Pomoc techniczna"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G59*Config!I$9","v":0},{"$f":"CAPEX!H59*Config!J$9","v":0},{"$f":"CAPEX!I59*Config!K$9","v":0},{"$f":"CAPEX!J59*Config!L$9","v":0},{"$f":"CAPEX!K59*Config!M$9","v":0},{"$f":"CAPEX!L59*Config!N$9","v":0},{"$f":"CAPEX!M59*Config!O$9","v":0},{"$f":"CAPEX!N59*Config!P$9","v":0},{"$f":"CAPEX!O59*Config!Q$9","v":0},{"$f":"CAPEX!P59*Config!R$9","v":0},{"$f":"CAPEX!Q59*Config!S$9","v":0},{"$f":"CAPEX!R59*Config!T$9","v":0},{"$f":"CAPEX!S59*Config!U$9","v":0},{"$f":"CAPEX!T59*Config!V$9","v":0},{"$f":"CAPEX!U59*Config!W$9","v":0},{"$f":"CAPEX!V59*Config!X$9","v":0},{"$f":"CAPEX!W59*Config!Y$9","v":0},{"$f":"CAPEX!X59*Config!Z$9","v":0},{"$f":"CAPEX!Y59*Config!AA$9","v":0},{"$f":"CAPEX!Z59*Config!AB$9","v":0},{"$f":"CAPEX!AA59*Config!AC$9","v":0},{"$f":"CAPEX!AB59*Config!AD$9","v":0},{"$f":"CAPEX!AC59*Config!AE$9","v":0},{"$f":"CAPEX!AD59*Config!AF$9","v":0},{"$f":"CAPEX!AE59*Config!AG$9","v":0},{"$f":"CAPEX!AF59*Config!AH$9","v":0},{"$f":"CAPEX!AG59*Config!AI$9","v":0},{"$f":"CAPEX!AH59*Config!AJ$9","v":0},{"$f":"CAPEX!AI59*Config!AK$9","v":0},{"$f":"CAPEX!AJ59*Config!AL$9","v":0},{"$f":"CAPEX!AK59*Config!AM$9","v":0},{"$f":"CAPEX!AL59*Config!AN$9","v":0},{"$f":"CAPEX!AM59*Config!AO$9","v":0},{"$f":"CAPEX!AN59*Config!AP$9","v":0},{"$f":"CAPEX!AO59*Config!AQ$9","v":0},{"$f":"CAPEX!AP59*Config!AR$9","v":0},null,"9. Technical assistance","9. Pomoc techniczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT62:$BC62,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I40:I42,I49,I57:I61)","v":0},{"$f":"SUM(J40:J42,J49,J57:J61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT63:$BC63,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I63:AR63)","v":0},null,null,{"$f":"CAPEX!G61*Config!I$9","v":0},{"$f":"CAPEX!H61*Config!J$9","v":0},{"$f":"CAPEX!I61*Config!K$9","v":0},{"$f":"CAPEX!J61*Config!L$9","v":0},{"$f":"CAPEX!K61*Config!M$9","v":0},{"$f":"CAPEX!L61*Config!N$9","v":0},{"$f":"CAPEX!M61*Config!O$9","v":0},{"$f":"CAPEX!N61*Config!P$9","v":0},{"$f":"CAPEX!O61*Config!Q$9","v":0},{"$f":"CAPEX!P61*Config!R$9","v":0},{"$f":"CAPEX!Q61*Config!S$9","v":0},{"$f":"CAPEX!R61*Config!T$9","v":0},{"$f":"CAPEX!S61*Config!U$9","v":0},{"$f":"CAPEX!T61*Config!V$9","v":0},{"$f":"CAPEX!U61*Config!W$9","v":0},{"$f":"CAPEX!V61*Config!X$9","v":0},{"$f":"CAPEX!W61*Config!Y$9","v":0},{"$f":"CAPEX!X61*Config!Z$9","v":0},{"$f":"CAPEX!Y61*Config!AA$9","v":0},{"$f":"CAPEX!Z61*Config!AB$9","v":0},{"$f":"CAPEX!AA61*Config!AC$9","v":0},{"$f":"CAPEX!AB61*Config!AD$9","v":0},{"$f":"CAPEX!AC61*Config!AE$9","v":0},{"$f":"CAPEX!AD61*Config!AF$9","v":0},{"$f":"CAPEX!AE61*Config!AG$9","v":0},{"$f":"CAPEX!AF61*Config!AH$9","v":0},{"$f":"CAPEX!AG61*Config!AI$9","v":0},{"$f":"CAPEX!AH61*Config!AJ$9","v":0},{"$f":"CAPEX!AI61*Config!AK$9","v":0},{"$f":"CAPEX!AJ61*Config!AL$9","v":0},{"$f":"CAPEX!AK61*Config!AM$9","v":0},{"$f":"CAPEX!AL61*Config!AN$9","v":0},{"$f":"CAPEX!AM61*Config!AO$9","v":0},{"$f":"CAPEX!AN61*Config!AP$9","v":0},{"$f":"CAPEX!AO61*Config!AQ$9","v":0},{"$f":"CAPEX!AP61*Config!AR$9","v":0},null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT64:$BC64,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I64:AR64)","v":0},null,null,{"$f":"SUM(I62:I63)","v":0},{"$f":"SUM(J62:J63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT66:$BC66,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - Podsumowanie"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures - Summary","Nakłady inwestycyjne - Podsumowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT67:$BC67,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"1. Opłaty za planowanie/projektowanie"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I67:AR67)","v":0},null,null,{"$f":"SUM(I13,I40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"1. Planning/design fees","1. Opłaty za planowanie/projektowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT68:$BC68,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"2. Zakup gruntu"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I14,I41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"2. Land purchase","2. Zakup gruntu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT69:$BC69,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"3. Budowa"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I15,I42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"3. Building and construction","3. Budowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT70:$BC70,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"a. Elementy konstrukcyjne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I16,I43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"a. Construction elements","a. Elementy konstrukcyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT71:$BC71,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"b. Izolacja i fasada"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I17,I44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b. Insulation and facade","b. Izolacja i fasada","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT72:$BC72,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"c. Okna"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I18,I45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"c. Windows","c. Okna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT73:$BC73,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"d. Wzmocnienia sejsmiczne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I19,I46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"d. Seismic retrofit reinforcements","d. Wzmocnienia sejsmiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT74:$BC74,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"e. Zielona infrastruktura (NBS)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I20,I47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"e. Green infrastructure (NBS)","e. Zielona infrastruktura (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT75:$BC75,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"f. Inne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I21,I48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"f. Other","f. Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT76:$BC76,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"4. Urządzenia techniczne i maszyny"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I22,I49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"4. Plant and machinery","4. Urządzenia techniczne i maszyny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT77:$BC77,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"a. Ogrzewanie, wentylacja i klimatyzacja"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I23,I50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"a. Heating, ventilation, and air conditioning","a. Ogrzewanie, wentylacja i klimatyzacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT78:$BC78,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"b. Elektrownia słoneczna"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I24,I51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b. Solar power plant","b. Elektrownia słoneczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT79:$BC79,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"c. Bateryjne systemy magazynowania energii"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I25,I52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"c. Battery energy storage system","c. Bateryjne systemy magazynowania energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT80:$BC80,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"d. Urządzenia ładujące"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I26,I53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"d. Charging equipment","d. Urządzenia ładujące","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT81:$BC81,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"e. Sprzęt IT i czujniki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I27,I54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"e. IT equipment and sensors","e. Sprzęt IT i czujniki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT82:$BC82,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"f. Inne urządzenia elektryczne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I28,I55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"f. Other electric equipment","f. Inne urządzenia elektryczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT83:$BC83,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"g. Oświetlenie wewnętrzne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I29,I56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"g. Indoor lighting","g. Oświetlenie wewnętrzne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT84:$BC84,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"5. Nieprzewidziane wydatki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I30,I57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"5. Contingencies","5. Nieprzewidziane wydatki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT85:$BC85,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"6. Korekta cen"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I31,I58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"6. Price adjustment","6. Korekta cen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT86:$BC86,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"7. Reklama"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I32,I59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"7. Publicity","7. Reklama","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT87:$BC87,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"8. Nadzór podczas realizacji budowy"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I33,I60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"8. Supervision during construction implementation","8. Nadzór podczas realizacji budowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT88:$BC88,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"9. Pomoc techniczna"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I34,I61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"9. Technical assistance","9. Pomoc techniczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT89:$BC89,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I67:I69,I76,I84:I88)","v":0},{"$f":"SUM(J67:J69,J76,J84:J88)","v":0},{"$f":"SUM(K67:K69,K76,K84:K88)","v":0},{"$f":"SUM(L67:L69,L76,L84:L88)","v":0},{"$f":"SUM(M67:M69,M76,M84:M88)","v":0},{"$f":"SUM(N67:N69,N76,N84:N88)","v":0},{"$f":"SUM(O67:O69,O76,O84:O88)","v":0},{"$f":"SUM(P67:P69,P76,P84:P88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT90:$BC90,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I36,I63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT91:$BC91,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I89:I90)","v":0},{"$f":"SUM(J89:J90)","v":0},{"$f":"SUM(K89:K90)","v":0},{"$f":"SUM(L89:L90)","v":0},{"$f":"SUM(M89:M90)","v":0},{"$f":"SUM(N89:N90)","v":0},{"$f":"SUM(O89:O90)","v":0},{"$f":"SUM(P89:P90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT93:$BC93,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne z wył. nieprzewidzianych wydatków - Podsumowanie"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures excl. contingencies - Summary","Nakłady inwestycyjne z wył. nieprzewidzianych wydatków - Podsumowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT94:$BC94,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I94:AR94)","v":0},null,null,{"$f":"I89-I84","v":0},{"$f":"J89-J84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT95:$BC95,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IFERROR(I90/I89,0)*I94","v":0},{"$f":"IFERROR(J90/J89,0)*J94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT96:$BC96,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I94:I95)","v":0},{"$f":"SUM(J94:J95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT98:$BC98,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Okres ekonomicznej użyteczności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic useful life","Okres ekonomicznej użyteczności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT100:$BC100,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"1. Opłaty za planowanie/projektowanie"},{"$f":"INDEX($BE100:$BN100,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Planning/design fees","1. Opłaty za planowanie/projektowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT101:$BC101,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"2. Zakup gruntu"},{"$f":"INDEX($BE101:$BN101,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Land purchase","2. Zakup gruntu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT102:$BC102,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"3. Budowa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Building and construction","3. Budowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT103:$BC103,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"a. Elementy konstrukcyjne"},{"$f":"INDEX($BE103:$BN103,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Construction elements","a. Elementy konstrukcyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT104:$BC104,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"b. Izolacja i fasada"},{"$f":"INDEX($BE104:$BN104,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Insulation and facade","b. Izolacja i fasada","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT105:$BC105,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"c. Okna"},{"$f":"INDEX($BE105:$BN105,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Windows","c. Okna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT106:$BC106,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"d. Wzmocnienia sejsmiczne"},{"$f":"INDEX($BE106:$BN106,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Seismic retrofit reinforcements","d. Wzmocnienia sejsmiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT107:$BC107,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"e. Zielona infrastruktura (NBS)"},{"$f":"INDEX($BE107:$BN107,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. Green infrastructure (NBS)","e. Zielona infrastruktura (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT108:$BC108,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"f. Inne"},{"$f":"INDEX($BE108:$BN108,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other","f. Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT109:$BC109,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"4. Urządzenia techniczne i maszyny"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Plant and machinery","4. Urządzenia techniczne i maszyny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT110:$BC110,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"a. Ogrzewanie, wentylacja i klimatyzacja"},{"$f":"INDEX($BE110:$BN110,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Heating, ventilation, and air conditioning","a. Ogrzewanie, wentylacja i klimatyzacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT111:$BC111,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"b. Elektrownia słoneczna"},{"$f":"INDEX($BE111:$BN111,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Solar power plant","b. Elektrownia słoneczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT112:$BC112,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"c. Bateryjne systemy magazynowania energii"},{"$f":"INDEX($BE112:$BN112,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Battery energy storage system","c. Bateryjne systemy magazynowania energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT113:$BC113,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"d. Urządzenia ładujące"},{"$f":"INDEX($BE113:$BN113,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Charging equipment","d. Urządzenia ładujące","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT114:$BC114,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"e. Sprzęt IT i czujniki"},{"$f":"INDEX($BE114:$BN114,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. IT equipment and sensors","e. Sprzęt IT i czujniki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT115:$BC115,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"f. Inne urządzenia elektryczne"},{"$f":"INDEX($BE115:$BN115,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other electric equipment","f. Inne urządzenia elektryczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT116:$BC116,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"g. Oświetlenie wewnętrzne"},{"$f":"INDEX($BE116:$BN116,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g. Indoor lighting","g. Oświetlenie wewnętrzne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT117:$BC117,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"5. Nieprzewidziane wydatki"},{"$f":"INDEX($BE117:$BN117,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contingencies","5. Nieprzewidziane wydatki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT118:$BC118,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"6. Korekta cen"},{"$f":"INDEX($BE118:$BN118,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Price adjustment","6. Korekta cen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT119:$BC119,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"7. Reklama"},{"$f":"INDEX($BE119:$BN119,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Publicity","7. Reklama","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT120:$BC120,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"8. Nadzór podczas realizacji budowy"},{"$f":"INDEX($BE120:$BN120,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Supervision during construction implementation","8. Nadzór podczas realizacji budowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT121:$BC121,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"9. Pomoc techniczna"},{"$f":"INDEX($BE121:$BN121,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Technical assistance","9. Pomoc techniczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT123:$BC123,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty odtworzenia i likwidacji"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement & decommissioning costs","Koszty odtworzenia i likwidacji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"CAPEX!D93","v":"[…]"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I125:AR125)","v":0},null,null,{"$f":"CAPEX!G93*Config!I$9","v":0},{"$f":"CAPEX!H93*Config!J$9","v":0},{"$f":"CAPEX!I93*Config!K$9","v":0},{"$f":"CAPEX!J93*Config!L$9","v":0},{"$f":"CAPEX!K93*Config!M$9","v":0},{"$f":"CAPEX!L93*Config!N$9","v":0},{"$f":"CAPEX!M93*Config!O$9","v":0},{"$f":"CAPEX!N93*Config!P$9","v":0},{"$f":"CAPEX!O93*Config!Q$9","v":0},{"$f":"CAPEX!P93*Config!R$9","v":0},{"$f":"CAPEX!Q93*Config!S$9","v":0},{"$f":"CAPEX!R93*Config!T$9","v":0},{"$f":"CAPEX!S93*Config!U$9","v":0},{"$f":"CAPEX!T93*Config!V$9","v":0},{"$f":"CAPEX!U93*Config!W$9","v":0},{"$f":"CAPEX!V93*Config!X$9","v":0},{"$f":"CAPEX!W93*Config!Y$9","v":0},{"$f":"CAPEX!X93*Config!Z$9","v":0},{"$f":"CAPEX!Y93*Config!AA$9","v":0},{"$f":"CAPEX!Z93*Config!AB$9","v":0},{"$f":"CAPEX!AA93*Config!AC$9","v":0},{"$f":"CAPEX!AB93*Config!AD$9","v":0},{"$f":"CAPEX!AC93*Config!AE$9","v":0},{"$f":"CAPEX!AD93*Config!AF$9","v":0},{"$f":"CAPEX!AE93*Config!AG$9","v":0},{"$f":"CAPEX!AF93*Config!AH$9","v":0},{"$f":"CAPEX!AG93*Config!AI$9","v":0},{"$f":"CAPEX!AH93*Config!AJ$9","v":0},{"$f":"CAPEX!AI93*Config!AK$9","v":0},{"$f":"CAPEX!AJ93*Config!AL$9","v":0},{"$f":"CAPEX!AK93*Config!AM$9","v":0},{"$f":"CAPEX!AL93*Config!AN$9","v":0},{"$f":"CAPEX!AM93*Config!AO$9","v":0},{"$f":"CAPEX!AN93*Config!AP$9","v":0},{"$f":"CAPEX!AO93*Config!AQ$9","v":0},{"$f":"CAPEX!AP93*Config!AR$9","v":0}]
[null,null,null,{"$f":"CAPEX!D94","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G94*Config!I$9","v":0},{"$f":"CAPEX!H94*Config!J$9","v":0},{"$f":"CAPEX!I94*Config!K$9","v":0},{"$f":"CAPEX!J94*Config!L$9","v":0},{"$f":"CAPEX!K94*Config!M$9","v":0},{"$f":"CAPEX!L94*Config!N$9","v":0},{"$f":"CAPEX!M94*Config!O$9","v":0},{"$f":"CAPEX!N94*Config!P$9","v":0},{"$f":"CAPEX!O94*Config!Q$9","v":0},{"$f":"CAPEX!P94*Config!R$9","v":0},{"$f":"CAPEX!Q94*Config!S$9","v":0},{"$f":"CAPEX!R94*Config!T$9","v":0},{"$f":"CAPEX!S94*Config!U$9","v":0},{"$f":"CAPEX!T94*Config!V$9","v":0},{"$f":"CAPEX!U94*Config!W$9","v":0},{"$f":"CAPEX!V94*Config!X$9","v":0},{"$f":"CAPEX!W94*Config!Y$9","v":0},{"$f":"CAPEX!X94*Config!Z$9","v":0},{"$f":"CAPEX!Y94*Config!AA$9","v":0},{"$f":"CAPEX!Z94*Config!AB$9","v":0},{"$f":"CAPEX!AA94*Config!AC$9","v":0},{"$f":"CAPEX!AB94*Config!AD$9","v":0},{"$f":"CAPEX!AC94*Config!AE$9","v":0},{"$f":"CAPEX!AD94*Config!AF$9","v":0},{"$f":"CAPEX!AE94*Config!AG$9","v":0},{"$f":"CAPEX!AF94*Config!AH$9","v":0},{"$f":"CAPEX!AG94*Config!AI$9","v":0},{"$f":"CAPEX!AH94*Config!AJ$9","v":0},{"$f":"CAPEX!AI94*Config!AK$9","v":0},{"$f":"CAPEX!AJ94*Config!AL$9","v":0},{"$f":"CAPEX!AK94*Config!AM$9","v":0},{"$f":"CAPEX!AL94*Config!AN$9","v":0},{"$f":"CAPEX!AM94*Config!AO$9","v":0},{"$f":"CAPEX!AN94*Config!AP$9","v":0},{"$f":"CAPEX!AO94*Config!AQ$9","v":0},{"$f":"CAPEX!AP94*Config!AR$9","v":0}]
[null,null,null,{"$f":"CAPEX!D95","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G95*Config!I$9","v":0},{"$f":"CAPEX!H95*Config!J$9","v":0},{"$f":"CAPEX!I95*Config!K$9","v":0},{"$f":"CAPEX!J95*Config!L$9","v":0},{"$f":"CAPEX!K95*Config!M$9","v":0},{"$f":"CAPEX!L95*Config!N$9","v":0},{"$f":"CAPEX!M95*Config!O$9","v":0},{"$f":"CAPEX!N95*Config!P$9","v":0},{"$f":"CAPEX!O95*Config!Q$9","v":0},{"$f":"CAPEX!P95*Config!R$9","v":0},{"$f":"CAPEX!Q95*Config!S$9","v":0},{"$f":"CAPEX!R95*Config!T$9","v":0},{"$f":"CAPEX!S95*Config!U$9","v":0},{"$f":"CAPEX!T95*Config!V$9","v":0},{"$f":"CAPEX!U95*Config!W$9","v":0},{"$f":"CAPEX!V95*Config!X$9","v":0},{"$f":"CAPEX!W95*Config!Y$9","v":0},{"$f":"CAPEX!X95*Config!Z$9","v":0},{"$f":"CAPEX!Y95*Config!AA$9","v":0},{"$f":"CAPEX!Z95*Config!AB$9","v":0},{"$f":"CAPEX!AA95*Config!AC$9","v":0},{"$f":"CAPEX!AB95*Config!AD$9","v":0},{"$f":"CAPEX!AC95*Config!AE$9","v":0},{"$f":"CAPEX!AD95*Config!AF$9","v":0},{"$f":"CAPEX!AE95*Config!AG$9","v":0},{"$f":"CAPEX!AF95*Config!AH$9","v":0},{"$f":"CAPEX!AG95*Config!AI$9","v":0},{"$f":"CAPEX!AH95*Config!AJ$9","v":0},{"$f":"CAPEX!AI95*Config!AK$9","v":0},{"$f":"CAPEX!AJ95*Config!AL$9","v":0},{"$f":"CAPEX!AK95*Config!AM$9","v":0},{"$f":"CAPEX!AL95*Config!AN$9","v":0},{"$f":"CAPEX!AM95*Config!AO$9","v":0},{"$f":"CAPEX!AN95*Config!AP$9","v":0},{"$f":"CAPEX!AO95*Config!AQ$9","v":0},{"$f":"CAPEX!AP95*Config!AR$9","v":0}]
[null,null,null,{"$f":"CAPEX!D96","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G96*Config!I$9","v":0},{"$f":"CAPEX!H96*Config!J$9","v":0},{"$f":"CAPEX!I96*Config!K$9","v":0},{"$f":"CAPEX!J96*Config!L$9","v":0},{"$f":"CAPEX!K96*Config!M$9","v":0},{"$f":"CAPEX!L96*Config!N$9","v":0},{"$f":"CAPEX!M96*Config!O$9","v":0},{"$f":"CAPEX!N96*Config!P$9","v":0},{"$f":"CAPEX!O96*Config!Q$9","v":0},{"$f":"CAPEX!P96*Config!R$9","v":0},{"$f":"CAPEX!Q96*Config!S$9","v":0},{"$f":"CAPEX!R96*Config!T$9","v":0},{"$f":"CAPEX!S96*Config!U$9","v":0},{"$f":"CAPEX!T96*Config!V$9","v":0},{"$f":"CAPEX!U96*Config!W$9","v":0},{"$f":"CAPEX!V96*Config!X$9","v":0},{"$f":"CAPEX!W96*Config!Y$9","v":0},{"$f":"CAPEX!X96*Config!Z$9","v":0},{"$f":"CAPEX!Y96*Config!AA$9","v":0},{"$f":"CAPEX!Z96*Config!AB$9","v":0},{"$f":"CAPEX!AA96*Config!AC$9","v":0},{"$f":"CAPEX!AB96*Config!AD$9","v":0},{"$f":"CAPEX!AC96*Config!AE$9","v":0},{"$f":"CAPEX!AD96*Config!AF$9","v":0},{"$f":"CAPEX!AE96*Config!AG$9","v":0},{"$f":"CAPEX!AF96*Config!AH$9","v":0},{"$f":"CAPEX!AG96*Config!AI$9","v":0},{"$f":"CAPEX!AH96*Config!AJ$9","v":0},{"$f":"CAPEX!AI96*Config!AK$9","v":0},{"$f":"CAPEX!AJ96*Config!AL$9","v":0},{"$f":"CAPEX!AK96*Config!AM$9","v":0},{"$f":"CAPEX!AL96*Config!AN$9","v":0},{"$f":"CAPEX!AM96*Config!AO$9","v":0},{"$f":"CAPEX!AN96*Config!AP$9","v":0},{"$f":"CAPEX!AO96*Config!AQ$9","v":0},{"$f":"CAPEX!AP96*Config!AR$9","v":0}]
[null,null,null,{"$f":"CAPEX!D97","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"CAPEX!G97*Config!I$9","v":0},{"$f":"CAPEX!H97*Config!J$9","v":0},{"$f":"CAPEX!I97*Config!K$9","v":0},{"$f":"CAPEX!J97*Config!L$9","v":0},{"$f":"CAPEX!K97*Config!M$9","v":0},{"$f":"CAPEX!L97*Config!N$9","v":0},{"$f":"CAPEX!M97*Config!O$9","v":0},{"$f":"CAPEX!N97*Config!P$9","v":0},{"$f":"CAPEX!O97*Config!Q$9","v":0},{"$f":"CAPEX!P97*Config!R$9","v":0},{"$f":"CAPEX!Q97*Config!S$9","v":0},{"$f":"CAPEX!R97*Config!T$9","v":0},{"$f":"CAPEX!S97*Config!U$9","v":0},{"$f":"CAPEX!T97*Config!V$9","v":0},{"$f":"CAPEX!U97*Config!W$9","v":0},{"$f":"CAPEX!V97*Config!X$9","v":0},{"$f":"CAPEX!W97*Config!Y$9","v":0},{"$f":"CAPEX!X97*Config!Z$9","v":0},{"$f":"CAPEX!Y97*Config!AA$9","v":0},{"$f":"CAPEX!Z97*Config!AB$9","v":0},{"$f":"CAPEX!AA97*Config!AC$9","v":0},{"$f":"CAPEX!AB97*Config!AD$9","v":0},{"$f":"CAPEX!AC97*Config!AE$9","v":0},{"$f":"CAPEX!AD97*Config!AF$9","v":0},{"$f":"CAPEX!AE97*Config!AG$9","v":0},{"$f":"CAPEX!AF97*Config!AH$9","v":0},{"$f":"CAPEX!AG97*Config!AI$9","v":0},{"$f":"CAPEX!AH97*Config!AJ$9","v":0},{"$f":"CAPEX!AI97*Config!AK$9","v":0},{"$f":"CAPEX!AJ97*Config!AL$9","v":0},{"$f":"CAPEX!AK97*Config!AM$9","v":0},{"$f":"CAPEX!AL97*Config!AN$9","v":0},{"$f":"CAPEX!AM97*Config!AO$9","v":0},{"$f":"CAPEX!AN97*Config!AP$9","v":0},{"$f":"CAPEX!AO97*Config!AQ$9","v":0},{"$f":"CAPEX!AP97*Config!AR$9","v":0}]
[null,null,null,{"$f":"INDEX($AT130:$BC130,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I130:AR130)","v":0},null,null,{"$f":"SUM(I125:I129)","v":0},{"$f":"SUM(J125:J129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT131:$BC131,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I131:AR131)","v":0},null,null,{"$f":"CAPEX!G99*Config!I$9","v":0},{"$f":"CAPEX!H99*Config!J$9","v":0},{"$f":"CAPEX!I99*Config!K$9","v":0},{"$f":"CAPEX!J99*Config!L$9","v":0},{"$f":"CAPEX!K99*Config!M$9","v":0},{"$f":"CAPEX!L99*Config!N$9","v":0},{"$f":"CAPEX!M99*Config!O$9","v":0},{"$f":"CAPEX!N99*Config!P$9","v":0},{"$f":"CAPEX!O99*Config!Q$9","v":0},{"$f":"CAPEX!P99*Config!R$9","v":0},{"$f":"CAPEX!Q99*Config!S$9","v":0},{"$f":"CAPEX!R99*Config!T$9","v":0},{"$f":"CAPEX!S99*Config!U$9","v":0},{"$f":"CAPEX!T99*Config!V$9","v":0},{"$f":"CAPEX!U99*Config!W$9","v":0},{"$f":"CAPEX!V99*Config!X$9","v":0},{"$f":"CAPEX!W99*Config!Y$9","v":0},{"$f":"CAPEX!X99*Config!Z$9","v":0},{"$f":"CAPEX!Y99*Config!AA$9","v":0},{"$f":"CAPEX!Z99*Config!AB$9","v":0},{"$f":"CAPEX!AA99*Config!AC$9","v":0},{"$f":"CAPEX!AB99*Config!AD$9","v":0},{"$f":"CAPEX!AC99*Config!AE$9","v":0},{"$f":"CAPEX!AD99*Config!AF$9","v":0},{"$f":"CAPEX!AE99*Config!AG$9","v":0},{"$f":"CAPEX!AF99*Config!AH$9","v":0},{"$f":"CAPEX!AG99*Config!AI$9","v":0},{"$f":"CAPEX!AH99*Config!AJ$9","v":0},{"$f":"CAPEX!AI99*Config!AK$9","v":0},{"$f":"CAPEX!AJ99*Config!AL$9","v":0},{"$f":"CAPEX!AK99*Config!AM$9","v":0},{"$f":"CAPEX!AL99*Config!AN$9","v":0},{"$f":"CAPEX!AM99*Config!AO$9","v":0},{"$f":"CAPEX!AN99*Config!AP$9","v":0},{"$f":"CAPEX!AO99*Config!AQ$9","v":0},{"$f":"CAPEX!AP99*Config!AR$9","v":0},null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT132:$BC132,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I132:AR132)","v":0},null,null,{"$f":"SUM(I130:I131)","v":0},{"$f":"SUM(J130:J131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT134:$BC134,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Założenia operacyjne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating assumptions","Założenia operacyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT136:$BC136,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przychody"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues","Przychody","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT138:$BC138,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Energia sprzedana do sieci / konsumenta"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy sold to grid / consumer","Energia sprzedana do sieci / konsumenta","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT140:$BC140,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE140:$BN140,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I140:AR140)","v":0},null,null,{"$f":"Reve!G10*Config!I$9","v":0},{"$f":"Reve!H10*Config!J$9","v":0},{"$f":"Reve!I10*Config!K$9","v":0},{"$f":"Reve!J10*Config!L$9","v":0},{"$f":"Reve!K10*Config!M$9","v":0},{"$f":"Reve!L10*Config!N$9","v":0},{"$f":"Reve!M10*Config!O$9","v":0},{"$f":"Reve!N10*Config!P$9","v":0},{"$f":"Reve!O10*Config!Q$9","v":0},{"$f":"Reve!P10*Config!R$9","v":0},{"$f":"Reve!Q10*Config!S$9","v":0},{"$f":"Reve!R10*Config!T$9","v":0},{"$f":"Reve!S10*Config!U$9","v":0},{"$f":"Reve!T10*Config!V$9","v":0},{"$f":"Reve!U10*Config!W$9","v":0},{"$f":"Reve!V10*Config!X$9","v":0},{"$f":"Reve!W10*Config!Y$9","v":0},{"$f":"Reve!X10*Config!Z$9","v":0},{"$f":"Reve!Y10*Config!AA$9","v":0},{"$f":"Reve!Z10*Config!AB$9","v":0},{"$f":"Reve!AA10*Config!AC$9","v":0},{"$f":"Reve!AB10*Config!AD$9","v":0},{"$f":"Reve!AC10*Config!AE$9","v":0},{"$f":"Reve!AD10*Config!AF$9","v":0},{"$f":"Reve!AE10*Config!AG$9","v":0},{"$f":"Reve!AF10*Config!AH$9","v":0},{"$f":"Reve!AG10*Config!AI$9","v":0},{"$f":"Reve!AH10*Config!AJ$9","v":0},{"$f":"Reve!AI10*Config!AK$9","v":0},{"$f":"Reve!AJ10*Config!AL$9","v":0},{"$f":"Reve!AK10*Config!AM$9","v":0},{"$f":"Reve!AL10*Config!AN$9","v":0},{"$f":"Reve!AM10*Config!AO$9","v":0},{"$f":"Reve!AN10*Config!AP$9","v":0},{"$f":"Reve!AO10*Config!AQ$9","v":0},{"$f":"Reve!AP10*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT141:$BC141,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE141:$BN141,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"Reve!G11*Config!I$9","v":0},{"$f":"Reve!H11*Config!J$9","v":0},{"$f":"Reve!I11*Config!K$9","v":0},{"$f":"Reve!J11*Config!L$9","v":0},{"$f":"Reve!K11*Config!M$9","v":0},{"$f":"Reve!L11*Config!N$9","v":0},{"$f":"Reve!M11*Config!O$9","v":0},{"$f":"Reve!N11*Config!P$9","v":0},{"$f":"Reve!O11*Config!Q$9","v":0},{"$f":"Reve!P11*Config!R$9","v":0},{"$f":"Reve!Q11*Config!S$9","v":0},{"$f":"Reve!R11*Config!T$9","v":0},{"$f":"Reve!S11*Config!U$9","v":0},{"$f":"Reve!T11*Config!V$9","v":0},{"$f":"Reve!U11*Config!W$9","v":0},{"$f":"Reve!V11*Config!X$9","v":0},{"$f":"Reve!W11*Config!Y$9","v":0},{"$f":"Reve!X11*Config!Z$9","v":0},{"$f":"Reve!Y11*Config!AA$9","v":0},{"$f":"Reve!Z11*Config!AB$9","v":0},{"$f":"Reve!AA11*Config!AC$9","v":0},{"$f":"Reve!AB11*Config!AD$9","v":0},{"$f":"Reve!AC11*Config!AE$9","v":0},{"$f":"Reve!AD11*Config!AF$9","v":0},{"$f":"Reve!AE11*Config!AG$9","v":0},{"$f":"Reve!AF11*Config!AH$9","v":0},{"$f":"Reve!AG11*Config!AI$9","v":0},{"$f":"Reve!AH11*Config!AJ$9","v":0},{"$f":"Reve!AI11*Config!AK$9","v":0},{"$f":"Reve!AJ11*Config!AL$9","v":0},{"$f":"Reve!AK11*Config!AM$9","v":0},{"$f":"Reve!AL11*Config!AN$9","v":0},{"$f":"Reve!AM11*Config!AO$9","v":0},{"$f":"Reve!AN11*Config!AP$9","v":0},{"$f":"Reve!AO11*Config!AQ$9","v":0},{"$f":"Reve!AP11*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT142:$BC142,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE142:$BN142,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I141,I143:I144)","v":0},{"$f":"SUM(J141,J143:J144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT143:$BC143,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE143:$BN143,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"Reve!G13*Config!I$9","v":0},{"$f":"Reve!H13*Config!J$9","v":0},{"$f":"Reve!I13*Config!K$9","v":0},{"$f":"Reve!J13*Config!L$9","v":0},{"$f":"Reve!K13*Config!M$9","v":0},{"$f":"Reve!L13*Config!N$9","v":0},{"$f":"Reve!M13*Config!O$9","v":0},{"$f":"Reve!N13*Config!P$9","v":0},{"$f":"Reve!O13*Config!Q$9","v":0},{"$f":"Reve!P13*Config!R$9","v":0},{"$f":"Reve!Q13*Config!S$9","v":0},{"$f":"Reve!R13*Config!T$9","v":0},{"$f":"Reve!S13*Config!U$9","v":0},{"$f":"Reve!T13*Config!V$9","v":0},{"$f":"Reve!U13*Config!W$9","v":0},{"$f":"Reve!V13*Config!X$9","v":0},{"$f":"Reve!W13*Config!Y$9","v":0},{"$f":"Reve!X13*Config!Z$9","v":0},{"$f":"Reve!Y13*Config!AA$9","v":0},{"$f":"Reve!Z13*Config!AB$9","v":0},{"$f":"Reve!AA13*Config!AC$9","v":0},{"$f":"Reve!AB13*Config!AD$9","v":0},{"$f":"Reve!AC13*Config!AE$9","v":0},{"$f":"Reve!AD13*Config!AF$9","v":0},{"$f":"Reve!AE13*Config!AG$9","v":0},{"$f":"Reve!AF13*Config!AH$9","v":0},{"$f":"Reve!AG13*Config!AI$9","v":0},{"$f":"Reve!AH13*Config!AJ$9","v":0},{"$f":"Reve!AI13*Config!AK$9","v":0},{"$f":"Reve!AJ13*Config!AL$9","v":0},{"$f":"Reve!AK13*Config!AM$9","v":0},{"$f":"Reve!AL13*Config!AN$9","v":0},{"$f":"Reve!AM13*Config!AO$9","v":0},{"$f":"Reve!AN13*Config!AP$9","v":0},{"$f":"Reve!AO13*Config!AQ$9","v":0},{"$f":"Reve!AP13*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT144:$BC144,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE144:$BN144,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"Reve!G14*Config!I$9","v":0},{"$f":"Reve!H14*Config!J$9","v":0},{"$f":"Reve!I14*Config!K$9","v":0},{"$f":"Reve!J14*Config!L$9","v":0},{"$f":"Reve!K14*Config!M$9","v":0},{"$f":"Reve!L14*Config!N$9","v":0},{"$f":"Reve!M14*Config!O$9","v":0},{"$f":"Reve!N14*Config!P$9","v":0},{"$f":"Reve!O14*Config!Q$9","v":0},{"$f":"Reve!P14*Config!R$9","v":0},{"$f":"Reve!Q14*Config!S$9","v":0},{"$f":"Reve!R14*Config!T$9","v":0},{"$f":"Reve!S14*Config!U$9","v":0},{"$f":"Reve!T14*Config!V$9","v":0},{"$f":"Reve!U14*Config!W$9","v":0},{"$f":"Reve!V14*Config!X$9","v":0},{"$f":"Reve!W14*Config!Y$9","v":0},{"$f":"Reve!X14*Config!Z$9","v":0},{"$f":"Reve!Y14*Config!AA$9","v":0},{"$f":"Reve!Z14*Config!AB$9","v":0},{"$f":"Reve!AA14*Config!AC$9","v":0},{"$f":"Reve!AB14*Config!AD$9","v":0},{"$f":"Reve!AC14*Config!AE$9","v":0},{"$f":"Reve!AD14*Config!AF$9","v":0},{"$f":"Reve!AE14*Config!AG$9","v":0},{"$f":"Reve!AF14*Config!AH$9","v":0},{"$f":"Reve!AG14*Config!AI$9","v":0},{"$f":"Reve!AH14*Config!AJ$9","v":0},{"$f":"Reve!AI14*Config!AK$9","v":0},{"$f":"Reve!AJ14*Config!AL$9","v":0},{"$f":"Reve!AK14*Config!AM$9","v":0},{"$f":"Reve!AL14*Config!AN$9","v":0},{"$f":"Reve!AM14*Config!AO$9","v":0},{"$f":"Reve!AN14*Config!AP$9","v":0},{"$f":"Reve!AO14*Config!AQ$9","v":0},{"$f":"Reve!AP14*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT145:$BC145,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowite przychody - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I145:AR145)","v":0},null,null,{"$f":"I140*I141","v":0},{"$f":"J140*J141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues - without taxes and subsidies","Całkowite przychody - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT146:$BC146,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowite przychody - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I146:AR146)","v":0},null,null,{"$f":"I140*I142","v":0},{"$f":"J140*J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues - with taxes and subsidies","Całkowite przychody - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT148:$BC148,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Energia wyprodukowana na własne potrzeby"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy produced for own needs","Energia wyprodukowana na własne potrzeby","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT150:$BC150,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE150:$BN150,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I150:AR150)","v":0},null,null,{"$f":"Reve!G18*Config!I$9","v":0},{"$f":"Reve!H18*Config!J$9","v":0},{"$f":"Reve!I18*Config!K$9","v":0},{"$f":"Reve!J18*Config!L$9","v":0},{"$f":"Reve!K18*Config!M$9","v":0},{"$f":"Reve!L18*Config!N$9","v":0},{"$f":"Reve!M18*Config!O$9","v":0},{"$f":"Reve!N18*Config!P$9","v":0},{"$f":"Reve!O18*Config!Q$9","v":0},{"$f":"Reve!P18*Config!R$9","v":0},{"$f":"Reve!Q18*Config!S$9","v":0},{"$f":"Reve!R18*Config!T$9","v":0},{"$f":"Reve!S18*Config!U$9","v":0},{"$f":"Reve!T18*Config!V$9","v":0},{"$f":"Reve!U18*Config!W$9","v":0},{"$f":"Reve!V18*Config!X$9","v":0},{"$f":"Reve!W18*Config!Y$9","v":0},{"$f":"Reve!X18*Config!Z$9","v":0},{"$f":"Reve!Y18*Config!AA$9","v":0},{"$f":"Reve!Z18*Config!AB$9","v":0},{"$f":"Reve!AA18*Config!AC$9","v":0},{"$f":"Reve!AB18*Config!AD$9","v":0},{"$f":"Reve!AC18*Config!AE$9","v":0},{"$f":"Reve!AD18*Config!AF$9","v":0},{"$f":"Reve!AE18*Config!AG$9","v":0},{"$f":"Reve!AF18*Config!AH$9","v":0},{"$f":"Reve!AG18*Config!AI$9","v":0},{"$f":"Reve!AH18*Config!AJ$9","v":0},{"$f":"Reve!AI18*Config!AK$9","v":0},{"$f":"Reve!AJ18*Config!AL$9","v":0},{"$f":"Reve!AK18*Config!AM$9","v":0},{"$f":"Reve!AL18*Config!AN$9","v":0},{"$f":"Reve!AM18*Config!AO$9","v":0},{"$f":"Reve!AN18*Config!AP$9","v":0},{"$f":"Reve!AO18*Config!AQ$9","v":0},{"$f":"Reve!AP18*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT151:$BC151,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE151:$BN151,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"Reve!G19*Config!I$9","v":0},{"$f":"Reve!H19*Config!J$9","v":0},{"$f":"Reve!I19*Config!K$9","v":0},{"$f":"Reve!J19*Config!L$9","v":0},{"$f":"Reve!K19*Config!M$9","v":0},{"$f":"Reve!L19*Config!N$9","v":0},{"$f":"Reve!M19*Config!O$9","v":0},{"$f":"Reve!N19*Config!P$9","v":0},{"$f":"Reve!O19*Config!Q$9","v":0},{"$f":"Reve!P19*Config!R$9","v":0},{"$f":"Reve!Q19*Config!S$9","v":0},{"$f":"Reve!R19*Config!T$9","v":0},{"$f":"Reve!S19*Config!U$9","v":0},{"$f":"Reve!T19*Config!V$9","v":0},{"$f":"Reve!U19*Config!W$9","v":0},{"$f":"Reve!V19*Config!X$9","v":0},{"$f":"Reve!W19*Config!Y$9","v":0},{"$f":"Reve!X19*Config!Z$9","v":0},{"$f":"Reve!Y19*Config!AA$9","v":0},{"$f":"Reve!Z19*Config!AB$9","v":0},{"$f":"Reve!AA19*Config!AC$9","v":0},{"$f":"Reve!AB19*Config!AD$9","v":0},{"$f":"Reve!AC19*Config!AE$9","v":0},{"$f":"Reve!AD19*Config!AF$9","v":0},{"$f":"Reve!AE19*Config!AG$9","v":0},{"$f":"Reve!AF19*Config!AH$9","v":0},{"$f":"Reve!AG19*Config!AI$9","v":0},{"$f":"Reve!AH19*Config!AJ$9","v":0},{"$f":"Reve!AI19*Config!AK$9","v":0},{"$f":"Reve!AJ19*Config!AL$9","v":0},{"$f":"Reve!AK19*Config!AM$9","v":0},{"$f":"Reve!AL19*Config!AN$9","v":0},{"$f":"Reve!AM19*Config!AO$9","v":0},{"$f":"Reve!AN19*Config!AP$9","v":0},{"$f":"Reve!AO19*Config!AQ$9","v":0},{"$f":"Reve!AP19*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT152:$BC152,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE152:$BN152,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I151,I153:I154)","v":0},{"$f":"SUM(J151,J153:J154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT153:$BC153,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE153:$BN153,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"Reve!G21*Config!I$9","v":0},{"$f":"Reve!H21*Config!J$9","v":0},{"$f":"Reve!I21*Config!K$9","v":0},{"$f":"Reve!J21*Config!L$9","v":0},{"$f":"Reve!K21*Config!M$9","v":0},{"$f":"Reve!L21*Config!N$9","v":0},{"$f":"Reve!M21*Config!O$9","v":0},{"$f":"Reve!N21*Config!P$9","v":0},{"$f":"Reve!O21*Config!Q$9","v":0},{"$f":"Reve!P21*Config!R$9","v":0},{"$f":"Reve!Q21*Config!S$9","v":0},{"$f":"Reve!R21*Config!T$9","v":0},{"$f":"Reve!S21*Config!U$9","v":0},{"$f":"Reve!T21*Config!V$9","v":0},{"$f":"Reve!U21*Config!W$9","v":0},{"$f":"Reve!V21*Config!X$9","v":0},{"$f":"Reve!W21*Config!Y$9","v":0},{"$f":"Reve!X21*Config!Z$9","v":0},{"$f":"Reve!Y21*Config!AA$9","v":0},{"$f":"Reve!Z21*Config!AB$9","v":0},{"$f":"Reve!AA21*Config!AC$9","v":0},{"$f":"Reve!AB21*Config!AD$9","v":0},{"$f":"Reve!AC21*Config!AE$9","v":0},{"$f":"Reve!AD21*Config!AF$9","v":0},{"$f":"Reve!AE21*Config!AG$9","v":0},{"$f":"Reve!AF21*Config!AH$9","v":0},{"$f":"Reve!AG21*Config!AI$9","v":0},{"$f":"Reve!AH21*Config!AJ$9","v":0},{"$f":"Reve!AI21*Config!AK$9","v":0},{"$f":"Reve!AJ21*Config!AL$9","v":0},{"$f":"Reve!AK21*Config!AM$9","v":0},{"$f":"Reve!AL21*Config!AN$9","v":0},{"$f":"Reve!AM21*Config!AO$9","v":0},{"$f":"Reve!AN21*Config!AP$9","v":0},{"$f":"Reve!AO21*Config!AQ$9","v":0},{"$f":"Reve!AP21*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT154:$BC154,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE154:$BN154,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"Reve!G22*Config!I$9","v":0},{"$f":"Reve!H22*Config!J$9","v":0},{"$f":"Reve!I22*Config!K$9","v":0},{"$f":"Reve!J22*Config!L$9","v":0},{"$f":"Reve!K22*Config!M$9","v":0},{"$f":"Reve!L22*Config!N$9","v":0},{"$f":"Reve!M22*Config!O$9","v":0},{"$f":"Reve!N22*Config!P$9","v":0},{"$f":"Reve!O22*Config!Q$9","v":0},{"$f":"Reve!P22*Config!R$9","v":0},{"$f":"Reve!Q22*Config!S$9","v":0},{"$f":"Reve!R22*Config!T$9","v":0},{"$f":"Reve!S22*Config!U$9","v":0},{"$f":"Reve!T22*Config!V$9","v":0},{"$f":"Reve!U22*Config!W$9","v":0},{"$f":"Reve!V22*Config!X$9","v":0},{"$f":"Reve!W22*Config!Y$9","v":0},{"$f":"Reve!X22*Config!Z$9","v":0},{"$f":"Reve!Y22*Config!AA$9","v":0},{"$f":"Reve!Z22*Config!AB$9","v":0},{"$f":"Reve!AA22*Config!AC$9","v":0},{"$f":"Reve!AB22*Config!AD$9","v":0},{"$f":"Reve!AC22*Config!AE$9","v":0},{"$f":"Reve!AD22*Config!AF$9","v":0},{"$f":"Reve!AE22*Config!AG$9","v":0},{"$f":"Reve!AF22*Config!AH$9","v":0},{"$f":"Reve!AG22*Config!AI$9","v":0},{"$f":"Reve!AH22*Config!AJ$9","v":0},{"$f":"Reve!AI22*Config!AK$9","v":0},{"$f":"Reve!AJ22*Config!AL$9","v":0},{"$f":"Reve!AK22*Config!AM$9","v":0},{"$f":"Reve!AL22*Config!AN$9","v":0},{"$f":"Reve!AM22*Config!AO$9","v":0},{"$f":"Reve!AN22*Config!AP$9","v":0},{"$f":"Reve!AO22*Config!AQ$9","v":0},{"$f":"Reve!AP22*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT155:$BC155,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowite oszczędności - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I155:AR155)","v":0},null,null,{"$f":"I150*I151","v":0},{"$f":"J150*J151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total savings - without taxes and subsidies","Całkowite oszczędności - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT156:$BC156,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowite oszczędności - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I156:AR156)","v":0},null,null,{"$f":"I150*I152","v":0},{"$f":"J150*J152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total savings - with taxes and subsidies","Całkowite oszczędności - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT158:$BC158,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Opłata za eksploatację i utrzymanie (O&M)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation and maintenance fee (O&M)","Opłata za eksploatację i utrzymanie (O&M)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"Reve!D26","v":"[…]"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I160:AR160)","v":0},null,null,{"$f":"Reve!G26*Config!I$9","v":0},{"$f":"Reve!H26*Config!J$9","v":0},{"$f":"Reve!I26*Config!K$9","v":0},{"$f":"Reve!J26*Config!L$9","v":0},{"$f":"Reve!K26*Config!M$9","v":0},{"$f":"Reve!L26*Config!N$9","v":0},{"$f":"Reve!M26*Config!O$9","v":0},{"$f":"Reve!N26*Config!P$9","v":0},{"$f":"Reve!O26*Config!Q$9","v":0},{"$f":"Reve!P26*Config!R$9","v":0},{"$f":"Reve!Q26*Config!S$9","v":0},{"$f":"Reve!R26*Config!T$9","v":0},{"$f":"Reve!S26*Config!U$9","v":0},{"$f":"Reve!T26*Config!V$9","v":0},{"$f":"Reve!U26*Config!W$9","v":0},{"$f":"Reve!V26*Config!X$9","v":0},{"$f":"Reve!W26*Config!Y$9","v":0},{"$f":"Reve!X26*Config!Z$9","v":0},{"$f":"Reve!Y26*Config!AA$9","v":0},{"$f":"Reve!Z26*Config!AB$9","v":0},{"$f":"Reve!AA26*Config!AC$9","v":0},{"$f":"Reve!AB26*Config!AD$9","v":0},{"$f":"Reve!AC26*Config!AE$9","v":0},{"$f":"Reve!AD26*Config!AF$9","v":0},{"$f":"Reve!AE26*Config!AG$9","v":0},{"$f":"Reve!AF26*Config!AH$9","v":0},{"$f":"Reve!AG26*Config!AI$9","v":0},{"$f":"Reve!AH26*Config!AJ$9","v":0},{"$f":"Reve!AI26*Config!AK$9","v":0},{"$f":"Reve!AJ26*Config!AL$9","v":0},{"$f":"Reve!AK26*Config!AM$9","v":0},{"$f":"Reve!AL26*Config!AN$9","v":0},{"$f":"Reve!AM26*Config!AO$9","v":0},{"$f":"Reve!AN26*Config!AP$9","v":0},{"$f":"Reve!AO26*Config!AQ$9","v":0},{"$f":"Reve!AP26*Config!AR$9","v":0}]
[null,null,null,{"$f":"Reve!D27","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"Reve!G27*Config!I$9","v":0},{"$f":"Reve!H27*Config!J$9","v":0},{"$f":"Reve!I27*Config!K$9","v":0},{"$f":"Reve!J27*Config!L$9","v":0},{"$f":"Reve!K27*Config!M$9","v":0},{"$f":"Reve!L27*Config!N$9","v":0},{"$f":"Reve!M27*Config!O$9","v":0},{"$f":"Reve!N27*Config!P$9","v":0},{"$f":"Reve!O27*Config!Q$9","v":0},{"$f":"Reve!P27*Config!R$9","v":0},{"$f":"Reve!Q27*Config!S$9","v":0},{"$f":"Reve!R27*Config!T$9","v":0},{"$f":"Reve!S27*Config!U$9","v":0},{"$f":"Reve!T27*Config!V$9","v":0},{"$f":"Reve!U27*Config!W$9","v":0},{"$f":"Reve!V27*Config!X$9","v":0},{"$f":"Reve!W27*Config!Y$9","v":0},{"$f":"Reve!X27*Config!Z$9","v":0},{"$f":"Reve!Y27*Config!AA$9","v":0},{"$f":"Reve!Z27*Config!AB$9","v":0},{"$f":"Reve!AA27*Config!AC$9","v":0},{"$f":"Reve!AB27*Config!AD$9","v":0},{"$f":"Reve!AC27*Config!AE$9","v":0},{"$f":"Reve!AD27*Config!AF$9","v":0},{"$f":"Reve!AE27*Config!AG$9","v":0},{"$f":"Reve!AF27*Config!AH$9","v":0},{"$f":"Reve!AG27*Config!AI$9","v":0},{"$f":"Reve!AH27*Config!AJ$9","v":0},{"$f":"Reve!AI27*Config!AK$9","v":0},{"$f":"Reve!AJ27*Config!AL$9","v":0},{"$f":"Reve!AK27*Config!AM$9","v":0},{"$f":"Reve!AL27*Config!AN$9","v":0},{"$f":"Reve!AM27*Config!AO$9","v":0},{"$f":"Reve!AN27*Config!AP$9","v":0},{"$f":"Reve!AO27*Config!AQ$9","v":0},{"$f":"Reve!AP27*Config!AR$9","v":0}]
[null,null,null,{"$f":"Reve!D28","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"Reve!G28*Config!I$9","v":0},{"$f":"Reve!H28*Config!J$9","v":0},{"$f":"Reve!I28*Config!K$9","v":0},{"$f":"Reve!J28*Config!L$9","v":0},{"$f":"Reve!K28*Config!M$9","v":0},{"$f":"Reve!L28*Config!N$9","v":0},{"$f":"Reve!M28*Config!O$9","v":0},{"$f":"Reve!N28*Config!P$9","v":0},{"$f":"Reve!O28*Config!Q$9","v":0},{"$f":"Reve!P28*Config!R$9","v":0},{"$f":"Reve!Q28*Config!S$9","v":0},{"$f":"Reve!R28*Config!T$9","v":0},{"$f":"Reve!S28*Config!U$9","v":0},{"$f":"Reve!T28*Config!V$9","v":0},{"$f":"Reve!U28*Config!W$9","v":0},{"$f":"Reve!V28*Config!X$9","v":0},{"$f":"Reve!W28*Config!Y$9","v":0},{"$f":"Reve!X28*Config!Z$9","v":0},{"$f":"Reve!Y28*Config!AA$9","v":0},{"$f":"Reve!Z28*Config!AB$9","v":0},{"$f":"Reve!AA28*Config!AC$9","v":0},{"$f":"Reve!AB28*Config!AD$9","v":0},{"$f":"Reve!AC28*Config!AE$9","v":0},{"$f":"Reve!AD28*Config!AF$9","v":0},{"$f":"Reve!AE28*Config!AG$9","v":0},{"$f":"Reve!AF28*Config!AH$9","v":0},{"$f":"Reve!AG28*Config!AI$9","v":0},{"$f":"Reve!AH28*Config!AJ$9","v":0},{"$f":"Reve!AI28*Config!AK$9","v":0},{"$f":"Reve!AJ28*Config!AL$9","v":0},{"$f":"Reve!AK28*Config!AM$9","v":0},{"$f":"Reve!AL28*Config!AN$9","v":0},{"$f":"Reve!AM28*Config!AO$9","v":0},{"$f":"Reve!AN28*Config!AP$9","v":0},{"$f":"Reve!AO28*Config!AQ$9","v":0},{"$f":"Reve!AP28*Config!AR$9","v":0}]
[null,null,null,{"$f":"Reve!D29","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"Reve!G29*Config!I$9","v":0},{"$f":"Reve!H29*Config!J$9","v":0},{"$f":"Reve!I29*Config!K$9","v":0},{"$f":"Reve!J29*Config!L$9","v":0},{"$f":"Reve!K29*Config!M$9","v":0},{"$f":"Reve!L29*Config!N$9","v":0},{"$f":"Reve!M29*Config!O$9","v":0},{"$f":"Reve!N29*Config!P$9","v":0},{"$f":"Reve!O29*Config!Q$9","v":0},{"$f":"Reve!P29*Config!R$9","v":0},{"$f":"Reve!Q29*Config!S$9","v":0},{"$f":"Reve!R29*Config!T$9","v":0},{"$f":"Reve!S29*Config!U$9","v":0},{"$f":"Reve!T29*Config!V$9","v":0},{"$f":"Reve!U29*Config!W$9","v":0},{"$f":"Reve!V29*Config!X$9","v":0},{"$f":"Reve!W29*Config!Y$9","v":0},{"$f":"Reve!X29*Config!Z$9","v":0},{"$f":"Reve!Y29*Config!AA$9","v":0},{"$f":"Reve!Z29*Config!AB$9","v":0},{"$f":"Reve!AA29*Config!AC$9","v":0},{"$f":"Reve!AB29*Config!AD$9","v":0},{"$f":"Reve!AC29*Config!AE$9","v":0},{"$f":"Reve!AD29*Config!AF$9","v":0},{"$f":"Reve!AE29*Config!AG$9","v":0},{"$f":"Reve!AF29*Config!AH$9","v":0},{"$f":"Reve!AG29*Config!AI$9","v":0},{"$f":"Reve!AH29*Config!AJ$9","v":0},{"$f":"Reve!AI29*Config!AK$9","v":0},{"$f":"Reve!AJ29*Config!AL$9","v":0},{"$f":"Reve!AK29*Config!AM$9","v":0},{"$f":"Reve!AL29*Config!AN$9","v":0},{"$f":"Reve!AM29*Config!AO$9","v":0},{"$f":"Reve!AN29*Config!AP$9","v":0},{"$f":"Reve!AO29*Config!AQ$9","v":0},{"$f":"Reve!AP29*Config!AR$9","v":0}]
[null,null,null,{"$f":"Reve!D30","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"Reve!G30*Config!I$9","v":0},{"$f":"Reve!H30*Config!J$9","v":0},{"$f":"Reve!I30*Config!K$9","v":0},{"$f":"Reve!J30*Config!L$9","v":0},{"$f":"Reve!K30*Config!M$9","v":0},{"$f":"Reve!L30*Config!N$9","v":0},{"$f":"Reve!M30*Config!O$9","v":0},{"$f":"Reve!N30*Config!P$9","v":0},{"$f":"Reve!O30*Config!Q$9","v":0},{"$f":"Reve!P30*Config!R$9","v":0},{"$f":"Reve!Q30*Config!S$9","v":0},{"$f":"Reve!R30*Config!T$9","v":0},{"$f":"Reve!S30*Config!U$9","v":0},{"$f":"Reve!T30*Config!V$9","v":0},{"$f":"Reve!U30*Config!W$9","v":0},{"$f":"Reve!V30*Config!X$9","v":0},{"$f":"Reve!W30*Config!Y$9","v":0},{"$f":"Reve!X30*Config!Z$9","v":0},{"$f":"Reve!Y30*Config!AA$9","v":0},{"$f":"Reve!Z30*Config!AB$9","v":0},{"$f":"Reve!AA30*Config!AC$9","v":0},{"$f":"Reve!AB30*Config!AD$9","v":0},{"$f":"Reve!AC30*Config!AE$9","v":0},{"$f":"Reve!AD30*Config!AF$9","v":0},{"$f":"Reve!AE30*Config!AG$9","v":0},{"$f":"Reve!AF30*Config!AH$9","v":0},{"$f":"Reve!AG30*Config!AI$9","v":0},{"$f":"Reve!AH30*Config!AJ$9","v":0},{"$f":"Reve!AI30*Config!AK$9","v":0},{"$f":"Reve!AJ30*Config!AL$9","v":0},{"$f":"Reve!AK30*Config!AM$9","v":0},{"$f":"Reve!AL30*Config!AN$9","v":0},{"$f":"Reve!AM30*Config!AO$9","v":0},{"$f":"Reve!AN30*Config!AP$9","v":0},{"$f":"Reve!AO30*Config!AQ$9","v":0},{"$f":"Reve!AP30*Config!AR$9","v":0}]
[null,null,null,{"$f":"INDEX($AT165:$BC165,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I160:I164)","v":0},{"$f":"SUM(J160:J164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT166:$BC166,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I166:AR166)","v":0},null,null,{"$f":"Reve!G32*Config!I$9","v":0},{"$f":"Reve!H32*Config!J$9","v":0},{"$f":"Reve!I32*Config!K$9","v":0},{"$f":"Reve!J32*Config!L$9","v":0},{"$f":"Reve!K32*Config!M$9","v":0},{"$f":"Reve!L32*Config!N$9","v":0},{"$f":"Reve!M32*Config!O$9","v":0},{"$f":"Reve!N32*Config!P$9","v":0},{"$f":"Reve!O32*Config!Q$9","v":0},{"$f":"Reve!P32*Config!R$9","v":0},{"$f":"Reve!Q32*Config!S$9","v":0},{"$f":"Reve!R32*Config!T$9","v":0},{"$f":"Reve!S32*Config!U$9","v":0},{"$f":"Reve!T32*Config!V$9","v":0},{"$f":"Reve!U32*Config!W$9","v":0},{"$f":"Reve!V32*Config!X$9","v":0},{"$f":"Reve!W32*Config!Y$9","v":0},{"$f":"Reve!X32*Config!Z$9","v":0},{"$f":"Reve!Y32*Config!AA$9","v":0},{"$f":"Reve!Z32*Config!AB$9","v":0},{"$f":"Reve!AA32*Config!AC$9","v":0},{"$f":"Reve!AB32*Config!AD$9","v":0},{"$f":"Reve!AC32*Config!AE$9","v":0},{"$f":"Reve!AD32*Config!AF$9","v":0},{"$f":"Reve!AE32*Config!AG$9","v":0},{"$f":"Reve!AF32*Config!AH$9","v":0},{"$f":"Reve!AG32*Config!AI$9","v":0},{"$f":"Reve!AH32*Config!AJ$9","v":0},{"$f":"Reve!AI32*Config!AK$9","v":0},{"$f":"Reve!AJ32*Config!AL$9","v":0},{"$f":"Reve!AK32*Config!AM$9","v":0},{"$f":"Reve!AL32*Config!AN$9","v":0},{"$f":"Reve!AM32*Config!AO$9","v":0},{"$f":"Reve!AN32*Config!AP$9","v":0},{"$f":"Reve!AO32*Config!AQ$9","v":0},{"$f":"Reve!AP32*Config!AR$9","v":0},null,"VAT","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT167:$BC167,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I167:AR167)","v":0},null,null,{"$f":"SUM(I165:I166)","v":0},{"$f":"SUM(J165:J166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT169:$BC169,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"Reve!D37","v":"[…]"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I171:AR171)","v":0},null,null,{"$f":"Reve!G37*Config!I$9","v":0},{"$f":"Reve!H37*Config!J$9","v":0},{"$f":"Reve!I37*Config!K$9","v":0},{"$f":"Reve!J37*Config!L$9","v":0},{"$f":"Reve!K37*Config!M$9","v":0},{"$f":"Reve!L37*Config!N$9","v":0},{"$f":"Reve!M37*Config!O$9","v":0},{"$f":"Reve!N37*Config!P$9","v":0},{"$f":"Reve!O37*Config!Q$9","v":0},{"$f":"Reve!P37*Config!R$9","v":0},{"$f":"Reve!Q37*Config!S$9","v":0},{"$f":"Reve!R37*Config!T$9","v":0},{"$f":"Reve!S37*Config!U$9","v":0},{"$f":"Reve!T37*Config!V$9","v":0},{"$f":"Reve!U37*Config!W$9","v":0},{"$f":"Reve!V37*Config!X$9","v":0},{"$f":"Reve!W37*Config!Y$9","v":0},{"$f":"Reve!X37*Config!Z$9","v":0},{"$f":"Reve!Y37*Config!AA$9","v":0},{"$f":"Reve!Z37*Config!AB$9","v":0},{"$f":"Reve!AA37*Config!AC$9","v":0},{"$f":"Reve!AB37*Config!AD$9","v":0},{"$f":"Reve!AC37*Config!AE$9","v":0},{"$f":"Reve!AD37*Config!AF$9","v":0},{"$f":"Reve!AE37*Config!AG$9","v":0},{"$f":"Reve!AF37*Config!AH$9","v":0},{"$f":"Reve!AG37*Config!AI$9","v":0},{"$f":"Reve!AH37*Config!AJ$9","v":0},{"$f":"Reve!AI37*Config!AK$9","v":0},{"$f":"Reve!AJ37*Config!AL$9","v":0},{"$f":"Reve!AK37*Config!AM$9","v":0},{"$f":"Reve!AL37*Config!AN$9","v":0},{"$f":"Reve!AM37*Config!AO$9","v":0},{"$f":"Reve!AN37*Config!AP$9","v":0},{"$f":"Reve!AO37*Config!AQ$9","v":0},{"$f":"Reve!AP37*Config!AR$9","v":0}]
[null,null,null,{"$f":"Reve!D38","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"Reve!G38*Config!I$9","v":0},{"$f":"Reve!H38*Config!J$9","v":0},{"$f":"Reve!I38*Config!K$9","v":0},{"$f":"Reve!J38*Config!L$9","v":0},{"$f":"Reve!K38*Config!M$9","v":0},{"$f":"Reve!L38*Config!N$9","v":0},{"$f":"Reve!M38*Config!O$9","v":0},{"$f":"Reve!N38*Config!P$9","v":0},{"$f":"Reve!O38*Config!Q$9","v":0},{"$f":"Reve!P38*Config!R$9","v":0},{"$f":"Reve!Q38*Config!S$9","v":0},{"$f":"Reve!R38*Config!T$9","v":0},{"$f":"Reve!S38*Config!U$9","v":0},{"$f":"Reve!T38*Config!V$9","v":0},{"$f":"Reve!U38*Config!W$9","v":0},{"$f":"Reve!V38*Config!X$9","v":0},{"$f":"Reve!W38*Config!Y$9","v":0},{"$f":"Reve!X38*Config!Z$9","v":0},{"$f":"Reve!Y38*Config!AA$9","v":0},{"$f":"Reve!Z38*Config!AB$9","v":0},{"$f":"Reve!AA38*Config!AC$9","v":0},{"$f":"Reve!AB38*Config!AD$9","v":0},{"$f":"Reve!AC38*Config!AE$9","v":0},{"$f":"Reve!AD38*Config!AF$9","v":0},{"$f":"Reve!AE38*Config!AG$9","v":0},{"$f":"Reve!AF38*Config!AH$9","v":0},{"$f":"Reve!AG38*Config!AI$9","v":0},{"$f":"Reve!AH38*Config!AJ$9","v":0},{"$f":"Reve!AI38*Config!AK$9","v":0},{"$f":"Reve!AJ38*Config!AL$9","v":0},{"$f":"Reve!AK38*Config!AM$9","v":0},{"$f":"Reve!AL38*Config!AN$9","v":0},{"$f":"Reve!AM38*Config!AO$9","v":0},{"$f":"Reve!AN38*Config!AP$9","v":0},{"$f":"Reve!AO38*Config!AQ$9","v":0},{"$f":"Reve!AP38*Config!AR$9","v":0}]
[null,null,null,{"$f":"Reve!D39","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"Reve!G39*Config!I$9","v":0},{"$f":"Reve!H39*Config!J$9","v":0},{"$f":"Reve!I39*Config!K$9","v":0},{"$f":"Reve!J39*Config!L$9","v":0},{"$f":"Reve!K39*Config!M$9","v":0},{"$f":"Reve!L39*Config!N$9","v":0},{"$f":"Reve!M39*Config!O$9","v":0},{"$f":"Reve!N39*Config!P$9","v":0},{"$f":"Reve!O39*Config!Q$9","v":0},{"$f":"Reve!P39*Config!R$9","v":0},{"$f":"Reve!Q39*Config!S$9","v":0},{"$f":"Reve!R39*Config!T$9","v":0},{"$f":"Reve!S39*Config!U$9","v":0},{"$f":"Reve!T39*Config!V$9","v":0},{"$f":"Reve!U39*Config!W$9","v":0},{"$f":"Reve!V39*Config!X$9","v":0},{"$f":"Reve!W39*Config!Y$9","v":0},{"$f":"Reve!X39*Config!Z$9","v":0},{"$f":"Reve!Y39*Config!AA$9","v":0},{"$f":"Reve!Z39*Config!AB$9","v":0},{"$f":"Reve!AA39*Config!AC$9","v":0},{"$f":"Reve!AB39*Config!AD$9","v":0},{"$f":"Reve!AC39*Config!AE$9","v":0},{"$f":"Reve!AD39*Config!AF$9","v":0},{"$f":"Reve!AE39*Config!AG$9","v":0},{"$f":"Reve!AF39*Config!AH$9","v":0},{"$f":"Reve!AG39*Config!AI$9","v":0},{"$f":"Reve!AH39*Config!AJ$9","v":0},{"$f":"Reve!AI39*Config!AK$9","v":0},{"$f":"Reve!AJ39*Config!AL$9","v":0},{"$f":"Reve!AK39*Config!AM$9","v":0},{"$f":"Reve!AL39*Config!AN$9","v":0},{"$f":"Reve!AM39*Config!AO$9","v":0},{"$f":"Reve!AN39*Config!AP$9","v":0},{"$f":"Reve!AO39*Config!AQ$9","v":0},{"$f":"Reve!AP39*Config!AR$9","v":0}]
[null,null,null,{"$f":"Reve!D40","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"Reve!G40*Config!I$9","v":0},{"$f":"Reve!H40*Config!J$9","v":0},{"$f":"Reve!I40*Config!K$9","v":0},{"$f":"Reve!J40*Config!L$9","v":0},{"$f":"Reve!K40*Config!M$9","v":0},{"$f":"Reve!L40*Config!N$9","v":0},{"$f":"Reve!M40*Config!O$9","v":0},{"$f":"Reve!N40*Config!P$9","v":0},{"$f":"Reve!O40*Config!Q$9","v":0},{"$f":"Reve!P40*Config!R$9","v":0},{"$f":"Reve!Q40*Config!S$9","v":0},{"$f":"Reve!R40*Config!T$9","v":0},{"$f":"Reve!S40*Config!U$9","v":0},{"$f":"Reve!T40*Config!V$9","v":0},{"$f":"Reve!U40*Config!W$9","v":0},{"$f":"Reve!V40*Config!X$9","v":0},{"$f":"Reve!W40*Config!Y$9","v":0},{"$f":"Reve!X40*Config!Z$9","v":0},{"$f":"Reve!Y40*Config!AA$9","v":0},{"$f":"Reve!Z40*Config!AB$9","v":0},{"$f":"Reve!AA40*Config!AC$9","v":0},{"$f":"Reve!AB40*Config!AD$9","v":0},{"$f":"Reve!AC40*Config!AE$9","v":0},{"$f":"Reve!AD40*Config!AF$9","v":0},{"$f":"Reve!AE40*Config!AG$9","v":0},{"$f":"Reve!AF40*Config!AH$9","v":0},{"$f":"Reve!AG40*Config!AI$9","v":0},{"$f":"Reve!AH40*Config!AJ$9","v":0},{"$f":"Reve!AI40*Config!AK$9","v":0},{"$f":"Reve!AJ40*Config!AL$9","v":0},{"$f":"Reve!AK40*Config!AM$9","v":0},{"$f":"Reve!AL40*Config!AN$9","v":0},{"$f":"Reve!AM40*Config!AO$9","v":0},{"$f":"Reve!AN40*Config!AP$9","v":0},{"$f":"Reve!AO40*Config!AQ$9","v":0},{"$f":"Reve!AP40*Config!AR$9","v":0}]
[null,null,null,{"$f":"Reve!D41","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"Reve!G41*Config!I$9","v":0},{"$f":"Reve!H41*Config!J$9","v":0},{"$f":"Reve!I41*Config!K$9","v":0},{"$f":"Reve!J41*Config!L$9","v":0},{"$f":"Reve!K41*Config!M$9","v":0},{"$f":"Reve!L41*Config!N$9","v":0},{"$f":"Reve!M41*Config!O$9","v":0},{"$f":"Reve!N41*Config!P$9","v":0},{"$f":"Reve!O41*Config!Q$9","v":0},{"$f":"Reve!P41*Config!R$9","v":0},{"$f":"Reve!Q41*Config!S$9","v":0},{"$f":"Reve!R41*Config!T$9","v":0},{"$f":"Reve!S41*Config!U$9","v":0},{"$f":"Reve!T41*Config!V$9","v":0},{"$f":"Reve!U41*Config!W$9","v":0},{"$f":"Reve!V41*Config!X$9","v":0},{"$f":"Reve!W41*Config!Y$9","v":0},{"$f":"Reve!X41*Config!Z$9","v":0},{"$f":"Reve!Y41*Config!AA$9","v":0},{"$f":"Reve!Z41*Config!AB$9","v":0},{"$f":"Reve!AA41*Config!AC$9","v":0},{"$f":"Reve!AB41*Config!AD$9","v":0},{"$f":"Reve!AC41*Config!AE$9","v":0},{"$f":"Reve!AD41*Config!AF$9","v":0},{"$f":"Reve!AE41*Config!AG$9","v":0},{"$f":"Reve!AF41*Config!AH$9","v":0},{"$f":"Reve!AG41*Config!AI$9","v":0},{"$f":"Reve!AH41*Config!AJ$9","v":0},{"$f":"Reve!AI41*Config!AK$9","v":0},{"$f":"Reve!AJ41*Config!AL$9","v":0},{"$f":"Reve!AK41*Config!AM$9","v":0},{"$f":"Reve!AL41*Config!AN$9","v":0},{"$f":"Reve!AM41*Config!AO$9","v":0},{"$f":"Reve!AN41*Config!AP$9","v":0},{"$f":"Reve!AO41*Config!AQ$9","v":0},{"$f":"Reve!AP41*Config!AR$9","v":0}]
[null,null,null,{"$f":"INDEX($AT176:$BC176,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I171:I175)","v":0},{"$f":"SUM(J171:J175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT177:$BC177,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I177:AR177)","v":0},null,null,{"$f":"Reve!G43*Config!I$9","v":0},{"$f":"Reve!H43*Config!J$9","v":0},{"$f":"Reve!I43*Config!K$9","v":0},{"$f":"Reve!J43*Config!L$9","v":0},{"$f":"Reve!K43*Config!M$9","v":0},{"$f":"Reve!L43*Config!N$9","v":0},{"$f":"Reve!M43*Config!O$9","v":0},{"$f":"Reve!N43*Config!P$9","v":0},{"$f":"Reve!O43*Config!Q$9","v":0},{"$f":"Reve!P43*Config!R$9","v":0},{"$f":"Reve!Q43*Config!S$9","v":0},{"$f":"Reve!R43*Config!T$9","v":0},{"$f":"Reve!S43*Config!U$9","v":0},{"$f":"Reve!T43*Config!V$9","v":0},{"$f":"Reve!U43*Config!W$9","v":0},{"$f":"Reve!V43*Config!X$9","v":0},{"$f":"Reve!W43*Config!Y$9","v":0},{"$f":"Reve!X43*Config!Z$9","v":0},{"$f":"Reve!Y43*Config!AA$9","v":0},{"$f":"Reve!Z43*Config!AB$9","v":0},{"$f":"Reve!AA43*Config!AC$9","v":0},{"$f":"Reve!AB43*Config!AD$9","v":0},{"$f":"Reve!AC43*Config!AE$9","v":0},{"$f":"Reve!AD43*Config!AF$9","v":0},{"$f":"Reve!AE43*Config!AG$9","v":0},{"$f":"Reve!AF43*Config!AH$9","v":0},{"$f":"Reve!AG43*Config!AI$9","v":0},{"$f":"Reve!AH43*Config!AJ$9","v":0},{"$f":"Reve!AI43*Config!AK$9","v":0},{"$f":"Reve!AJ43*Config!AL$9","v":0},{"$f":"Reve!AK43*Config!AM$9","v":0},{"$f":"Reve!AL43*Config!AN$9","v":0},{"$f":"Reve!AM43*Config!AO$9","v":0},{"$f":"Reve!AN43*Config!AP$9","v":0},{"$f":"Reve!AO43*Config!AQ$9","v":0},{"$f":"Reve!AP43*Config!AR$9","v":0},null,"VAT","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT178:$BC178,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I178:AR178)","v":0},null,null,{"$f":"SUM(I176:I177)","v":0},{"$f":"SUM(J176:J177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT180:$BC180,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podsumowanie"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary","Podsumowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT182:$BC182,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Energia sprzedana do sieci / konsumenta"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I182:AR182)","v":0},null,null,{"$f":"I145","v":0},{"$f":"J145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy sold to grid / consumer","Energia sprzedana do sieci / konsumenta","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT183:$BC183,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Energia wyprodukowana na własne potrzeby"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I155","v":0},{"$f":"J155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy produced for own needs","Energia wyprodukowana na własne potrzeby","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT184:$BC184,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Opłata za eksploatację i utrzymanie (O&M)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I165","v":0},{"$f":"J165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Operation and maintenance fee (O&M)","Opłata za eksploatację i utrzymanie (O&M)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT185:$BC185,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I176","v":0},{"$f":"J176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT186:$BC186,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I182:I185)","v":0},{"$f":"SUM(J182:J185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT188:$BC188,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Energia sprzedana do sieci / konsumenta"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I188:AR188)","v":0},null,null,{"$f":"I146","v":0},{"$f":"J146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy sold to grid / consumer","Energia sprzedana do sieci / konsumenta","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT189:$BC189,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Energia wyprodukowana na własne potrzeby"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I156","v":0},{"$f":"J156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy produced for own needs","Energia wyprodukowana na własne potrzeby","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT190:$BC190,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Opłata za eksploatację i utrzymanie (O&M)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I167","v":0},{"$f":"J167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Operation and maintenance fee (O&M)","Opłata za eksploatację i utrzymanie (O&M)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT191:$BC191,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I178","v":0},{"$f":"J178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT192:$BC192,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I188:I191)","v":0},{"$f":"SUM(J188:J191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT194:$BC194,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - bieżące koszty przed renowacją energetyczną"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating costs - current costs before energy renovation","Koszty operacyjne - bieżące koszty przed renowacją energetyczną","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT196:$BC196,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zużycie energii – według nośnika energii"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy consumption - by energy carrier","Zużycie energii – według nośnika energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT198:$BC198,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Energia elektryczna"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","Energia elektryczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT199:$BC199,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE199:$BN199,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I199:AR199)","v":0},null,null,{"$f":"OPEX!G11*Config!I$9","v":0},{"$f":"OPEX!H11*Config!J$9","v":0},{"$f":"OPEX!I11*Config!K$9","v":0},{"$f":"OPEX!J11*Config!L$9","v":0},{"$f":"OPEX!K11*Config!M$9","v":0},{"$f":"OPEX!L11*Config!N$9","v":0},{"$f":"OPEX!M11*Config!O$9","v":0},{"$f":"OPEX!N11*Config!P$9","v":0},{"$f":"OPEX!O11*Config!Q$9","v":0},{"$f":"OPEX!P11*Config!R$9","v":0},{"$f":"OPEX!Q11*Config!S$9","v":0},{"$f":"OPEX!R11*Config!T$9","v":0},{"$f":"OPEX!S11*Config!U$9","v":0},{"$f":"OPEX!T11*Config!V$9","v":0},{"$f":"OPEX!U11*Config!W$9","v":0},{"$f":"OPEX!V11*Config!X$9","v":0},{"$f":"OPEX!W11*Config!Y$9","v":0},{"$f":"OPEX!X11*Config!Z$9","v":0},{"$f":"OPEX!Y11*Config!AA$9","v":0},{"$f":"OPEX!Z11*Config!AB$9","v":0},{"$f":"OPEX!AA11*Config!AC$9","v":0},{"$f":"OPEX!AB11*Config!AD$9","v":0},{"$f":"OPEX!AC11*Config!AE$9","v":0},{"$f":"OPEX!AD11*Config!AF$9","v":0},{"$f":"OPEX!AE11*Config!AG$9","v":0},{"$f":"OPEX!AF11*Config!AH$9","v":0},{"$f":"OPEX!AG11*Config!AI$9","v":0},{"$f":"OPEX!AH11*Config!AJ$9","v":0},{"$f":"OPEX!AI11*Config!AK$9","v":0},{"$f":"OPEX!AJ11*Config!AL$9","v":0},{"$f":"OPEX!AK11*Config!AM$9","v":0},{"$f":"OPEX!AL11*Config!AN$9","v":0},{"$f":"OPEX!AM11*Config!AO$9","v":0},{"$f":"OPEX!AN11*Config!AP$9","v":0},{"$f":"OPEX!AO11*Config!AQ$9","v":0},{"$f":"OPEX!AP11*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT200:$BC200,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE200:$BN200,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G12*Config!I$9","v":0},{"$f":"OPEX!H12*Config!J$9","v":0},{"$f":"OPEX!I12*Config!K$9","v":0},{"$f":"OPEX!J12*Config!L$9","v":0},{"$f":"OPEX!K12*Config!M$9","v":0},{"$f":"OPEX!L12*Config!N$9","v":0},{"$f":"OPEX!M12*Config!O$9","v":0},{"$f":"OPEX!N12*Config!P$9","v":0},{"$f":"OPEX!O12*Config!Q$9","v":0},{"$f":"OPEX!P12*Config!R$9","v":0},{"$f":"OPEX!Q12*Config!S$9","v":0},{"$f":"OPEX!R12*Config!T$9","v":0},{"$f":"OPEX!S12*Config!U$9","v":0},{"$f":"OPEX!T12*Config!V$9","v":0},{"$f":"OPEX!U12*Config!W$9","v":0},{"$f":"OPEX!V12*Config!X$9","v":0},{"$f":"OPEX!W12*Config!Y$9","v":0},{"$f":"OPEX!X12*Config!Z$9","v":0},{"$f":"OPEX!Y12*Config!AA$9","v":0},{"$f":"OPEX!Z12*Config!AB$9","v":0},{"$f":"OPEX!AA12*Config!AC$9","v":0},{"$f":"OPEX!AB12*Config!AD$9","v":0},{"$f":"OPEX!AC12*Config!AE$9","v":0},{"$f":"OPEX!AD12*Config!AF$9","v":0},{"$f":"OPEX!AE12*Config!AG$9","v":0},{"$f":"OPEX!AF12*Config!AH$9","v":0},{"$f":"OPEX!AG12*Config!AI$9","v":0},{"$f":"OPEX!AH12*Config!AJ$9","v":0},{"$f":"OPEX!AI12*Config!AK$9","v":0},{"$f":"OPEX!AJ12*Config!AL$9","v":0},{"$f":"OPEX!AK12*Config!AM$9","v":0},{"$f":"OPEX!AL12*Config!AN$9","v":0},{"$f":"OPEX!AM12*Config!AO$9","v":0},{"$f":"OPEX!AN12*Config!AP$9","v":0},{"$f":"OPEX!AO12*Config!AQ$9","v":0},{"$f":"OPEX!AP12*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT201:$BC201,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE201:$BN201,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I200,I202:I203)","v":0},{"$f":"SUM(J200,J202:J203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT202:$BC202,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE202:$BN202,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G14*Config!I$9","v":0},{"$f":"OPEX!H14*Config!J$9","v":0},{"$f":"OPEX!I14*Config!K$9","v":0},{"$f":"OPEX!J14*Config!L$9","v":0},{"$f":"OPEX!K14*Config!M$9","v":0},{"$f":"OPEX!L14*Config!N$9","v":0},{"$f":"OPEX!M14*Config!O$9","v":0},{"$f":"OPEX!N14*Config!P$9","v":0},{"$f":"OPEX!O14*Config!Q$9","v":0},{"$f":"OPEX!P14*Config!R$9","v":0},{"$f":"OPEX!Q14*Config!S$9","v":0},{"$f":"OPEX!R14*Config!T$9","v":0},{"$f":"OPEX!S14*Config!U$9","v":0},{"$f":"OPEX!T14*Config!V$9","v":0},{"$f":"OPEX!U14*Config!W$9","v":0},{"$f":"OPEX!V14*Config!X$9","v":0},{"$f":"OPEX!W14*Config!Y$9","v":0},{"$f":"OPEX!X14*Config!Z$9","v":0},{"$f":"OPEX!Y14*Config!AA$9","v":0},{"$f":"OPEX!Z14*Config!AB$9","v":0},{"$f":"OPEX!AA14*Config!AC$9","v":0},{"$f":"OPEX!AB14*Config!AD$9","v":0},{"$f":"OPEX!AC14*Config!AE$9","v":0},{"$f":"OPEX!AD14*Config!AF$9","v":0},{"$f":"OPEX!AE14*Config!AG$9","v":0},{"$f":"OPEX!AF14*Config!AH$9","v":0},{"$f":"OPEX!AG14*Config!AI$9","v":0},{"$f":"OPEX!AH14*Config!AJ$9","v":0},{"$f":"OPEX!AI14*Config!AK$9","v":0},{"$f":"OPEX!AJ14*Config!AL$9","v":0},{"$f":"OPEX!AK14*Config!AM$9","v":0},{"$f":"OPEX!AL14*Config!AN$9","v":0},{"$f":"OPEX!AM14*Config!AO$9","v":0},{"$f":"OPEX!AN14*Config!AP$9","v":0},{"$f":"OPEX!AO14*Config!AQ$9","v":0},{"$f":"OPEX!AP14*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT203:$BC203,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE203:$BN203,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G15*Config!I$9","v":0},{"$f":"OPEX!H15*Config!J$9","v":0},{"$f":"OPEX!I15*Config!K$9","v":0},{"$f":"OPEX!J15*Config!L$9","v":0},{"$f":"OPEX!K15*Config!M$9","v":0},{"$f":"OPEX!L15*Config!N$9","v":0},{"$f":"OPEX!M15*Config!O$9","v":0},{"$f":"OPEX!N15*Config!P$9","v":0},{"$f":"OPEX!O15*Config!Q$9","v":0},{"$f":"OPEX!P15*Config!R$9","v":0},{"$f":"OPEX!Q15*Config!S$9","v":0},{"$f":"OPEX!R15*Config!T$9","v":0},{"$f":"OPEX!S15*Config!U$9","v":0},{"$f":"OPEX!T15*Config!V$9","v":0},{"$f":"OPEX!U15*Config!W$9","v":0},{"$f":"OPEX!V15*Config!X$9","v":0},{"$f":"OPEX!W15*Config!Y$9","v":0},{"$f":"OPEX!X15*Config!Z$9","v":0},{"$f":"OPEX!Y15*Config!AA$9","v":0},{"$f":"OPEX!Z15*Config!AB$9","v":0},{"$f":"OPEX!AA15*Config!AC$9","v":0},{"$f":"OPEX!AB15*Config!AD$9","v":0},{"$f":"OPEX!AC15*Config!AE$9","v":0},{"$f":"OPEX!AD15*Config!AF$9","v":0},{"$f":"OPEX!AE15*Config!AG$9","v":0},{"$f":"OPEX!AF15*Config!AH$9","v":0},{"$f":"OPEX!AG15*Config!AI$9","v":0},{"$f":"OPEX!AH15*Config!AJ$9","v":0},{"$f":"OPEX!AI15*Config!AK$9","v":0},{"$f":"OPEX!AJ15*Config!AL$9","v":0},{"$f":"OPEX!AK15*Config!AM$9","v":0},{"$f":"OPEX!AL15*Config!AN$9","v":0},{"$f":"OPEX!AM15*Config!AO$9","v":0},{"$f":"OPEX!AN15*Config!AP$9","v":0},{"$f":"OPEX!AO15*Config!AQ$9","v":0},{"$f":"OPEX!AP15*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT204:$BC204,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I204:AR204)","v":0},null,null,{"$f":"I199*I200","v":0},{"$f":"J199*J200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT205:$BC205,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I205:AR205)","v":0},null,null,{"$f":"I199*I201","v":0},{"$f":"J199*J201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT207:$BC207,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Gaz"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas","Gaz","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT208:$BC208,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE208:$BN208,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I208:AR208)","v":0},null,null,{"$f":"OPEX!G17*Config!I$9","v":0},{"$f":"OPEX!H17*Config!J$9","v":0},{"$f":"OPEX!I17*Config!K$9","v":0},{"$f":"OPEX!J17*Config!L$9","v":0},{"$f":"OPEX!K17*Config!M$9","v":0},{"$f":"OPEX!L17*Config!N$9","v":0},{"$f":"OPEX!M17*Config!O$9","v":0},{"$f":"OPEX!N17*Config!P$9","v":0},{"$f":"OPEX!O17*Config!Q$9","v":0},{"$f":"OPEX!P17*Config!R$9","v":0},{"$f":"OPEX!Q17*Config!S$9","v":0},{"$f":"OPEX!R17*Config!T$9","v":0},{"$f":"OPEX!S17*Config!U$9","v":0},{"$f":"OPEX!T17*Config!V$9","v":0},{"$f":"OPEX!U17*Config!W$9","v":0},{"$f":"OPEX!V17*Config!X$9","v":0},{"$f":"OPEX!W17*Config!Y$9","v":0},{"$f":"OPEX!X17*Config!Z$9","v":0},{"$f":"OPEX!Y17*Config!AA$9","v":0},{"$f":"OPEX!Z17*Config!AB$9","v":0},{"$f":"OPEX!AA17*Config!AC$9","v":0},{"$f":"OPEX!AB17*Config!AD$9","v":0},{"$f":"OPEX!AC17*Config!AE$9","v":0},{"$f":"OPEX!AD17*Config!AF$9","v":0},{"$f":"OPEX!AE17*Config!AG$9","v":0},{"$f":"OPEX!AF17*Config!AH$9","v":0},{"$f":"OPEX!AG17*Config!AI$9","v":0},{"$f":"OPEX!AH17*Config!AJ$9","v":0},{"$f":"OPEX!AI17*Config!AK$9","v":0},{"$f":"OPEX!AJ17*Config!AL$9","v":0},{"$f":"OPEX!AK17*Config!AM$9","v":0},{"$f":"OPEX!AL17*Config!AN$9","v":0},{"$f":"OPEX!AM17*Config!AO$9","v":0},{"$f":"OPEX!AN17*Config!AP$9","v":0},{"$f":"OPEX!AO17*Config!AQ$9","v":0},{"$f":"OPEX!AP17*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT209:$BC209,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE209:$BN209,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G18*Config!I$9","v":0},{"$f":"OPEX!H18*Config!J$9","v":0},{"$f":"OPEX!I18*Config!K$9","v":0},{"$f":"OPEX!J18*Config!L$9","v":0},{"$f":"OPEX!K18*Config!M$9","v":0},{"$f":"OPEX!L18*Config!N$9","v":0},{"$f":"OPEX!M18*Config!O$9","v":0},{"$f":"OPEX!N18*Config!P$9","v":0},{"$f":"OPEX!O18*Config!Q$9","v":0},{"$f":"OPEX!P18*Config!R$9","v":0},{"$f":"OPEX!Q18*Config!S$9","v":0},{"$f":"OPEX!R18*Config!T$9","v":0},{"$f":"OPEX!S18*Config!U$9","v":0},{"$f":"OPEX!T18*Config!V$9","v":0},{"$f":"OPEX!U18*Config!W$9","v":0},{"$f":"OPEX!V18*Config!X$9","v":0},{"$f":"OPEX!W18*Config!Y$9","v":0},{"$f":"OPEX!X18*Config!Z$9","v":0},{"$f":"OPEX!Y18*Config!AA$9","v":0},{"$f":"OPEX!Z18*Config!AB$9","v":0},{"$f":"OPEX!AA18*Config!AC$9","v":0},{"$f":"OPEX!AB18*Config!AD$9","v":0},{"$f":"OPEX!AC18*Config!AE$9","v":0},{"$f":"OPEX!AD18*Config!AF$9","v":0},{"$f":"OPEX!AE18*Config!AG$9","v":0},{"$f":"OPEX!AF18*Config!AH$9","v":0},{"$f":"OPEX!AG18*Config!AI$9","v":0},{"$f":"OPEX!AH18*Config!AJ$9","v":0},{"$f":"OPEX!AI18*Config!AK$9","v":0},{"$f":"OPEX!AJ18*Config!AL$9","v":0},{"$f":"OPEX!AK18*Config!AM$9","v":0},{"$f":"OPEX!AL18*Config!AN$9","v":0},{"$f":"OPEX!AM18*Config!AO$9","v":0},{"$f":"OPEX!AN18*Config!AP$9","v":0},{"$f":"OPEX!AO18*Config!AQ$9","v":0},{"$f":"OPEX!AP18*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT210:$BC210,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE210:$BN210,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I209,I211:I212)","v":0},{"$f":"SUM(J209,J211:J212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT211:$BC211,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE211:$BN211,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G20*Config!I$9","v":0},{"$f":"OPEX!H20*Config!J$9","v":0},{"$f":"OPEX!I20*Config!K$9","v":0},{"$f":"OPEX!J20*Config!L$9","v":0},{"$f":"OPEX!K20*Config!M$9","v":0},{"$f":"OPEX!L20*Config!N$9","v":0},{"$f":"OPEX!M20*Config!O$9","v":0},{"$f":"OPEX!N20*Config!P$9","v":0},{"$f":"OPEX!O20*Config!Q$9","v":0},{"$f":"OPEX!P20*Config!R$9","v":0},{"$f":"OPEX!Q20*Config!S$9","v":0},{"$f":"OPEX!R20*Config!T$9","v":0},{"$f":"OPEX!S20*Config!U$9","v":0},{"$f":"OPEX!T20*Config!V$9","v":0},{"$f":"OPEX!U20*Config!W$9","v":0},{"$f":"OPEX!V20*Config!X$9","v":0},{"$f":"OPEX!W20*Config!Y$9","v":0},{"$f":"OPEX!X20*Config!Z$9","v":0},{"$f":"OPEX!Y20*Config!AA$9","v":0},{"$f":"OPEX!Z20*Config!AB$9","v":0},{"$f":"OPEX!AA20*Config!AC$9","v":0},{"$f":"OPEX!AB20*Config!AD$9","v":0},{"$f":"OPEX!AC20*Config!AE$9","v":0},{"$f":"OPEX!AD20*Config!AF$9","v":0},{"$f":"OPEX!AE20*Config!AG$9","v":0},{"$f":"OPEX!AF20*Config!AH$9","v":0},{"$f":"OPEX!AG20*Config!AI$9","v":0},{"$f":"OPEX!AH20*Config!AJ$9","v":0},{"$f":"OPEX!AI20*Config!AK$9","v":0},{"$f":"OPEX!AJ20*Config!AL$9","v":0},{"$f":"OPEX!AK20*Config!AM$9","v":0},{"$f":"OPEX!AL20*Config!AN$9","v":0},{"$f":"OPEX!AM20*Config!AO$9","v":0},{"$f":"OPEX!AN20*Config!AP$9","v":0},{"$f":"OPEX!AO20*Config!AQ$9","v":0},{"$f":"OPEX!AP20*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT212:$BC212,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE212:$BN212,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G21*Config!I$9","v":0},{"$f":"OPEX!H21*Config!J$9","v":0},{"$f":"OPEX!I21*Config!K$9","v":0},{"$f":"OPEX!J21*Config!L$9","v":0},{"$f":"OPEX!K21*Config!M$9","v":0},{"$f":"OPEX!L21*Config!N$9","v":0},{"$f":"OPEX!M21*Config!O$9","v":0},{"$f":"OPEX!N21*Config!P$9","v":0},{"$f":"OPEX!O21*Config!Q$9","v":0},{"$f":"OPEX!P21*Config!R$9","v":0},{"$f":"OPEX!Q21*Config!S$9","v":0},{"$f":"OPEX!R21*Config!T$9","v":0},{"$f":"OPEX!S21*Config!U$9","v":0},{"$f":"OPEX!T21*Config!V$9","v":0},{"$f":"OPEX!U21*Config!W$9","v":0},{"$f":"OPEX!V21*Config!X$9","v":0},{"$f":"OPEX!W21*Config!Y$9","v":0},{"$f":"OPEX!X21*Config!Z$9","v":0},{"$f":"OPEX!Y21*Config!AA$9","v":0},{"$f":"OPEX!Z21*Config!AB$9","v":0},{"$f":"OPEX!AA21*Config!AC$9","v":0},{"$f":"OPEX!AB21*Config!AD$9","v":0},{"$f":"OPEX!AC21*Config!AE$9","v":0},{"$f":"OPEX!AD21*Config!AF$9","v":0},{"$f":"OPEX!AE21*Config!AG$9","v":0},{"$f":"OPEX!AF21*Config!AH$9","v":0},{"$f":"OPEX!AG21*Config!AI$9","v":0},{"$f":"OPEX!AH21*Config!AJ$9","v":0},{"$f":"OPEX!AI21*Config!AK$9","v":0},{"$f":"OPEX!AJ21*Config!AL$9","v":0},{"$f":"OPEX!AK21*Config!AM$9","v":0},{"$f":"OPEX!AL21*Config!AN$9","v":0},{"$f":"OPEX!AM21*Config!AO$9","v":0},{"$f":"OPEX!AN21*Config!AP$9","v":0},{"$f":"OPEX!AO21*Config!AQ$9","v":0},{"$f":"OPEX!AP21*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT213:$BC213,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I213:AR213)","v":0},null,null,{"$f":"I208*I209","v":0},{"$f":"J208*J209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT214:$BC214,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I214:AR214)","v":0},null,null,{"$f":"I208*I210","v":0},{"$f":"J208*J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT216:$BC216,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Olej opałowy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel oil ","Olej opałowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT217:$BC217,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE217:$BN217,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I217:AR217)","v":0},null,null,{"$f":"OPEX!G23*Config!I$9","v":0},{"$f":"OPEX!H23*Config!J$9","v":0},{"$f":"OPEX!I23*Config!K$9","v":0},{"$f":"OPEX!J23*Config!L$9","v":0},{"$f":"OPEX!K23*Config!M$9","v":0},{"$f":"OPEX!L23*Config!N$9","v":0},{"$f":"OPEX!M23*Config!O$9","v":0},{"$f":"OPEX!N23*Config!P$9","v":0},{"$f":"OPEX!O23*Config!Q$9","v":0},{"$f":"OPEX!P23*Config!R$9","v":0},{"$f":"OPEX!Q23*Config!S$9","v":0},{"$f":"OPEX!R23*Config!T$9","v":0},{"$f":"OPEX!S23*Config!U$9","v":0},{"$f":"OPEX!T23*Config!V$9","v":0},{"$f":"OPEX!U23*Config!W$9","v":0},{"$f":"OPEX!V23*Config!X$9","v":0},{"$f":"OPEX!W23*Config!Y$9","v":0},{"$f":"OPEX!X23*Config!Z$9","v":0},{"$f":"OPEX!Y23*Config!AA$9","v":0},{"$f":"OPEX!Z23*Config!AB$9","v":0},{"$f":"OPEX!AA23*Config!AC$9","v":0},{"$f":"OPEX!AB23*Config!AD$9","v":0},{"$f":"OPEX!AC23*Config!AE$9","v":0},{"$f":"OPEX!AD23*Config!AF$9","v":0},{"$f":"OPEX!AE23*Config!AG$9","v":0},{"$f":"OPEX!AF23*Config!AH$9","v":0},{"$f":"OPEX!AG23*Config!AI$9","v":0},{"$f":"OPEX!AH23*Config!AJ$9","v":0},{"$f":"OPEX!AI23*Config!AK$9","v":0},{"$f":"OPEX!AJ23*Config!AL$9","v":0},{"$f":"OPEX!AK23*Config!AM$9","v":0},{"$f":"OPEX!AL23*Config!AN$9","v":0},{"$f":"OPEX!AM23*Config!AO$9","v":0},{"$f":"OPEX!AN23*Config!AP$9","v":0},{"$f":"OPEX!AO23*Config!AQ$9","v":0},{"$f":"OPEX!AP23*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT218:$BC218,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE218:$BN218,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G24*Config!I$9","v":0},{"$f":"OPEX!H24*Config!J$9","v":0},{"$f":"OPEX!I24*Config!K$9","v":0},{"$f":"OPEX!J24*Config!L$9","v":0},{"$f":"OPEX!K24*Config!M$9","v":0},{"$f":"OPEX!L24*Config!N$9","v":0},{"$f":"OPEX!M24*Config!O$9","v":0},{"$f":"OPEX!N24*Config!P$9","v":0},{"$f":"OPEX!O24*Config!Q$9","v":0},{"$f":"OPEX!P24*Config!R$9","v":0},{"$f":"OPEX!Q24*Config!S$9","v":0},{"$f":"OPEX!R24*Config!T$9","v":0},{"$f":"OPEX!S24*Config!U$9","v":0},{"$f":"OPEX!T24*Config!V$9","v":0},{"$f":"OPEX!U24*Config!W$9","v":0},{"$f":"OPEX!V24*Config!X$9","v":0},{"$f":"OPEX!W24*Config!Y$9","v":0},{"$f":"OPEX!X24*Config!Z$9","v":0},{"$f":"OPEX!Y24*Config!AA$9","v":0},{"$f":"OPEX!Z24*Config!AB$9","v":0},{"$f":"OPEX!AA24*Config!AC$9","v":0},{"$f":"OPEX!AB24*Config!AD$9","v":0},{"$f":"OPEX!AC24*Config!AE$9","v":0},{"$f":"OPEX!AD24*Config!AF$9","v":0},{"$f":"OPEX!AE24*Config!AG$9","v":0},{"$f":"OPEX!AF24*Config!AH$9","v":0},{"$f":"OPEX!AG24*Config!AI$9","v":0},{"$f":"OPEX!AH24*Config!AJ$9","v":0},{"$f":"OPEX!AI24*Config!AK$9","v":0},{"$f":"OPEX!AJ24*Config!AL$9","v":0},{"$f":"OPEX!AK24*Config!AM$9","v":0},{"$f":"OPEX!AL24*Config!AN$9","v":0},{"$f":"OPEX!AM24*Config!AO$9","v":0},{"$f":"OPEX!AN24*Config!AP$9","v":0},{"$f":"OPEX!AO24*Config!AQ$9","v":0},{"$f":"OPEX!AP24*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT219:$BC219,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE219:$BN219,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I218,I220:I221)","v":0},{"$f":"SUM(J218,J220:J221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT220:$BC220,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE220:$BN220,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G26*Config!I$9","v":0},{"$f":"OPEX!H26*Config!J$9","v":0},{"$f":"OPEX!I26*Config!K$9","v":0},{"$f":"OPEX!J26*Config!L$9","v":0},{"$f":"OPEX!K26*Config!M$9","v":0},{"$f":"OPEX!L26*Config!N$9","v":0},{"$f":"OPEX!M26*Config!O$9","v":0},{"$f":"OPEX!N26*Config!P$9","v":0},{"$f":"OPEX!O26*Config!Q$9","v":0},{"$f":"OPEX!P26*Config!R$9","v":0},{"$f":"OPEX!Q26*Config!S$9","v":0},{"$f":"OPEX!R26*Config!T$9","v":0},{"$f":"OPEX!S26*Config!U$9","v":0},{"$f":"OPEX!T26*Config!V$9","v":0},{"$f":"OPEX!U26*Config!W$9","v":0},{"$f":"OPEX!V26*Config!X$9","v":0},{"$f":"OPEX!W26*Config!Y$9","v":0},{"$f":"OPEX!X26*Config!Z$9","v":0},{"$f":"OPEX!Y26*Config!AA$9","v":0},{"$f":"OPEX!Z26*Config!AB$9","v":0},{"$f":"OPEX!AA26*Config!AC$9","v":0},{"$f":"OPEX!AB26*Config!AD$9","v":0},{"$f":"OPEX!AC26*Config!AE$9","v":0},{"$f":"OPEX!AD26*Config!AF$9","v":0},{"$f":"OPEX!AE26*Config!AG$9","v":0},{"$f":"OPEX!AF26*Config!AH$9","v":0},{"$f":"OPEX!AG26*Config!AI$9","v":0},{"$f":"OPEX!AH26*Config!AJ$9","v":0},{"$f":"OPEX!AI26*Config!AK$9","v":0},{"$f":"OPEX!AJ26*Config!AL$9","v":0},{"$f":"OPEX!AK26*Config!AM$9","v":0},{"$f":"OPEX!AL26*Config!AN$9","v":0},{"$f":"OPEX!AM26*Config!AO$9","v":0},{"$f":"OPEX!AN26*Config!AP$9","v":0},{"$f":"OPEX!AO26*Config!AQ$9","v":0},{"$f":"OPEX!AP26*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT221:$BC221,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE221:$BN221,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G27*Config!I$9","v":0},{"$f":"OPEX!H27*Config!J$9","v":0},{"$f":"OPEX!I27*Config!K$9","v":0},{"$f":"OPEX!J27*Config!L$9","v":0},{"$f":"OPEX!K27*Config!M$9","v":0},{"$f":"OPEX!L27*Config!N$9","v":0},{"$f":"OPEX!M27*Config!O$9","v":0},{"$f":"OPEX!N27*Config!P$9","v":0},{"$f":"OPEX!O27*Config!Q$9","v":0},{"$f":"OPEX!P27*Config!R$9","v":0},{"$f":"OPEX!Q27*Config!S$9","v":0},{"$f":"OPEX!R27*Config!T$9","v":0},{"$f":"OPEX!S27*Config!U$9","v":0},{"$f":"OPEX!T27*Config!V$9","v":0},{"$f":"OPEX!U27*Config!W$9","v":0},{"$f":"OPEX!V27*Config!X$9","v":0},{"$f":"OPEX!W27*Config!Y$9","v":0},{"$f":"OPEX!X27*Config!Z$9","v":0},{"$f":"OPEX!Y27*Config!AA$9","v":0},{"$f":"OPEX!Z27*Config!AB$9","v":0},{"$f":"OPEX!AA27*Config!AC$9","v":0},{"$f":"OPEX!AB27*Config!AD$9","v":0},{"$f":"OPEX!AC27*Config!AE$9","v":0},{"$f":"OPEX!AD27*Config!AF$9","v":0},{"$f":"OPEX!AE27*Config!AG$9","v":0},{"$f":"OPEX!AF27*Config!AH$9","v":0},{"$f":"OPEX!AG27*Config!AI$9","v":0},{"$f":"OPEX!AH27*Config!AJ$9","v":0},{"$f":"OPEX!AI27*Config!AK$9","v":0},{"$f":"OPEX!AJ27*Config!AL$9","v":0},{"$f":"OPEX!AK27*Config!AM$9","v":0},{"$f":"OPEX!AL27*Config!AN$9","v":0},{"$f":"OPEX!AM27*Config!AO$9","v":0},{"$f":"OPEX!AN27*Config!AP$9","v":0},{"$f":"OPEX!AO27*Config!AQ$9","v":0},{"$f":"OPEX!AP27*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT222:$BC222,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I222:AR222)","v":0},null,null,{"$f":"I217*I218","v":0},{"$f":"J217*J218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT223:$BC223,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I223:AR223)","v":0},null,null,{"$f":"I217*I219","v":0},{"$f":"J217*J219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT225:$BC225,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"LPG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG","LPG","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT226:$BC226,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE226:$BN226,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I226:AR226)","v":0},null,null,{"$f":"OPEX!G29*Config!I$9","v":0},{"$f":"OPEX!H29*Config!J$9","v":0},{"$f":"OPEX!I29*Config!K$9","v":0},{"$f":"OPEX!J29*Config!L$9","v":0},{"$f":"OPEX!K29*Config!M$9","v":0},{"$f":"OPEX!L29*Config!N$9","v":0},{"$f":"OPEX!M29*Config!O$9","v":0},{"$f":"OPEX!N29*Config!P$9","v":0},{"$f":"OPEX!O29*Config!Q$9","v":0},{"$f":"OPEX!P29*Config!R$9","v":0},{"$f":"OPEX!Q29*Config!S$9","v":0},{"$f":"OPEX!R29*Config!T$9","v":0},{"$f":"OPEX!S29*Config!U$9","v":0},{"$f":"OPEX!T29*Config!V$9","v":0},{"$f":"OPEX!U29*Config!W$9","v":0},{"$f":"OPEX!V29*Config!X$9","v":0},{"$f":"OPEX!W29*Config!Y$9","v":0},{"$f":"OPEX!X29*Config!Z$9","v":0},{"$f":"OPEX!Y29*Config!AA$9","v":0},{"$f":"OPEX!Z29*Config!AB$9","v":0},{"$f":"OPEX!AA29*Config!AC$9","v":0},{"$f":"OPEX!AB29*Config!AD$9","v":0},{"$f":"OPEX!AC29*Config!AE$9","v":0},{"$f":"OPEX!AD29*Config!AF$9","v":0},{"$f":"OPEX!AE29*Config!AG$9","v":0},{"$f":"OPEX!AF29*Config!AH$9","v":0},{"$f":"OPEX!AG29*Config!AI$9","v":0},{"$f":"OPEX!AH29*Config!AJ$9","v":0},{"$f":"OPEX!AI29*Config!AK$9","v":0},{"$f":"OPEX!AJ29*Config!AL$9","v":0},{"$f":"OPEX!AK29*Config!AM$9","v":0},{"$f":"OPEX!AL29*Config!AN$9","v":0},{"$f":"OPEX!AM29*Config!AO$9","v":0},{"$f":"OPEX!AN29*Config!AP$9","v":0},{"$f":"OPEX!AO29*Config!AQ$9","v":0},{"$f":"OPEX!AP29*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT227:$BC227,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE227:$BN227,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G30*Config!I$9","v":0},{"$f":"OPEX!H30*Config!J$9","v":0},{"$f":"OPEX!I30*Config!K$9","v":0},{"$f":"OPEX!J30*Config!L$9","v":0},{"$f":"OPEX!K30*Config!M$9","v":0},{"$f":"OPEX!L30*Config!N$9","v":0},{"$f":"OPEX!M30*Config!O$9","v":0},{"$f":"OPEX!N30*Config!P$9","v":0},{"$f":"OPEX!O30*Config!Q$9","v":0},{"$f":"OPEX!P30*Config!R$9","v":0},{"$f":"OPEX!Q30*Config!S$9","v":0},{"$f":"OPEX!R30*Config!T$9","v":0},{"$f":"OPEX!S30*Config!U$9","v":0},{"$f":"OPEX!T30*Config!V$9","v":0},{"$f":"OPEX!U30*Config!W$9","v":0},{"$f":"OPEX!V30*Config!X$9","v":0},{"$f":"OPEX!W30*Config!Y$9","v":0},{"$f":"OPEX!X30*Config!Z$9","v":0},{"$f":"OPEX!Y30*Config!AA$9","v":0},{"$f":"OPEX!Z30*Config!AB$9","v":0},{"$f":"OPEX!AA30*Config!AC$9","v":0},{"$f":"OPEX!AB30*Config!AD$9","v":0},{"$f":"OPEX!AC30*Config!AE$9","v":0},{"$f":"OPEX!AD30*Config!AF$9","v":0},{"$f":"OPEX!AE30*Config!AG$9","v":0},{"$f":"OPEX!AF30*Config!AH$9","v":0},{"$f":"OPEX!AG30*Config!AI$9","v":0},{"$f":"OPEX!AH30*Config!AJ$9","v":0},{"$f":"OPEX!AI30*Config!AK$9","v":0},{"$f":"OPEX!AJ30*Config!AL$9","v":0},{"$f":"OPEX!AK30*Config!AM$9","v":0},{"$f":"OPEX!AL30*Config!AN$9","v":0},{"$f":"OPEX!AM30*Config!AO$9","v":0},{"$f":"OPEX!AN30*Config!AP$9","v":0},{"$f":"OPEX!AO30*Config!AQ$9","v":0},{"$f":"OPEX!AP30*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT228:$BC228,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE228:$BN228,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I227,I229:I230)","v":0},{"$f":"SUM(J227,J229:J230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT229:$BC229,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE229:$BN229,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G32*Config!I$9","v":0},{"$f":"OPEX!H32*Config!J$9","v":0},{"$f":"OPEX!I32*Config!K$9","v":0},{"$f":"OPEX!J32*Config!L$9","v":0},{"$f":"OPEX!K32*Config!M$9","v":0},{"$f":"OPEX!L32*Config!N$9","v":0},{"$f":"OPEX!M32*Config!O$9","v":0},{"$f":"OPEX!N32*Config!P$9","v":0},{"$f":"OPEX!O32*Config!Q$9","v":0},{"$f":"OPEX!P32*Config!R$9","v":0},{"$f":"OPEX!Q32*Config!S$9","v":0},{"$f":"OPEX!R32*Config!T$9","v":0},{"$f":"OPEX!S32*Config!U$9","v":0},{"$f":"OPEX!T32*Config!V$9","v":0},{"$f":"OPEX!U32*Config!W$9","v":0},{"$f":"OPEX!V32*Config!X$9","v":0},{"$f":"OPEX!W32*Config!Y$9","v":0},{"$f":"OPEX!X32*Config!Z$9","v":0},{"$f":"OPEX!Y32*Config!AA$9","v":0},{"$f":"OPEX!Z32*Config!AB$9","v":0},{"$f":"OPEX!AA32*Config!AC$9","v":0},{"$f":"OPEX!AB32*Config!AD$9","v":0},{"$f":"OPEX!AC32*Config!AE$9","v":0},{"$f":"OPEX!AD32*Config!AF$9","v":0},{"$f":"OPEX!AE32*Config!AG$9","v":0},{"$f":"OPEX!AF32*Config!AH$9","v":0},{"$f":"OPEX!AG32*Config!AI$9","v":0},{"$f":"OPEX!AH32*Config!AJ$9","v":0},{"$f":"OPEX!AI32*Config!AK$9","v":0},{"$f":"OPEX!AJ32*Config!AL$9","v":0},{"$f":"OPEX!AK32*Config!AM$9","v":0},{"$f":"OPEX!AL32*Config!AN$9","v":0},{"$f":"OPEX!AM32*Config!AO$9","v":0},{"$f":"OPEX!AN32*Config!AP$9","v":0},{"$f":"OPEX!AO32*Config!AQ$9","v":0},{"$f":"OPEX!AP32*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT230:$BC230,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE230:$BN230,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G33*Config!I$9","v":0},{"$f":"OPEX!H33*Config!J$9","v":0},{"$f":"OPEX!I33*Config!K$9","v":0},{"$f":"OPEX!J33*Config!L$9","v":0},{"$f":"OPEX!K33*Config!M$9","v":0},{"$f":"OPEX!L33*Config!N$9","v":0},{"$f":"OPEX!M33*Config!O$9","v":0},{"$f":"OPEX!N33*Config!P$9","v":0},{"$f":"OPEX!O33*Config!Q$9","v":0},{"$f":"OPEX!P33*Config!R$9","v":0},{"$f":"OPEX!Q33*Config!S$9","v":0},{"$f":"OPEX!R33*Config!T$9","v":0},{"$f":"OPEX!S33*Config!U$9","v":0},{"$f":"OPEX!T33*Config!V$9","v":0},{"$f":"OPEX!U33*Config!W$9","v":0},{"$f":"OPEX!V33*Config!X$9","v":0},{"$f":"OPEX!W33*Config!Y$9","v":0},{"$f":"OPEX!X33*Config!Z$9","v":0},{"$f":"OPEX!Y33*Config!AA$9","v":0},{"$f":"OPEX!Z33*Config!AB$9","v":0},{"$f":"OPEX!AA33*Config!AC$9","v":0},{"$f":"OPEX!AB33*Config!AD$9","v":0},{"$f":"OPEX!AC33*Config!AE$9","v":0},{"$f":"OPEX!AD33*Config!AF$9","v":0},{"$f":"OPEX!AE33*Config!AG$9","v":0},{"$f":"OPEX!AF33*Config!AH$9","v":0},{"$f":"OPEX!AG33*Config!AI$9","v":0},{"$f":"OPEX!AH33*Config!AJ$9","v":0},{"$f":"OPEX!AI33*Config!AK$9","v":0},{"$f":"OPEX!AJ33*Config!AL$9","v":0},{"$f":"OPEX!AK33*Config!AM$9","v":0},{"$f":"OPEX!AL33*Config!AN$9","v":0},{"$f":"OPEX!AM33*Config!AO$9","v":0},{"$f":"OPEX!AN33*Config!AP$9","v":0},{"$f":"OPEX!AO33*Config!AQ$9","v":0},{"$f":"OPEX!AP33*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT231:$BC231,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I231:AR231)","v":0},null,null,{"$f":"I226*I227","v":0},{"$f":"J226*J227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT232:$BC232,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I232:AR232)","v":0},null,null,{"$f":"I226*I228","v":0},{"$f":"J226*J228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT234:$BC234,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Sieć ciepłownicza"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District heating system","Sieć ciepłownicza","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT235:$BC235,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE235:$BN235,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I235:AR235)","v":0},null,null,{"$f":"OPEX!G35*Config!I$9","v":0},{"$f":"OPEX!H35*Config!J$9","v":0},{"$f":"OPEX!I35*Config!K$9","v":0},{"$f":"OPEX!J35*Config!L$9","v":0},{"$f":"OPEX!K35*Config!M$9","v":0},{"$f":"OPEX!L35*Config!N$9","v":0},{"$f":"OPEX!M35*Config!O$9","v":0},{"$f":"OPEX!N35*Config!P$9","v":0},{"$f":"OPEX!O35*Config!Q$9","v":0},{"$f":"OPEX!P35*Config!R$9","v":0},{"$f":"OPEX!Q35*Config!S$9","v":0},{"$f":"OPEX!R35*Config!T$9","v":0},{"$f":"OPEX!S35*Config!U$9","v":0},{"$f":"OPEX!T35*Config!V$9","v":0},{"$f":"OPEX!U35*Config!W$9","v":0},{"$f":"OPEX!V35*Config!X$9","v":0},{"$f":"OPEX!W35*Config!Y$9","v":0},{"$f":"OPEX!X35*Config!Z$9","v":0},{"$f":"OPEX!Y35*Config!AA$9","v":0},{"$f":"OPEX!Z35*Config!AB$9","v":0},{"$f":"OPEX!AA35*Config!AC$9","v":0},{"$f":"OPEX!AB35*Config!AD$9","v":0},{"$f":"OPEX!AC35*Config!AE$9","v":0},{"$f":"OPEX!AD35*Config!AF$9","v":0},{"$f":"OPEX!AE35*Config!AG$9","v":0},{"$f":"OPEX!AF35*Config!AH$9","v":0},{"$f":"OPEX!AG35*Config!AI$9","v":0},{"$f":"OPEX!AH35*Config!AJ$9","v":0},{"$f":"OPEX!AI35*Config!AK$9","v":0},{"$f":"OPEX!AJ35*Config!AL$9","v":0},{"$f":"OPEX!AK35*Config!AM$9","v":0},{"$f":"OPEX!AL35*Config!AN$9","v":0},{"$f":"OPEX!AM35*Config!AO$9","v":0},{"$f":"OPEX!AN35*Config!AP$9","v":0},{"$f":"OPEX!AO35*Config!AQ$9","v":0},{"$f":"OPEX!AP35*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT236:$BC236,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE236:$BN236,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G36*Config!I$9","v":0},{"$f":"OPEX!H36*Config!J$9","v":0},{"$f":"OPEX!I36*Config!K$9","v":0},{"$f":"OPEX!J36*Config!L$9","v":0},{"$f":"OPEX!K36*Config!M$9","v":0},{"$f":"OPEX!L36*Config!N$9","v":0},{"$f":"OPEX!M36*Config!O$9","v":0},{"$f":"OPEX!N36*Config!P$9","v":0},{"$f":"OPEX!O36*Config!Q$9","v":0},{"$f":"OPEX!P36*Config!R$9","v":0},{"$f":"OPEX!Q36*Config!S$9","v":0},{"$f":"OPEX!R36*Config!T$9","v":0},{"$f":"OPEX!S36*Config!U$9","v":0},{"$f":"OPEX!T36*Config!V$9","v":0},{"$f":"OPEX!U36*Config!W$9","v":0},{"$f":"OPEX!V36*Config!X$9","v":0},{"$f":"OPEX!W36*Config!Y$9","v":0},{"$f":"OPEX!X36*Config!Z$9","v":0},{"$f":"OPEX!Y36*Config!AA$9","v":0},{"$f":"OPEX!Z36*Config!AB$9","v":0},{"$f":"OPEX!AA36*Config!AC$9","v":0},{"$f":"OPEX!AB36*Config!AD$9","v":0},{"$f":"OPEX!AC36*Config!AE$9","v":0},{"$f":"OPEX!AD36*Config!AF$9","v":0},{"$f":"OPEX!AE36*Config!AG$9","v":0},{"$f":"OPEX!AF36*Config!AH$9","v":0},{"$f":"OPEX!AG36*Config!AI$9","v":0},{"$f":"OPEX!AH36*Config!AJ$9","v":0},{"$f":"OPEX!AI36*Config!AK$9","v":0},{"$f":"OPEX!AJ36*Config!AL$9","v":0},{"$f":"OPEX!AK36*Config!AM$9","v":0},{"$f":"OPEX!AL36*Config!AN$9","v":0},{"$f":"OPEX!AM36*Config!AO$9","v":0},{"$f":"OPEX!AN36*Config!AP$9","v":0},{"$f":"OPEX!AO36*Config!AQ$9","v":0},{"$f":"OPEX!AP36*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT237:$BC237,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE237:$BN237,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I236,I238:I239)","v":0},{"$f":"SUM(J236,J238:J239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT238:$BC238,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE238:$BN238,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G38*Config!I$9","v":0},{"$f":"OPEX!H38*Config!J$9","v":0},{"$f":"OPEX!I38*Config!K$9","v":0},{"$f":"OPEX!J38*Config!L$9","v":0},{"$f":"OPEX!K38*Config!M$9","v":0},{"$f":"OPEX!L38*Config!N$9","v":0},{"$f":"OPEX!M38*Config!O$9","v":0},{"$f":"OPEX!N38*Config!P$9","v":0},{"$f":"OPEX!O38*Config!Q$9","v":0},{"$f":"OPEX!P38*Config!R$9","v":0},{"$f":"OPEX!Q38*Config!S$9","v":0},{"$f":"OPEX!R38*Config!T$9","v":0},{"$f":"OPEX!S38*Config!U$9","v":0},{"$f":"OPEX!T38*Config!V$9","v":0},{"$f":"OPEX!U38*Config!W$9","v":0},{"$f":"OPEX!V38*Config!X$9","v":0},{"$f":"OPEX!W38*Config!Y$9","v":0},{"$f":"OPEX!X38*Config!Z$9","v":0},{"$f":"OPEX!Y38*Config!AA$9","v":0},{"$f":"OPEX!Z38*Config!AB$9","v":0},{"$f":"OPEX!AA38*Config!AC$9","v":0},{"$f":"OPEX!AB38*Config!AD$9","v":0},{"$f":"OPEX!AC38*Config!AE$9","v":0},{"$f":"OPEX!AD38*Config!AF$9","v":0},{"$f":"OPEX!AE38*Config!AG$9","v":0},{"$f":"OPEX!AF38*Config!AH$9","v":0},{"$f":"OPEX!AG38*Config!AI$9","v":0},{"$f":"OPEX!AH38*Config!AJ$9","v":0},{"$f":"OPEX!AI38*Config!AK$9","v":0},{"$f":"OPEX!AJ38*Config!AL$9","v":0},{"$f":"OPEX!AK38*Config!AM$9","v":0},{"$f":"OPEX!AL38*Config!AN$9","v":0},{"$f":"OPEX!AM38*Config!AO$9","v":0},{"$f":"OPEX!AN38*Config!AP$9","v":0},{"$f":"OPEX!AO38*Config!AQ$9","v":0},{"$f":"OPEX!AP38*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT239:$BC239,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE239:$BN239,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G39*Config!I$9","v":0},{"$f":"OPEX!H39*Config!J$9","v":0},{"$f":"OPEX!I39*Config!K$9","v":0},{"$f":"OPEX!J39*Config!L$9","v":0},{"$f":"OPEX!K39*Config!M$9","v":0},{"$f":"OPEX!L39*Config!N$9","v":0},{"$f":"OPEX!M39*Config!O$9","v":0},{"$f":"OPEX!N39*Config!P$9","v":0},{"$f":"OPEX!O39*Config!Q$9","v":0},{"$f":"OPEX!P39*Config!R$9","v":0},{"$f":"OPEX!Q39*Config!S$9","v":0},{"$f":"OPEX!R39*Config!T$9","v":0},{"$f":"OPEX!S39*Config!U$9","v":0},{"$f":"OPEX!T39*Config!V$9","v":0},{"$f":"OPEX!U39*Config!W$9","v":0},{"$f":"OPEX!V39*Config!X$9","v":0},{"$f":"OPEX!W39*Config!Y$9","v":0},{"$f":"OPEX!X39*Config!Z$9","v":0},{"$f":"OPEX!Y39*Config!AA$9","v":0},{"$f":"OPEX!Z39*Config!AB$9","v":0},{"$f":"OPEX!AA39*Config!AC$9","v":0},{"$f":"OPEX!AB39*Config!AD$9","v":0},{"$f":"OPEX!AC39*Config!AE$9","v":0},{"$f":"OPEX!AD39*Config!AF$9","v":0},{"$f":"OPEX!AE39*Config!AG$9","v":0},{"$f":"OPEX!AF39*Config!AH$9","v":0},{"$f":"OPEX!AG39*Config!AI$9","v":0},{"$f":"OPEX!AH39*Config!AJ$9","v":0},{"$f":"OPEX!AI39*Config!AK$9","v":0},{"$f":"OPEX!AJ39*Config!AL$9","v":0},{"$f":"OPEX!AK39*Config!AM$9","v":0},{"$f":"OPEX!AL39*Config!AN$9","v":0},{"$f":"OPEX!AM39*Config!AO$9","v":0},{"$f":"OPEX!AN39*Config!AP$9","v":0},{"$f":"OPEX!AO39*Config!AQ$9","v":0},{"$f":"OPEX!AP39*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT240:$BC240,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I240:AR240)","v":0},null,null,{"$f":"I235*I236","v":0},{"$f":"J235*J236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT241:$BC241,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I241:AR241)","v":0},null,null,{"$f":"I235*I237","v":0},{"$f":"J235*J237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT243:$BC243,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Drewno"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood ","Drewno","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT244:$BC244,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE244:$BN244,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I244:AR244)","v":0},null,null,{"$f":"OPEX!G41*Config!I$9","v":0},{"$f":"OPEX!H41*Config!J$9","v":0},{"$f":"OPEX!I41*Config!K$9","v":0},{"$f":"OPEX!J41*Config!L$9","v":0},{"$f":"OPEX!K41*Config!M$9","v":0},{"$f":"OPEX!L41*Config!N$9","v":0},{"$f":"OPEX!M41*Config!O$9","v":0},{"$f":"OPEX!N41*Config!P$9","v":0},{"$f":"OPEX!O41*Config!Q$9","v":0},{"$f":"OPEX!P41*Config!R$9","v":0},{"$f":"OPEX!Q41*Config!S$9","v":0},{"$f":"OPEX!R41*Config!T$9","v":0},{"$f":"OPEX!S41*Config!U$9","v":0},{"$f":"OPEX!T41*Config!V$9","v":0},{"$f":"OPEX!U41*Config!W$9","v":0},{"$f":"OPEX!V41*Config!X$9","v":0},{"$f":"OPEX!W41*Config!Y$9","v":0},{"$f":"OPEX!X41*Config!Z$9","v":0},{"$f":"OPEX!Y41*Config!AA$9","v":0},{"$f":"OPEX!Z41*Config!AB$9","v":0},{"$f":"OPEX!AA41*Config!AC$9","v":0},{"$f":"OPEX!AB41*Config!AD$9","v":0},{"$f":"OPEX!AC41*Config!AE$9","v":0},{"$f":"OPEX!AD41*Config!AF$9","v":0},{"$f":"OPEX!AE41*Config!AG$9","v":0},{"$f":"OPEX!AF41*Config!AH$9","v":0},{"$f":"OPEX!AG41*Config!AI$9","v":0},{"$f":"OPEX!AH41*Config!AJ$9","v":0},{"$f":"OPEX!AI41*Config!AK$9","v":0},{"$f":"OPEX!AJ41*Config!AL$9","v":0},{"$f":"OPEX!AK41*Config!AM$9","v":0},{"$f":"OPEX!AL41*Config!AN$9","v":0},{"$f":"OPEX!AM41*Config!AO$9","v":0},{"$f":"OPEX!AN41*Config!AP$9","v":0},{"$f":"OPEX!AO41*Config!AQ$9","v":0},{"$f":"OPEX!AP41*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT245:$BC245,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE245:$BN245,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G42*Config!I$9","v":0},{"$f":"OPEX!H42*Config!J$9","v":0},{"$f":"OPEX!I42*Config!K$9","v":0},{"$f":"OPEX!J42*Config!L$9","v":0},{"$f":"OPEX!K42*Config!M$9","v":0},{"$f":"OPEX!L42*Config!N$9","v":0},{"$f":"OPEX!M42*Config!O$9","v":0},{"$f":"OPEX!N42*Config!P$9","v":0},{"$f":"OPEX!O42*Config!Q$9","v":0},{"$f":"OPEX!P42*Config!R$9","v":0},{"$f":"OPEX!Q42*Config!S$9","v":0},{"$f":"OPEX!R42*Config!T$9","v":0},{"$f":"OPEX!S42*Config!U$9","v":0},{"$f":"OPEX!T42*Config!V$9","v":0},{"$f":"OPEX!U42*Config!W$9","v":0},{"$f":"OPEX!V42*Config!X$9","v":0},{"$f":"OPEX!W42*Config!Y$9","v":0},{"$f":"OPEX!X42*Config!Z$9","v":0},{"$f":"OPEX!Y42*Config!AA$9","v":0},{"$f":"OPEX!Z42*Config!AB$9","v":0},{"$f":"OPEX!AA42*Config!AC$9","v":0},{"$f":"OPEX!AB42*Config!AD$9","v":0},{"$f":"OPEX!AC42*Config!AE$9","v":0},{"$f":"OPEX!AD42*Config!AF$9","v":0},{"$f":"OPEX!AE42*Config!AG$9","v":0},{"$f":"OPEX!AF42*Config!AH$9","v":0},{"$f":"OPEX!AG42*Config!AI$9","v":0},{"$f":"OPEX!AH42*Config!AJ$9","v":0},{"$f":"OPEX!AI42*Config!AK$9","v":0},{"$f":"OPEX!AJ42*Config!AL$9","v":0},{"$f":"OPEX!AK42*Config!AM$9","v":0},{"$f":"OPEX!AL42*Config!AN$9","v":0},{"$f":"OPEX!AM42*Config!AO$9","v":0},{"$f":"OPEX!AN42*Config!AP$9","v":0},{"$f":"OPEX!AO42*Config!AQ$9","v":0},{"$f":"OPEX!AP42*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT246:$BC246,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE246:$BN246,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I245,I247:I248)","v":0},{"$f":"SUM(J245,J247:J248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT247:$BC247,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE247:$BN247,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G44*Config!I$9","v":0},{"$f":"OPEX!H44*Config!J$9","v":0},{"$f":"OPEX!I44*Config!K$9","v":0},{"$f":"OPEX!J44*Config!L$9","v":0},{"$f":"OPEX!K44*Config!M$9","v":0},{"$f":"OPEX!L44*Config!N$9","v":0},{"$f":"OPEX!M44*Config!O$9","v":0},{"$f":"OPEX!N44*Config!P$9","v":0},{"$f":"OPEX!O44*Config!Q$9","v":0},{"$f":"OPEX!P44*Config!R$9","v":0},{"$f":"OPEX!Q44*Config!S$9","v":0},{"$f":"OPEX!R44*Config!T$9","v":0},{"$f":"OPEX!S44*Config!U$9","v":0},{"$f":"OPEX!T44*Config!V$9","v":0},{"$f":"OPEX!U44*Config!W$9","v":0},{"$f":"OPEX!V44*Config!X$9","v":0},{"$f":"OPEX!W44*Config!Y$9","v":0},{"$f":"OPEX!X44*Config!Z$9","v":0},{"$f":"OPEX!Y44*Config!AA$9","v":0},{"$f":"OPEX!Z44*Config!AB$9","v":0},{"$f":"OPEX!AA44*Config!AC$9","v":0},{"$f":"OPEX!AB44*Config!AD$9","v":0},{"$f":"OPEX!AC44*Config!AE$9","v":0},{"$f":"OPEX!AD44*Config!AF$9","v":0},{"$f":"OPEX!AE44*Config!AG$9","v":0},{"$f":"OPEX!AF44*Config!AH$9","v":0},{"$f":"OPEX!AG44*Config!AI$9","v":0},{"$f":"OPEX!AH44*Config!AJ$9","v":0},{"$f":"OPEX!AI44*Config!AK$9","v":0},{"$f":"OPEX!AJ44*Config!AL$9","v":0},{"$f":"OPEX!AK44*Config!AM$9","v":0},{"$f":"OPEX!AL44*Config!AN$9","v":0},{"$f":"OPEX!AM44*Config!AO$9","v":0},{"$f":"OPEX!AN44*Config!AP$9","v":0},{"$f":"OPEX!AO44*Config!AQ$9","v":0},{"$f":"OPEX!AP44*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT248:$BC248,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE248:$BN248,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G45*Config!I$9","v":0},{"$f":"OPEX!H45*Config!J$9","v":0},{"$f":"OPEX!I45*Config!K$9","v":0},{"$f":"OPEX!J45*Config!L$9","v":0},{"$f":"OPEX!K45*Config!M$9","v":0},{"$f":"OPEX!L45*Config!N$9","v":0},{"$f":"OPEX!M45*Config!O$9","v":0},{"$f":"OPEX!N45*Config!P$9","v":0},{"$f":"OPEX!O45*Config!Q$9","v":0},{"$f":"OPEX!P45*Config!R$9","v":0},{"$f":"OPEX!Q45*Config!S$9","v":0},{"$f":"OPEX!R45*Config!T$9","v":0},{"$f":"OPEX!S45*Config!U$9","v":0},{"$f":"OPEX!T45*Config!V$9","v":0},{"$f":"OPEX!U45*Config!W$9","v":0},{"$f":"OPEX!V45*Config!X$9","v":0},{"$f":"OPEX!W45*Config!Y$9","v":0},{"$f":"OPEX!X45*Config!Z$9","v":0},{"$f":"OPEX!Y45*Config!AA$9","v":0},{"$f":"OPEX!Z45*Config!AB$9","v":0},{"$f":"OPEX!AA45*Config!AC$9","v":0},{"$f":"OPEX!AB45*Config!AD$9","v":0},{"$f":"OPEX!AC45*Config!AE$9","v":0},{"$f":"OPEX!AD45*Config!AF$9","v":0},{"$f":"OPEX!AE45*Config!AG$9","v":0},{"$f":"OPEX!AF45*Config!AH$9","v":0},{"$f":"OPEX!AG45*Config!AI$9","v":0},{"$f":"OPEX!AH45*Config!AJ$9","v":0},{"$f":"OPEX!AI45*Config!AK$9","v":0},{"$f":"OPEX!AJ45*Config!AL$9","v":0},{"$f":"OPEX!AK45*Config!AM$9","v":0},{"$f":"OPEX!AL45*Config!AN$9","v":0},{"$f":"OPEX!AM45*Config!AO$9","v":0},{"$f":"OPEX!AN45*Config!AP$9","v":0},{"$f":"OPEX!AO45*Config!AQ$9","v":0},{"$f":"OPEX!AP45*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT249:$BC249,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I249:AR249)","v":0},null,null,{"$f":"I244*I245","v":0},{"$f":"J244*J245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT250:$BC250,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I250:AR250)","v":0},null,null,{"$f":"I244*I246","v":0},{"$f":"J244*J246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT252:$BC252,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Węgiel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coal","Węgiel","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT253:$BC253,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE253:$BN253,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I253:AR253)","v":0},null,null,{"$f":"OPEX!G47*Config!I$9","v":0},{"$f":"OPEX!H47*Config!J$9","v":0},{"$f":"OPEX!I47*Config!K$9","v":0},{"$f":"OPEX!J47*Config!L$9","v":0},{"$f":"OPEX!K47*Config!M$9","v":0},{"$f":"OPEX!L47*Config!N$9","v":0},{"$f":"OPEX!M47*Config!O$9","v":0},{"$f":"OPEX!N47*Config!P$9","v":0},{"$f":"OPEX!O47*Config!Q$9","v":0},{"$f":"OPEX!P47*Config!R$9","v":0},{"$f":"OPEX!Q47*Config!S$9","v":0},{"$f":"OPEX!R47*Config!T$9","v":0},{"$f":"OPEX!S47*Config!U$9","v":0},{"$f":"OPEX!T47*Config!V$9","v":0},{"$f":"OPEX!U47*Config!W$9","v":0},{"$f":"OPEX!V47*Config!X$9","v":0},{"$f":"OPEX!W47*Config!Y$9","v":0},{"$f":"OPEX!X47*Config!Z$9","v":0},{"$f":"OPEX!Y47*Config!AA$9","v":0},{"$f":"OPEX!Z47*Config!AB$9","v":0},{"$f":"OPEX!AA47*Config!AC$9","v":0},{"$f":"OPEX!AB47*Config!AD$9","v":0},{"$f":"OPEX!AC47*Config!AE$9","v":0},{"$f":"OPEX!AD47*Config!AF$9","v":0},{"$f":"OPEX!AE47*Config!AG$9","v":0},{"$f":"OPEX!AF47*Config!AH$9","v":0},{"$f":"OPEX!AG47*Config!AI$9","v":0},{"$f":"OPEX!AH47*Config!AJ$9","v":0},{"$f":"OPEX!AI47*Config!AK$9","v":0},{"$f":"OPEX!AJ47*Config!AL$9","v":0},{"$f":"OPEX!AK47*Config!AM$9","v":0},{"$f":"OPEX!AL47*Config!AN$9","v":0},{"$f":"OPEX!AM47*Config!AO$9","v":0},{"$f":"OPEX!AN47*Config!AP$9","v":0},{"$f":"OPEX!AO47*Config!AQ$9","v":0},{"$f":"OPEX!AP47*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT254:$BC254,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE254:$BN254,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G48*Config!I$9","v":0},{"$f":"OPEX!H48*Config!J$9","v":0},{"$f":"OPEX!I48*Config!K$9","v":0},{"$f":"OPEX!J48*Config!L$9","v":0},{"$f":"OPEX!K48*Config!M$9","v":0},{"$f":"OPEX!L48*Config!N$9","v":0},{"$f":"OPEX!M48*Config!O$9","v":0},{"$f":"OPEX!N48*Config!P$9","v":0},{"$f":"OPEX!O48*Config!Q$9","v":0},{"$f":"OPEX!P48*Config!R$9","v":0},{"$f":"OPEX!Q48*Config!S$9","v":0},{"$f":"OPEX!R48*Config!T$9","v":0},{"$f":"OPEX!S48*Config!U$9","v":0},{"$f":"OPEX!T48*Config!V$9","v":0},{"$f":"OPEX!U48*Config!W$9","v":0},{"$f":"OPEX!V48*Config!X$9","v":0},{"$f":"OPEX!W48*Config!Y$9","v":0},{"$f":"OPEX!X48*Config!Z$9","v":0},{"$f":"OPEX!Y48*Config!AA$9","v":0},{"$f":"OPEX!Z48*Config!AB$9","v":0},{"$f":"OPEX!AA48*Config!AC$9","v":0},{"$f":"OPEX!AB48*Config!AD$9","v":0},{"$f":"OPEX!AC48*Config!AE$9","v":0},{"$f":"OPEX!AD48*Config!AF$9","v":0},{"$f":"OPEX!AE48*Config!AG$9","v":0},{"$f":"OPEX!AF48*Config!AH$9","v":0},{"$f":"OPEX!AG48*Config!AI$9","v":0},{"$f":"OPEX!AH48*Config!AJ$9","v":0},{"$f":"OPEX!AI48*Config!AK$9","v":0},{"$f":"OPEX!AJ48*Config!AL$9","v":0},{"$f":"OPEX!AK48*Config!AM$9","v":0},{"$f":"OPEX!AL48*Config!AN$9","v":0},{"$f":"OPEX!AM48*Config!AO$9","v":0},{"$f":"OPEX!AN48*Config!AP$9","v":0},{"$f":"OPEX!AO48*Config!AQ$9","v":0},{"$f":"OPEX!AP48*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT255:$BC255,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE255:$BN255,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I254,I256:I257)","v":0},{"$f":"SUM(J254,J256:J257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT256:$BC256,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE256:$BN256,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G50*Config!I$9","v":0},{"$f":"OPEX!H50*Config!J$9","v":0},{"$f":"OPEX!I50*Config!K$9","v":0},{"$f":"OPEX!J50*Config!L$9","v":0},{"$f":"OPEX!K50*Config!M$9","v":0},{"$f":"OPEX!L50*Config!N$9","v":0},{"$f":"OPEX!M50*Config!O$9","v":0},{"$f":"OPEX!N50*Config!P$9","v":0},{"$f":"OPEX!O50*Config!Q$9","v":0},{"$f":"OPEX!P50*Config!R$9","v":0},{"$f":"OPEX!Q50*Config!S$9","v":0},{"$f":"OPEX!R50*Config!T$9","v":0},{"$f":"OPEX!S50*Config!U$9","v":0},{"$f":"OPEX!T50*Config!V$9","v":0},{"$f":"OPEX!U50*Config!W$9","v":0},{"$f":"OPEX!V50*Config!X$9","v":0},{"$f":"OPEX!W50*Config!Y$9","v":0},{"$f":"OPEX!X50*Config!Z$9","v":0},{"$f":"OPEX!Y50*Config!AA$9","v":0},{"$f":"OPEX!Z50*Config!AB$9","v":0},{"$f":"OPEX!AA50*Config!AC$9","v":0},{"$f":"OPEX!AB50*Config!AD$9","v":0},{"$f":"OPEX!AC50*Config!AE$9","v":0},{"$f":"OPEX!AD50*Config!AF$9","v":0},{"$f":"OPEX!AE50*Config!AG$9","v":0},{"$f":"OPEX!AF50*Config!AH$9","v":0},{"$f":"OPEX!AG50*Config!AI$9","v":0},{"$f":"OPEX!AH50*Config!AJ$9","v":0},{"$f":"OPEX!AI50*Config!AK$9","v":0},{"$f":"OPEX!AJ50*Config!AL$9","v":0},{"$f":"OPEX!AK50*Config!AM$9","v":0},{"$f":"OPEX!AL50*Config!AN$9","v":0},{"$f":"OPEX!AM50*Config!AO$9","v":0},{"$f":"OPEX!AN50*Config!AP$9","v":0},{"$f":"OPEX!AO50*Config!AQ$9","v":0},{"$f":"OPEX!AP50*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT257:$BC257,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE257:$BN257,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G51*Config!I$9","v":0},{"$f":"OPEX!H51*Config!J$9","v":0},{"$f":"OPEX!I51*Config!K$9","v":0},{"$f":"OPEX!J51*Config!L$9","v":0},{"$f":"OPEX!K51*Config!M$9","v":0},{"$f":"OPEX!L51*Config!N$9","v":0},{"$f":"OPEX!M51*Config!O$9","v":0},{"$f":"OPEX!N51*Config!P$9","v":0},{"$f":"OPEX!O51*Config!Q$9","v":0},{"$f":"OPEX!P51*Config!R$9","v":0},{"$f":"OPEX!Q51*Config!S$9","v":0},{"$f":"OPEX!R51*Config!T$9","v":0},{"$f":"OPEX!S51*Config!U$9","v":0},{"$f":"OPEX!T51*Config!V$9","v":0},{"$f":"OPEX!U51*Config!W$9","v":0},{"$f":"OPEX!V51*Config!X$9","v":0},{"$f":"OPEX!W51*Config!Y$9","v":0},{"$f":"OPEX!X51*Config!Z$9","v":0},{"$f":"OPEX!Y51*Config!AA$9","v":0},{"$f":"OPEX!Z51*Config!AB$9","v":0},{"$f":"OPEX!AA51*Config!AC$9","v":0},{"$f":"OPEX!AB51*Config!AD$9","v":0},{"$f":"OPEX!AC51*Config!AE$9","v":0},{"$f":"OPEX!AD51*Config!AF$9","v":0},{"$f":"OPEX!AE51*Config!AG$9","v":0},{"$f":"OPEX!AF51*Config!AH$9","v":0},{"$f":"OPEX!AG51*Config!AI$9","v":0},{"$f":"OPEX!AH51*Config!AJ$9","v":0},{"$f":"OPEX!AI51*Config!AK$9","v":0},{"$f":"OPEX!AJ51*Config!AL$9","v":0},{"$f":"OPEX!AK51*Config!AM$9","v":0},{"$f":"OPEX!AL51*Config!AN$9","v":0},{"$f":"OPEX!AM51*Config!AO$9","v":0},{"$f":"OPEX!AN51*Config!AP$9","v":0},{"$f":"OPEX!AO51*Config!AQ$9","v":0},{"$f":"OPEX!AP51*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT258:$BC258,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I258:AR258)","v":0},null,null,{"$f":"I253*I254","v":0},{"$f":"J253*J254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT259:$BC259,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I259:AR259)","v":0},null,null,{"$f":"I253*I255","v":0},{"$f":"J253*J255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT261:$BC261,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty utrzymania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance costs","Koszty utrzymania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT263:$BC263,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Utrzymanie budynków"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I263:AR263)","v":0},null,null,{"$f":"OPEX!G55*Config!I$9","v":0},{"$f":"OPEX!H55*Config!J$9","v":0},{"$f":"OPEX!I55*Config!K$9","v":0},{"$f":"OPEX!J55*Config!L$9","v":0},{"$f":"OPEX!K55*Config!M$9","v":0},{"$f":"OPEX!L55*Config!N$9","v":0},{"$f":"OPEX!M55*Config!O$9","v":0},{"$f":"OPEX!N55*Config!P$9","v":0},{"$f":"OPEX!O55*Config!Q$9","v":0},{"$f":"OPEX!P55*Config!R$9","v":0},{"$f":"OPEX!Q55*Config!S$9","v":0},{"$f":"OPEX!R55*Config!T$9","v":0},{"$f":"OPEX!S55*Config!U$9","v":0},{"$f":"OPEX!T55*Config!V$9","v":0},{"$f":"OPEX!U55*Config!W$9","v":0},{"$f":"OPEX!V55*Config!X$9","v":0},{"$f":"OPEX!W55*Config!Y$9","v":0},{"$f":"OPEX!X55*Config!Z$9","v":0},{"$f":"OPEX!Y55*Config!AA$9","v":0},{"$f":"OPEX!Z55*Config!AB$9","v":0},{"$f":"OPEX!AA55*Config!AC$9","v":0},{"$f":"OPEX!AB55*Config!AD$9","v":0},{"$f":"OPEX!AC55*Config!AE$9","v":0},{"$f":"OPEX!AD55*Config!AF$9","v":0},{"$f":"OPEX!AE55*Config!AG$9","v":0},{"$f":"OPEX!AF55*Config!AH$9","v":0},{"$f":"OPEX!AG55*Config!AI$9","v":0},{"$f":"OPEX!AH55*Config!AJ$9","v":0},{"$f":"OPEX!AI55*Config!AK$9","v":0},{"$f":"OPEX!AJ55*Config!AL$9","v":0},{"$f":"OPEX!AK55*Config!AM$9","v":0},{"$f":"OPEX!AL55*Config!AN$9","v":0},{"$f":"OPEX!AM55*Config!AO$9","v":0},{"$f":"OPEX!AN55*Config!AP$9","v":0},{"$f":"OPEX!AO55*Config!AQ$9","v":0},{"$f":"OPEX!AP55*Config!AR$9","v":0},null,"Building maintenance","Utrzymanie budynków","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT264:$BC264,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Utrzymanie sprzętu"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G56*Config!I$9","v":0},{"$f":"OPEX!H56*Config!J$9","v":0},{"$f":"OPEX!I56*Config!K$9","v":0},{"$f":"OPEX!J56*Config!L$9","v":0},{"$f":"OPEX!K56*Config!M$9","v":0},{"$f":"OPEX!L56*Config!N$9","v":0},{"$f":"OPEX!M56*Config!O$9","v":0},{"$f":"OPEX!N56*Config!P$9","v":0},{"$f":"OPEX!O56*Config!Q$9","v":0},{"$f":"OPEX!P56*Config!R$9","v":0},{"$f":"OPEX!Q56*Config!S$9","v":0},{"$f":"OPEX!R56*Config!T$9","v":0},{"$f":"OPEX!S56*Config!U$9","v":0},{"$f":"OPEX!T56*Config!V$9","v":0},{"$f":"OPEX!U56*Config!W$9","v":0},{"$f":"OPEX!V56*Config!X$9","v":0},{"$f":"OPEX!W56*Config!Y$9","v":0},{"$f":"OPEX!X56*Config!Z$9","v":0},{"$f":"OPEX!Y56*Config!AA$9","v":0},{"$f":"OPEX!Z56*Config!AB$9","v":0},{"$f":"OPEX!AA56*Config!AC$9","v":0},{"$f":"OPEX!AB56*Config!AD$9","v":0},{"$f":"OPEX!AC56*Config!AE$9","v":0},{"$f":"OPEX!AD56*Config!AF$9","v":0},{"$f":"OPEX!AE56*Config!AG$9","v":0},{"$f":"OPEX!AF56*Config!AH$9","v":0},{"$f":"OPEX!AG56*Config!AI$9","v":0},{"$f":"OPEX!AH56*Config!AJ$9","v":0},{"$f":"OPEX!AI56*Config!AK$9","v":0},{"$f":"OPEX!AJ56*Config!AL$9","v":0},{"$f":"OPEX!AK56*Config!AM$9","v":0},{"$f":"OPEX!AL56*Config!AN$9","v":0},{"$f":"OPEX!AM56*Config!AO$9","v":0},{"$f":"OPEX!AN56*Config!AP$9","v":0},{"$f":"OPEX!AO56*Config!AQ$9","v":0},{"$f":"OPEX!AP56*Config!AR$9","v":0},null,"Equipment maintenance","Utrzymanie sprzętu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT265:$BC265,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Ubezpieczenie"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G57*Config!I$9","v":0},{"$f":"OPEX!H57*Config!J$9","v":0},{"$f":"OPEX!I57*Config!K$9","v":0},{"$f":"OPEX!J57*Config!L$9","v":0},{"$f":"OPEX!K57*Config!M$9","v":0},{"$f":"OPEX!L57*Config!N$9","v":0},{"$f":"OPEX!M57*Config!O$9","v":0},{"$f":"OPEX!N57*Config!P$9","v":0},{"$f":"OPEX!O57*Config!Q$9","v":0},{"$f":"OPEX!P57*Config!R$9","v":0},{"$f":"OPEX!Q57*Config!S$9","v":0},{"$f":"OPEX!R57*Config!T$9","v":0},{"$f":"OPEX!S57*Config!U$9","v":0},{"$f":"OPEX!T57*Config!V$9","v":0},{"$f":"OPEX!U57*Config!W$9","v":0},{"$f":"OPEX!V57*Config!X$9","v":0},{"$f":"OPEX!W57*Config!Y$9","v":0},{"$f":"OPEX!X57*Config!Z$9","v":0},{"$f":"OPEX!Y57*Config!AA$9","v":0},{"$f":"OPEX!Z57*Config!AB$9","v":0},{"$f":"OPEX!AA57*Config!AC$9","v":0},{"$f":"OPEX!AB57*Config!AD$9","v":0},{"$f":"OPEX!AC57*Config!AE$9","v":0},{"$f":"OPEX!AD57*Config!AF$9","v":0},{"$f":"OPEX!AE57*Config!AG$9","v":0},{"$f":"OPEX!AF57*Config!AH$9","v":0},{"$f":"OPEX!AG57*Config!AI$9","v":0},{"$f":"OPEX!AH57*Config!AJ$9","v":0},{"$f":"OPEX!AI57*Config!AK$9","v":0},{"$f":"OPEX!AJ57*Config!AL$9","v":0},{"$f":"OPEX!AK57*Config!AM$9","v":0},{"$f":"OPEX!AL57*Config!AN$9","v":0},{"$f":"OPEX!AM57*Config!AO$9","v":0},{"$f":"OPEX!AN57*Config!AP$9","v":0},{"$f":"OPEX!AO57*Config!AQ$9","v":0},{"$f":"OPEX!AP57*Config!AR$9","v":0},null,"Insurance","Ubezpieczenie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT266:$BC266,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Opłaty licencyjne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G58*Config!I$9","v":0},{"$f":"OPEX!H58*Config!J$9","v":0},{"$f":"OPEX!I58*Config!K$9","v":0},{"$f":"OPEX!J58*Config!L$9","v":0},{"$f":"OPEX!K58*Config!M$9","v":0},{"$f":"OPEX!L58*Config!N$9","v":0},{"$f":"OPEX!M58*Config!O$9","v":0},{"$f":"OPEX!N58*Config!P$9","v":0},{"$f":"OPEX!O58*Config!Q$9","v":0},{"$f":"OPEX!P58*Config!R$9","v":0},{"$f":"OPEX!Q58*Config!S$9","v":0},{"$f":"OPEX!R58*Config!T$9","v":0},{"$f":"OPEX!S58*Config!U$9","v":0},{"$f":"OPEX!T58*Config!V$9","v":0},{"$f":"OPEX!U58*Config!W$9","v":0},{"$f":"OPEX!V58*Config!X$9","v":0},{"$f":"OPEX!W58*Config!Y$9","v":0},{"$f":"OPEX!X58*Config!Z$9","v":0},{"$f":"OPEX!Y58*Config!AA$9","v":0},{"$f":"OPEX!Z58*Config!AB$9","v":0},{"$f":"OPEX!AA58*Config!AC$9","v":0},{"$f":"OPEX!AB58*Config!AD$9","v":0},{"$f":"OPEX!AC58*Config!AE$9","v":0},{"$f":"OPEX!AD58*Config!AF$9","v":0},{"$f":"OPEX!AE58*Config!AG$9","v":0},{"$f":"OPEX!AF58*Config!AH$9","v":0},{"$f":"OPEX!AG58*Config!AI$9","v":0},{"$f":"OPEX!AH58*Config!AJ$9","v":0},{"$f":"OPEX!AI58*Config!AK$9","v":0},{"$f":"OPEX!AJ58*Config!AL$9","v":0},{"$f":"OPEX!AK58*Config!AM$9","v":0},{"$f":"OPEX!AL58*Config!AN$9","v":0},{"$f":"OPEX!AM58*Config!AO$9","v":0},{"$f":"OPEX!AN58*Config!AP$9","v":0},{"$f":"OPEX!AO58*Config!AQ$9","v":0},{"$f":"OPEX!AP58*Config!AR$9","v":0},null,"Licence fees","Opłaty licencyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT267:$BC267,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I267:AR267)","v":0},null,null,{"$f":"OPEX!G59*Config!I$9","v":0},{"$f":"OPEX!H59*Config!J$9","v":0},{"$f":"OPEX!I59*Config!K$9","v":0},{"$f":"OPEX!J59*Config!L$9","v":0},{"$f":"OPEX!K59*Config!M$9","v":0},{"$f":"OPEX!L59*Config!N$9","v":0},{"$f":"OPEX!M59*Config!O$9","v":0},{"$f":"OPEX!N59*Config!P$9","v":0},{"$f":"OPEX!O59*Config!Q$9","v":0},{"$f":"OPEX!P59*Config!R$9","v":0},{"$f":"OPEX!Q59*Config!S$9","v":0},{"$f":"OPEX!R59*Config!T$9","v":0},{"$f":"OPEX!S59*Config!U$9","v":0},{"$f":"OPEX!T59*Config!V$9","v":0},{"$f":"OPEX!U59*Config!W$9","v":0},{"$f":"OPEX!V59*Config!X$9","v":0},{"$f":"OPEX!W59*Config!Y$9","v":0},{"$f":"OPEX!X59*Config!Z$9","v":0},{"$f":"OPEX!Y59*Config!AA$9","v":0},{"$f":"OPEX!Z59*Config!AB$9","v":0},{"$f":"OPEX!AA59*Config!AC$9","v":0},{"$f":"OPEX!AB59*Config!AD$9","v":0},{"$f":"OPEX!AC59*Config!AE$9","v":0},{"$f":"OPEX!AD59*Config!AF$9","v":0},{"$f":"OPEX!AE59*Config!AG$9","v":0},{"$f":"OPEX!AF59*Config!AH$9","v":0},{"$f":"OPEX!AG59*Config!AI$9","v":0},{"$f":"OPEX!AH59*Config!AJ$9","v":0},{"$f":"OPEX!AI59*Config!AK$9","v":0},{"$f":"OPEX!AJ59*Config!AL$9","v":0},{"$f":"OPEX!AK59*Config!AM$9","v":0},{"$f":"OPEX!AL59*Config!AN$9","v":0},{"$f":"OPEX!AM59*Config!AO$9","v":0},{"$f":"OPEX!AN59*Config!AP$9","v":0},{"$f":"OPEX!AO59*Config!AQ$9","v":0},{"$f":"OPEX!AP59*Config!AR$9","v":0},null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT268:$BC268,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I268:AR268)","v":0},null,null,{"$f":"SUM(I263:I267)","v":0},{"$f":"SUM(J263:J267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT269:$BC269,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"OPEX!G61*Config!I$9","v":0},{"$f":"OPEX!H61*Config!J$9","v":0},{"$f":"OPEX!I61*Config!K$9","v":0},{"$f":"OPEX!J61*Config!L$9","v":0},{"$f":"OPEX!K61*Config!M$9","v":0},{"$f":"OPEX!L61*Config!N$9","v":0},{"$f":"OPEX!M61*Config!O$9","v":0},{"$f":"OPEX!N61*Config!P$9","v":0},{"$f":"OPEX!O61*Config!Q$9","v":0},{"$f":"OPEX!P61*Config!R$9","v":0},{"$f":"OPEX!Q61*Config!S$9","v":0},{"$f":"OPEX!R61*Config!T$9","v":0},{"$f":"OPEX!S61*Config!U$9","v":0},{"$f":"OPEX!T61*Config!V$9","v":0},{"$f":"OPEX!U61*Config!W$9","v":0},{"$f":"OPEX!V61*Config!X$9","v":0},{"$f":"OPEX!W61*Config!Y$9","v":0},{"$f":"OPEX!X61*Config!Z$9","v":0},{"$f":"OPEX!Y61*Config!AA$9","v":0},{"$f":"OPEX!Z61*Config!AB$9","v":0},{"$f":"OPEX!AA61*Config!AC$9","v":0},{"$f":"OPEX!AB61*Config!AD$9","v":0},{"$f":"OPEX!AC61*Config!AE$9","v":0},{"$f":"OPEX!AD61*Config!AF$9","v":0},{"$f":"OPEX!AE61*Config!AG$9","v":0},{"$f":"OPEX!AF61*Config!AH$9","v":0},{"$f":"OPEX!AG61*Config!AI$9","v":0},{"$f":"OPEX!AH61*Config!AJ$9","v":0},{"$f":"OPEX!AI61*Config!AK$9","v":0},{"$f":"OPEX!AJ61*Config!AL$9","v":0},{"$f":"OPEX!AK61*Config!AM$9","v":0},{"$f":"OPEX!AL61*Config!AN$9","v":0},{"$f":"OPEX!AM61*Config!AO$9","v":0},{"$f":"OPEX!AN61*Config!AP$9","v":0},{"$f":"OPEX!AO61*Config!AQ$9","v":0},{"$f":"OPEX!AP61*Config!AR$9","v":0},null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT270:$BC270,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I270:AR270)","v":0},null,null,{"$f":"SUM(I268:I269)","v":0},{"$f":"SUM(J268:J269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT272:$BC272,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zewnętrzne podwykonawstwo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External sub-contracting","Zewnętrzne podwykonawstwo","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"OPEX!D66","v":"[…]"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I274:AR274)","v":0},null,null,{"$f":"OPEX!G66*Config!I$9","v":0},{"$f":"OPEX!H66*Config!J$9","v":0},{"$f":"OPEX!I66*Config!K$9","v":0},{"$f":"OPEX!J66*Config!L$9","v":0},{"$f":"OPEX!K66*Config!M$9","v":0},{"$f":"OPEX!L66*Config!N$9","v":0},{"$f":"OPEX!M66*Config!O$9","v":0},{"$f":"OPEX!N66*Config!P$9","v":0},{"$f":"OPEX!O66*Config!Q$9","v":0},{"$f":"OPEX!P66*Config!R$9","v":0},{"$f":"OPEX!Q66*Config!S$9","v":0},{"$f":"OPEX!R66*Config!T$9","v":0},{"$f":"OPEX!S66*Config!U$9","v":0},{"$f":"OPEX!T66*Config!V$9","v":0},{"$f":"OPEX!U66*Config!W$9","v":0},{"$f":"OPEX!V66*Config!X$9","v":0},{"$f":"OPEX!W66*Config!Y$9","v":0},{"$f":"OPEX!X66*Config!Z$9","v":0},{"$f":"OPEX!Y66*Config!AA$9","v":0},{"$f":"OPEX!Z66*Config!AB$9","v":0},{"$f":"OPEX!AA66*Config!AC$9","v":0},{"$f":"OPEX!AB66*Config!AD$9","v":0},{"$f":"OPEX!AC66*Config!AE$9","v":0},{"$f":"OPEX!AD66*Config!AF$9","v":0},{"$f":"OPEX!AE66*Config!AG$9","v":0},{"$f":"OPEX!AF66*Config!AH$9","v":0},{"$f":"OPEX!AG66*Config!AI$9","v":0},{"$f":"OPEX!AH66*Config!AJ$9","v":0},{"$f":"OPEX!AI66*Config!AK$9","v":0},{"$f":"OPEX!AJ66*Config!AL$9","v":0},{"$f":"OPEX!AK66*Config!AM$9","v":0},{"$f":"OPEX!AL66*Config!AN$9","v":0},{"$f":"OPEX!AM66*Config!AO$9","v":0},{"$f":"OPEX!AN66*Config!AP$9","v":0},{"$f":"OPEX!AO66*Config!AQ$9","v":0},{"$f":"OPEX!AP66*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D67","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G67*Config!I$9","v":0},{"$f":"OPEX!H67*Config!J$9","v":0},{"$f":"OPEX!I67*Config!K$9","v":0},{"$f":"OPEX!J67*Config!L$9","v":0},{"$f":"OPEX!K67*Config!M$9","v":0},{"$f":"OPEX!L67*Config!N$9","v":0},{"$f":"OPEX!M67*Config!O$9","v":0},{"$f":"OPEX!N67*Config!P$9","v":0},{"$f":"OPEX!O67*Config!Q$9","v":0},{"$f":"OPEX!P67*Config!R$9","v":0},{"$f":"OPEX!Q67*Config!S$9","v":0},{"$f":"OPEX!R67*Config!T$9","v":0},{"$f":"OPEX!S67*Config!U$9","v":0},{"$f":"OPEX!T67*Config!V$9","v":0},{"$f":"OPEX!U67*Config!W$9","v":0},{"$f":"OPEX!V67*Config!X$9","v":0},{"$f":"OPEX!W67*Config!Y$9","v":0},{"$f":"OPEX!X67*Config!Z$9","v":0},{"$f":"OPEX!Y67*Config!AA$9","v":0},{"$f":"OPEX!Z67*Config!AB$9","v":0},{"$f":"OPEX!AA67*Config!AC$9","v":0},{"$f":"OPEX!AB67*Config!AD$9","v":0},{"$f":"OPEX!AC67*Config!AE$9","v":0},{"$f":"OPEX!AD67*Config!AF$9","v":0},{"$f":"OPEX!AE67*Config!AG$9","v":0},{"$f":"OPEX!AF67*Config!AH$9","v":0},{"$f":"OPEX!AG67*Config!AI$9","v":0},{"$f":"OPEX!AH67*Config!AJ$9","v":0},{"$f":"OPEX!AI67*Config!AK$9","v":0},{"$f":"OPEX!AJ67*Config!AL$9","v":0},{"$f":"OPEX!AK67*Config!AM$9","v":0},{"$f":"OPEX!AL67*Config!AN$9","v":0},{"$f":"OPEX!AM67*Config!AO$9","v":0},{"$f":"OPEX!AN67*Config!AP$9","v":0},{"$f":"OPEX!AO67*Config!AQ$9","v":0},{"$f":"OPEX!AP67*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D68","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G68*Config!I$9","v":0},{"$f":"OPEX!H68*Config!J$9","v":0},{"$f":"OPEX!I68*Config!K$9","v":0},{"$f":"OPEX!J68*Config!L$9","v":0},{"$f":"OPEX!K68*Config!M$9","v":0},{"$f":"OPEX!L68*Config!N$9","v":0},{"$f":"OPEX!M68*Config!O$9","v":0},{"$f":"OPEX!N68*Config!P$9","v":0},{"$f":"OPEX!O68*Config!Q$9","v":0},{"$f":"OPEX!P68*Config!R$9","v":0},{"$f":"OPEX!Q68*Config!S$9","v":0},{"$f":"OPEX!R68*Config!T$9","v":0},{"$f":"OPEX!S68*Config!U$9","v":0},{"$f":"OPEX!T68*Config!V$9","v":0},{"$f":"OPEX!U68*Config!W$9","v":0},{"$f":"OPEX!V68*Config!X$9","v":0},{"$f":"OPEX!W68*Config!Y$9","v":0},{"$f":"OPEX!X68*Config!Z$9","v":0},{"$f":"OPEX!Y68*Config!AA$9","v":0},{"$f":"OPEX!Z68*Config!AB$9","v":0},{"$f":"OPEX!AA68*Config!AC$9","v":0},{"$f":"OPEX!AB68*Config!AD$9","v":0},{"$f":"OPEX!AC68*Config!AE$9","v":0},{"$f":"OPEX!AD68*Config!AF$9","v":0},{"$f":"OPEX!AE68*Config!AG$9","v":0},{"$f":"OPEX!AF68*Config!AH$9","v":0},{"$f":"OPEX!AG68*Config!AI$9","v":0},{"$f":"OPEX!AH68*Config!AJ$9","v":0},{"$f":"OPEX!AI68*Config!AK$9","v":0},{"$f":"OPEX!AJ68*Config!AL$9","v":0},{"$f":"OPEX!AK68*Config!AM$9","v":0},{"$f":"OPEX!AL68*Config!AN$9","v":0},{"$f":"OPEX!AM68*Config!AO$9","v":0},{"$f":"OPEX!AN68*Config!AP$9","v":0},{"$f":"OPEX!AO68*Config!AQ$9","v":0},{"$f":"OPEX!AP68*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D69","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G69*Config!I$9","v":0},{"$f":"OPEX!H69*Config!J$9","v":0},{"$f":"OPEX!I69*Config!K$9","v":0},{"$f":"OPEX!J69*Config!L$9","v":0},{"$f":"OPEX!K69*Config!M$9","v":0},{"$f":"OPEX!L69*Config!N$9","v":0},{"$f":"OPEX!M69*Config!O$9","v":0},{"$f":"OPEX!N69*Config!P$9","v":0},{"$f":"OPEX!O69*Config!Q$9","v":0},{"$f":"OPEX!P69*Config!R$9","v":0},{"$f":"OPEX!Q69*Config!S$9","v":0},{"$f":"OPEX!R69*Config!T$9","v":0},{"$f":"OPEX!S69*Config!U$9","v":0},{"$f":"OPEX!T69*Config!V$9","v":0},{"$f":"OPEX!U69*Config!W$9","v":0},{"$f":"OPEX!V69*Config!X$9","v":0},{"$f":"OPEX!W69*Config!Y$9","v":0},{"$f":"OPEX!X69*Config!Z$9","v":0},{"$f":"OPEX!Y69*Config!AA$9","v":0},{"$f":"OPEX!Z69*Config!AB$9","v":0},{"$f":"OPEX!AA69*Config!AC$9","v":0},{"$f":"OPEX!AB69*Config!AD$9","v":0},{"$f":"OPEX!AC69*Config!AE$9","v":0},{"$f":"OPEX!AD69*Config!AF$9","v":0},{"$f":"OPEX!AE69*Config!AG$9","v":0},{"$f":"OPEX!AF69*Config!AH$9","v":0},{"$f":"OPEX!AG69*Config!AI$9","v":0},{"$f":"OPEX!AH69*Config!AJ$9","v":0},{"$f":"OPEX!AI69*Config!AK$9","v":0},{"$f":"OPEX!AJ69*Config!AL$9","v":0},{"$f":"OPEX!AK69*Config!AM$9","v":0},{"$f":"OPEX!AL69*Config!AN$9","v":0},{"$f":"OPEX!AM69*Config!AO$9","v":0},{"$f":"OPEX!AN69*Config!AP$9","v":0},{"$f":"OPEX!AO69*Config!AQ$9","v":0},{"$f":"OPEX!AP69*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D70","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G70*Config!I$9","v":0},{"$f":"OPEX!H70*Config!J$9","v":0},{"$f":"OPEX!I70*Config!K$9","v":0},{"$f":"OPEX!J70*Config!L$9","v":0},{"$f":"OPEX!K70*Config!M$9","v":0},{"$f":"OPEX!L70*Config!N$9","v":0},{"$f":"OPEX!M70*Config!O$9","v":0},{"$f":"OPEX!N70*Config!P$9","v":0},{"$f":"OPEX!O70*Config!Q$9","v":0},{"$f":"OPEX!P70*Config!R$9","v":0},{"$f":"OPEX!Q70*Config!S$9","v":0},{"$f":"OPEX!R70*Config!T$9","v":0},{"$f":"OPEX!S70*Config!U$9","v":0},{"$f":"OPEX!T70*Config!V$9","v":0},{"$f":"OPEX!U70*Config!W$9","v":0},{"$f":"OPEX!V70*Config!X$9","v":0},{"$f":"OPEX!W70*Config!Y$9","v":0},{"$f":"OPEX!X70*Config!Z$9","v":0},{"$f":"OPEX!Y70*Config!AA$9","v":0},{"$f":"OPEX!Z70*Config!AB$9","v":0},{"$f":"OPEX!AA70*Config!AC$9","v":0},{"$f":"OPEX!AB70*Config!AD$9","v":0},{"$f":"OPEX!AC70*Config!AE$9","v":0},{"$f":"OPEX!AD70*Config!AF$9","v":0},{"$f":"OPEX!AE70*Config!AG$9","v":0},{"$f":"OPEX!AF70*Config!AH$9","v":0},{"$f":"OPEX!AG70*Config!AI$9","v":0},{"$f":"OPEX!AH70*Config!AJ$9","v":0},{"$f":"OPEX!AI70*Config!AK$9","v":0},{"$f":"OPEX!AJ70*Config!AL$9","v":0},{"$f":"OPEX!AK70*Config!AM$9","v":0},{"$f":"OPEX!AL70*Config!AN$9","v":0},{"$f":"OPEX!AM70*Config!AO$9","v":0},{"$f":"OPEX!AN70*Config!AP$9","v":0},{"$f":"OPEX!AO70*Config!AQ$9","v":0},{"$f":"OPEX!AP70*Config!AR$9","v":0}]
[null,null,null,{"$f":"INDEX($AT279:$BC279,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I279:AR279)","v":0},null,null,{"$f":"SUM(I274:I278)","v":0},{"$f":"SUM(J274:J278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT280:$BC280,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"OPEX!G72*Config!I$9","v":0},{"$f":"OPEX!H72*Config!J$9","v":0},{"$f":"OPEX!I72*Config!K$9","v":0},{"$f":"OPEX!J72*Config!L$9","v":0},{"$f":"OPEX!K72*Config!M$9","v":0},{"$f":"OPEX!L72*Config!N$9","v":0},{"$f":"OPEX!M72*Config!O$9","v":0},{"$f":"OPEX!N72*Config!P$9","v":0},{"$f":"OPEX!O72*Config!Q$9","v":0},{"$f":"OPEX!P72*Config!R$9","v":0},{"$f":"OPEX!Q72*Config!S$9","v":0},{"$f":"OPEX!R72*Config!T$9","v":0},{"$f":"OPEX!S72*Config!U$9","v":0},{"$f":"OPEX!T72*Config!V$9","v":0},{"$f":"OPEX!U72*Config!W$9","v":0},{"$f":"OPEX!V72*Config!X$9","v":0},{"$f":"OPEX!W72*Config!Y$9","v":0},{"$f":"OPEX!X72*Config!Z$9","v":0},{"$f":"OPEX!Y72*Config!AA$9","v":0},{"$f":"OPEX!Z72*Config!AB$9","v":0},{"$f":"OPEX!AA72*Config!AC$9","v":0},{"$f":"OPEX!AB72*Config!AD$9","v":0},{"$f":"OPEX!AC72*Config!AE$9","v":0},{"$f":"OPEX!AD72*Config!AF$9","v":0},{"$f":"OPEX!AE72*Config!AG$9","v":0},{"$f":"OPEX!AF72*Config!AH$9","v":0},{"$f":"OPEX!AG72*Config!AI$9","v":0},{"$f":"OPEX!AH72*Config!AJ$9","v":0},{"$f":"OPEX!AI72*Config!AK$9","v":0},{"$f":"OPEX!AJ72*Config!AL$9","v":0},{"$f":"OPEX!AK72*Config!AM$9","v":0},{"$f":"OPEX!AL72*Config!AN$9","v":0},{"$f":"OPEX!AM72*Config!AO$9","v":0},{"$f":"OPEX!AN72*Config!AP$9","v":0},{"$f":"OPEX!AO72*Config!AQ$9","v":0},{"$f":"OPEX!AP72*Config!AR$9","v":0},null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT281:$BC281,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I281:AR281)","v":0},null,null,{"$f":"SUM(I279:I280)","v":0},{"$f":"SUM(J279:J280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT283:$BC283,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"OPEX!D77","v":"[…]"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I285:AR285)","v":0},null,null,{"$f":"OPEX!G77*Config!I$9","v":0},{"$f":"OPEX!H77*Config!J$9","v":0},{"$f":"OPEX!I77*Config!K$9","v":0},{"$f":"OPEX!J77*Config!L$9","v":0},{"$f":"OPEX!K77*Config!M$9","v":0},{"$f":"OPEX!L77*Config!N$9","v":0},{"$f":"OPEX!M77*Config!O$9","v":0},{"$f":"OPEX!N77*Config!P$9","v":0},{"$f":"OPEX!O77*Config!Q$9","v":0},{"$f":"OPEX!P77*Config!R$9","v":0},{"$f":"OPEX!Q77*Config!S$9","v":0},{"$f":"OPEX!R77*Config!T$9","v":0},{"$f":"OPEX!S77*Config!U$9","v":0},{"$f":"OPEX!T77*Config!V$9","v":0},{"$f":"OPEX!U77*Config!W$9","v":0},{"$f":"OPEX!V77*Config!X$9","v":0},{"$f":"OPEX!W77*Config!Y$9","v":0},{"$f":"OPEX!X77*Config!Z$9","v":0},{"$f":"OPEX!Y77*Config!AA$9","v":0},{"$f":"OPEX!Z77*Config!AB$9","v":0},{"$f":"OPEX!AA77*Config!AC$9","v":0},{"$f":"OPEX!AB77*Config!AD$9","v":0},{"$f":"OPEX!AC77*Config!AE$9","v":0},{"$f":"OPEX!AD77*Config!AF$9","v":0},{"$f":"OPEX!AE77*Config!AG$9","v":0},{"$f":"OPEX!AF77*Config!AH$9","v":0},{"$f":"OPEX!AG77*Config!AI$9","v":0},{"$f":"OPEX!AH77*Config!AJ$9","v":0},{"$f":"OPEX!AI77*Config!AK$9","v":0},{"$f":"OPEX!AJ77*Config!AL$9","v":0},{"$f":"OPEX!AK77*Config!AM$9","v":0},{"$f":"OPEX!AL77*Config!AN$9","v":0},{"$f":"OPEX!AM77*Config!AO$9","v":0},{"$f":"OPEX!AN77*Config!AP$9","v":0},{"$f":"OPEX!AO77*Config!AQ$9","v":0},{"$f":"OPEX!AP77*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D78","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G78*Config!I$9","v":0},{"$f":"OPEX!H78*Config!J$9","v":0},{"$f":"OPEX!I78*Config!K$9","v":0},{"$f":"OPEX!J78*Config!L$9","v":0},{"$f":"OPEX!K78*Config!M$9","v":0},{"$f":"OPEX!L78*Config!N$9","v":0},{"$f":"OPEX!M78*Config!O$9","v":0},{"$f":"OPEX!N78*Config!P$9","v":0},{"$f":"OPEX!O78*Config!Q$9","v":0},{"$f":"OPEX!P78*Config!R$9","v":0},{"$f":"OPEX!Q78*Config!S$9","v":0},{"$f":"OPEX!R78*Config!T$9","v":0},{"$f":"OPEX!S78*Config!U$9","v":0},{"$f":"OPEX!T78*Config!V$9","v":0},{"$f":"OPEX!U78*Config!W$9","v":0},{"$f":"OPEX!V78*Config!X$9","v":0},{"$f":"OPEX!W78*Config!Y$9","v":0},{"$f":"OPEX!X78*Config!Z$9","v":0},{"$f":"OPEX!Y78*Config!AA$9","v":0},{"$f":"OPEX!Z78*Config!AB$9","v":0},{"$f":"OPEX!AA78*Config!AC$9","v":0},{"$f":"OPEX!AB78*Config!AD$9","v":0},{"$f":"OPEX!AC78*Config!AE$9","v":0},{"$f":"OPEX!AD78*Config!AF$9","v":0},{"$f":"OPEX!AE78*Config!AG$9","v":0},{"$f":"OPEX!AF78*Config!AH$9","v":0},{"$f":"OPEX!AG78*Config!AI$9","v":0},{"$f":"OPEX!AH78*Config!AJ$9","v":0},{"$f":"OPEX!AI78*Config!AK$9","v":0},{"$f":"OPEX!AJ78*Config!AL$9","v":0},{"$f":"OPEX!AK78*Config!AM$9","v":0},{"$f":"OPEX!AL78*Config!AN$9","v":0},{"$f":"OPEX!AM78*Config!AO$9","v":0},{"$f":"OPEX!AN78*Config!AP$9","v":0},{"$f":"OPEX!AO78*Config!AQ$9","v":0},{"$f":"OPEX!AP78*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D79","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G79*Config!I$9","v":0},{"$f":"OPEX!H79*Config!J$9","v":0},{"$f":"OPEX!I79*Config!K$9","v":0},{"$f":"OPEX!J79*Config!L$9","v":0},{"$f":"OPEX!K79*Config!M$9","v":0},{"$f":"OPEX!L79*Config!N$9","v":0},{"$f":"OPEX!M79*Config!O$9","v":0},{"$f":"OPEX!N79*Config!P$9","v":0},{"$f":"OPEX!O79*Config!Q$9","v":0},{"$f":"OPEX!P79*Config!R$9","v":0},{"$f":"OPEX!Q79*Config!S$9","v":0},{"$f":"OPEX!R79*Config!T$9","v":0},{"$f":"OPEX!S79*Config!U$9","v":0},{"$f":"OPEX!T79*Config!V$9","v":0},{"$f":"OPEX!U79*Config!W$9","v":0},{"$f":"OPEX!V79*Config!X$9","v":0},{"$f":"OPEX!W79*Config!Y$9","v":0},{"$f":"OPEX!X79*Config!Z$9","v":0},{"$f":"OPEX!Y79*Config!AA$9","v":0},{"$f":"OPEX!Z79*Config!AB$9","v":0},{"$f":"OPEX!AA79*Config!AC$9","v":0},{"$f":"OPEX!AB79*Config!AD$9","v":0},{"$f":"OPEX!AC79*Config!AE$9","v":0},{"$f":"OPEX!AD79*Config!AF$9","v":0},{"$f":"OPEX!AE79*Config!AG$9","v":0},{"$f":"OPEX!AF79*Config!AH$9","v":0},{"$f":"OPEX!AG79*Config!AI$9","v":0},{"$f":"OPEX!AH79*Config!AJ$9","v":0},{"$f":"OPEX!AI79*Config!AK$9","v":0},{"$f":"OPEX!AJ79*Config!AL$9","v":0},{"$f":"OPEX!AK79*Config!AM$9","v":0},{"$f":"OPEX!AL79*Config!AN$9","v":0},{"$f":"OPEX!AM79*Config!AO$9","v":0},{"$f":"OPEX!AN79*Config!AP$9","v":0},{"$f":"OPEX!AO79*Config!AQ$9","v":0},{"$f":"OPEX!AP79*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D80","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G80*Config!I$9","v":0},{"$f":"OPEX!H80*Config!J$9","v":0},{"$f":"OPEX!I80*Config!K$9","v":0},{"$f":"OPEX!J80*Config!L$9","v":0},{"$f":"OPEX!K80*Config!M$9","v":0},{"$f":"OPEX!L80*Config!N$9","v":0},{"$f":"OPEX!M80*Config!O$9","v":0},{"$f":"OPEX!N80*Config!P$9","v":0},{"$f":"OPEX!O80*Config!Q$9","v":0},{"$f":"OPEX!P80*Config!R$9","v":0},{"$f":"OPEX!Q80*Config!S$9","v":0},{"$f":"OPEX!R80*Config!T$9","v":0},{"$f":"OPEX!S80*Config!U$9","v":0},{"$f":"OPEX!T80*Config!V$9","v":0},{"$f":"OPEX!U80*Config!W$9","v":0},{"$f":"OPEX!V80*Config!X$9","v":0},{"$f":"OPEX!W80*Config!Y$9","v":0},{"$f":"OPEX!X80*Config!Z$9","v":0},{"$f":"OPEX!Y80*Config!AA$9","v":0},{"$f":"OPEX!Z80*Config!AB$9","v":0},{"$f":"OPEX!AA80*Config!AC$9","v":0},{"$f":"OPEX!AB80*Config!AD$9","v":0},{"$f":"OPEX!AC80*Config!AE$9","v":0},{"$f":"OPEX!AD80*Config!AF$9","v":0},{"$f":"OPEX!AE80*Config!AG$9","v":0},{"$f":"OPEX!AF80*Config!AH$9","v":0},{"$f":"OPEX!AG80*Config!AI$9","v":0},{"$f":"OPEX!AH80*Config!AJ$9","v":0},{"$f":"OPEX!AI80*Config!AK$9","v":0},{"$f":"OPEX!AJ80*Config!AL$9","v":0},{"$f":"OPEX!AK80*Config!AM$9","v":0},{"$f":"OPEX!AL80*Config!AN$9","v":0},{"$f":"OPEX!AM80*Config!AO$9","v":0},{"$f":"OPEX!AN80*Config!AP$9","v":0},{"$f":"OPEX!AO80*Config!AQ$9","v":0},{"$f":"OPEX!AP80*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D81","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G81*Config!I$9","v":0},{"$f":"OPEX!H81*Config!J$9","v":0},{"$f":"OPEX!I81*Config!K$9","v":0},{"$f":"OPEX!J81*Config!L$9","v":0},{"$f":"OPEX!K81*Config!M$9","v":0},{"$f":"OPEX!L81*Config!N$9","v":0},{"$f":"OPEX!M81*Config!O$9","v":0},{"$f":"OPEX!N81*Config!P$9","v":0},{"$f":"OPEX!O81*Config!Q$9","v":0},{"$f":"OPEX!P81*Config!R$9","v":0},{"$f":"OPEX!Q81*Config!S$9","v":0},{"$f":"OPEX!R81*Config!T$9","v":0},{"$f":"OPEX!S81*Config!U$9","v":0},{"$f":"OPEX!T81*Config!V$9","v":0},{"$f":"OPEX!U81*Config!W$9","v":0},{"$f":"OPEX!V81*Config!X$9","v":0},{"$f":"OPEX!W81*Config!Y$9","v":0},{"$f":"OPEX!X81*Config!Z$9","v":0},{"$f":"OPEX!Y81*Config!AA$9","v":0},{"$f":"OPEX!Z81*Config!AB$9","v":0},{"$f":"OPEX!AA81*Config!AC$9","v":0},{"$f":"OPEX!AB81*Config!AD$9","v":0},{"$f":"OPEX!AC81*Config!AE$9","v":0},{"$f":"OPEX!AD81*Config!AF$9","v":0},{"$f":"OPEX!AE81*Config!AG$9","v":0},{"$f":"OPEX!AF81*Config!AH$9","v":0},{"$f":"OPEX!AG81*Config!AI$9","v":0},{"$f":"OPEX!AH81*Config!AJ$9","v":0},{"$f":"OPEX!AI81*Config!AK$9","v":0},{"$f":"OPEX!AJ81*Config!AL$9","v":0},{"$f":"OPEX!AK81*Config!AM$9","v":0},{"$f":"OPEX!AL81*Config!AN$9","v":0},{"$f":"OPEX!AM81*Config!AO$9","v":0},{"$f":"OPEX!AN81*Config!AP$9","v":0},{"$f":"OPEX!AO81*Config!AQ$9","v":0},{"$f":"OPEX!AP81*Config!AR$9","v":0}]
[null,null,null,{"$f":"INDEX($AT290:$BC290,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I290:AR290)","v":0},null,null,{"$f":"SUM(I285:I289)","v":0},{"$f":"SUM(J285:J289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT291:$BC291,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"OPEX!G83*Config!I$9","v":0},{"$f":"OPEX!H83*Config!J$9","v":0},{"$f":"OPEX!I83*Config!K$9","v":0},{"$f":"OPEX!J83*Config!L$9","v":0},{"$f":"OPEX!K83*Config!M$9","v":0},{"$f":"OPEX!L83*Config!N$9","v":0},{"$f":"OPEX!M83*Config!O$9","v":0},{"$f":"OPEX!N83*Config!P$9","v":0},{"$f":"OPEX!O83*Config!Q$9","v":0},{"$f":"OPEX!P83*Config!R$9","v":0},{"$f":"OPEX!Q83*Config!S$9","v":0},{"$f":"OPEX!R83*Config!T$9","v":0},{"$f":"OPEX!S83*Config!U$9","v":0},{"$f":"OPEX!T83*Config!V$9","v":0},{"$f":"OPEX!U83*Config!W$9","v":0},{"$f":"OPEX!V83*Config!X$9","v":0},{"$f":"OPEX!W83*Config!Y$9","v":0},{"$f":"OPEX!X83*Config!Z$9","v":0},{"$f":"OPEX!Y83*Config!AA$9","v":0},{"$f":"OPEX!Z83*Config!AB$9","v":0},{"$f":"OPEX!AA83*Config!AC$9","v":0},{"$f":"OPEX!AB83*Config!AD$9","v":0},{"$f":"OPEX!AC83*Config!AE$9","v":0},{"$f":"OPEX!AD83*Config!AF$9","v":0},{"$f":"OPEX!AE83*Config!AG$9","v":0},{"$f":"OPEX!AF83*Config!AH$9","v":0},{"$f":"OPEX!AG83*Config!AI$9","v":0},{"$f":"OPEX!AH83*Config!AJ$9","v":0},{"$f":"OPEX!AI83*Config!AK$9","v":0},{"$f":"OPEX!AJ83*Config!AL$9","v":0},{"$f":"OPEX!AK83*Config!AM$9","v":0},{"$f":"OPEX!AL83*Config!AN$9","v":0},{"$f":"OPEX!AM83*Config!AO$9","v":0},{"$f":"OPEX!AN83*Config!AP$9","v":0},{"$f":"OPEX!AO83*Config!AQ$9","v":0},{"$f":"OPEX!AP83*Config!AR$9","v":0},null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT292:$BC292,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I292:AR292)","v":0},null,null,{"$f":"SUM(I290:I291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT294:$BC294,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podsumowanie"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary","Podsumowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT296:$BC296,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zużycie energii"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I296:AR296)","v":0},null,null,{"$f":"SUM(I204,I213,I222,I231,I240,I249,I258)","v":0},{"$f":"SUM(J204,J213,J222,J231,J240,J249,J258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy costs","Zużycie energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT297:$BC297,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty utrzymania"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I268","v":0},{"$f":"J268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Maintenance costs","Koszty utrzymania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT298:$BC298,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zewnętrzne podwykonawstwo"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I279","v":0},{"$f":"J279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"External sub-contracting","Zewnętrzne podwykonawstwo","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT299:$BC299,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I290","v":0},{"$f":"J290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT300:$BC300,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I296:I299)","v":0},{"$f":"SUM(J296:J299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT302:$BC302,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zużycie energii"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I302:AR302)","v":0},null,null,{"$f":"SUM(I205,I214,I223,I232,I241,I250,I259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy costs","Zużycie energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT303:$BC303,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty utrzymania"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Maintenance costs","Koszty utrzymania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT304:$BC304,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zewnętrzne podwykonawstwo"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"External sub-contracting","Zewnętrzne podwykonawstwo","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT305:$BC305,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I292","v":0},{"$f":"J292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT306:$BC306,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I302:I305)","v":0},{"$f":"SUM(J302:J305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT308:$BC308,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - oczekiwane koszty po renowacji energetycznej"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating costs - costs after energy renovation","Koszty operacyjne - oczekiwane koszty po renowacji energetycznej","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT310:$BC310,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zużycie energii – według nośnika energii"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy consumption - by energy carrier","Zużycie energii – według nośnika energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT312:$BC312,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Energia elektryczna"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","Energia elektryczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT313:$BC313,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE313:$BN313,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I313:AR313)","v":0},null,null,{"$f":"OPEX!G91*Config!I$9","v":0},{"$f":"OPEX!H91*Config!J$9","v":0},{"$f":"OPEX!I91*Config!K$9","v":0},{"$f":"OPEX!J91*Config!L$9","v":0},{"$f":"OPEX!K91*Config!M$9","v":0},{"$f":"OPEX!L91*Config!N$9","v":0},{"$f":"OPEX!M91*Config!O$9","v":0},{"$f":"OPEX!N91*Config!P$9","v":0},{"$f":"OPEX!O91*Config!Q$9","v":0},{"$f":"OPEX!P91*Config!R$9","v":0},{"$f":"OPEX!Q91*Config!S$9","v":0},{"$f":"OPEX!R91*Config!T$9","v":0},{"$f":"OPEX!S91*Config!U$9","v":0},{"$f":"OPEX!T91*Config!V$9","v":0},{"$f":"OPEX!U91*Config!W$9","v":0},{"$f":"OPEX!V91*Config!X$9","v":0},{"$f":"OPEX!W91*Config!Y$9","v":0},{"$f":"OPEX!X91*Config!Z$9","v":0},{"$f":"OPEX!Y91*Config!AA$9","v":0},{"$f":"OPEX!Z91*Config!AB$9","v":0},{"$f":"OPEX!AA91*Config!AC$9","v":0},{"$f":"OPEX!AB91*Config!AD$9","v":0},{"$f":"OPEX!AC91*Config!AE$9","v":0},{"$f":"OPEX!AD91*Config!AF$9","v":0},{"$f":"OPEX!AE91*Config!AG$9","v":0},{"$f":"OPEX!AF91*Config!AH$9","v":0},{"$f":"OPEX!AG91*Config!AI$9","v":0},{"$f":"OPEX!AH91*Config!AJ$9","v":0},{"$f":"OPEX!AI91*Config!AK$9","v":0},{"$f":"OPEX!AJ91*Config!AL$9","v":0},{"$f":"OPEX!AK91*Config!AM$9","v":0},{"$f":"OPEX!AL91*Config!AN$9","v":0},{"$f":"OPEX!AM91*Config!AO$9","v":0},{"$f":"OPEX!AN91*Config!AP$9","v":0},{"$f":"OPEX!AO91*Config!AQ$9","v":0},{"$f":"OPEX!AP91*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT314:$BC314,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE314:$BN314,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G92*Config!I$9","v":0},{"$f":"OPEX!H92*Config!J$9","v":0},{"$f":"OPEX!I92*Config!K$9","v":0},{"$f":"OPEX!J92*Config!L$9","v":0},{"$f":"OPEX!K92*Config!M$9","v":0},{"$f":"OPEX!L92*Config!N$9","v":0},{"$f":"OPEX!M92*Config!O$9","v":0},{"$f":"OPEX!N92*Config!P$9","v":0},{"$f":"OPEX!O92*Config!Q$9","v":0},{"$f":"OPEX!P92*Config!R$9","v":0},{"$f":"OPEX!Q92*Config!S$9","v":0},{"$f":"OPEX!R92*Config!T$9","v":0},{"$f":"OPEX!S92*Config!U$9","v":0},{"$f":"OPEX!T92*Config!V$9","v":0},{"$f":"OPEX!U92*Config!W$9","v":0},{"$f":"OPEX!V92*Config!X$9","v":0},{"$f":"OPEX!W92*Config!Y$9","v":0},{"$f":"OPEX!X92*Config!Z$9","v":0},{"$f":"OPEX!Y92*Config!AA$9","v":0},{"$f":"OPEX!Z92*Config!AB$9","v":0},{"$f":"OPEX!AA92*Config!AC$9","v":0},{"$f":"OPEX!AB92*Config!AD$9","v":0},{"$f":"OPEX!AC92*Config!AE$9","v":0},{"$f":"OPEX!AD92*Config!AF$9","v":0},{"$f":"OPEX!AE92*Config!AG$9","v":0},{"$f":"OPEX!AF92*Config!AH$9","v":0},{"$f":"OPEX!AG92*Config!AI$9","v":0},{"$f":"OPEX!AH92*Config!AJ$9","v":0},{"$f":"OPEX!AI92*Config!AK$9","v":0},{"$f":"OPEX!AJ92*Config!AL$9","v":0},{"$f":"OPEX!AK92*Config!AM$9","v":0},{"$f":"OPEX!AL92*Config!AN$9","v":0},{"$f":"OPEX!AM92*Config!AO$9","v":0},{"$f":"OPEX!AN92*Config!AP$9","v":0},{"$f":"OPEX!AO92*Config!AQ$9","v":0},{"$f":"OPEX!AP92*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT315:$BC315,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE315:$BN315,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I314,I316:I317)","v":0},{"$f":"SUM(J314,J316:J317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT316:$BC316,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE316:$BN316,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G94*Config!I$9","v":0},{"$f":"OPEX!H94*Config!J$9","v":0},{"$f":"OPEX!I94*Config!K$9","v":0},{"$f":"OPEX!J94*Config!L$9","v":0},{"$f":"OPEX!K94*Config!M$9","v":0},{"$f":"OPEX!L94*Config!N$9","v":0},{"$f":"OPEX!M94*Config!O$9","v":0},{"$f":"OPEX!N94*Config!P$9","v":0},{"$f":"OPEX!O94*Config!Q$9","v":0},{"$f":"OPEX!P94*Config!R$9","v":0},{"$f":"OPEX!Q94*Config!S$9","v":0},{"$f":"OPEX!R94*Config!T$9","v":0},{"$f":"OPEX!S94*Config!U$9","v":0},{"$f":"OPEX!T94*Config!V$9","v":0},{"$f":"OPEX!U94*Config!W$9","v":0},{"$f":"OPEX!V94*Config!X$9","v":0},{"$f":"OPEX!W94*Config!Y$9","v":0},{"$f":"OPEX!X94*Config!Z$9","v":0},{"$f":"OPEX!Y94*Config!AA$9","v":0},{"$f":"OPEX!Z94*Config!AB$9","v":0},{"$f":"OPEX!AA94*Config!AC$9","v":0},{"$f":"OPEX!AB94*Config!AD$9","v":0},{"$f":"OPEX!AC94*Config!AE$9","v":0},{"$f":"OPEX!AD94*Config!AF$9","v":0},{"$f":"OPEX!AE94*Config!AG$9","v":0},{"$f":"OPEX!AF94*Config!AH$9","v":0},{"$f":"OPEX!AG94*Config!AI$9","v":0},{"$f":"OPEX!AH94*Config!AJ$9","v":0},{"$f":"OPEX!AI94*Config!AK$9","v":0},{"$f":"OPEX!AJ94*Config!AL$9","v":0},{"$f":"OPEX!AK94*Config!AM$9","v":0},{"$f":"OPEX!AL94*Config!AN$9","v":0},{"$f":"OPEX!AM94*Config!AO$9","v":0},{"$f":"OPEX!AN94*Config!AP$9","v":0},{"$f":"OPEX!AO94*Config!AQ$9","v":0},{"$f":"OPEX!AP94*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT317:$BC317,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE317:$BN317,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G95*Config!I$9","v":0},{"$f":"OPEX!H95*Config!J$9","v":0},{"$f":"OPEX!I95*Config!K$9","v":0},{"$f":"OPEX!J95*Config!L$9","v":0},{"$f":"OPEX!K95*Config!M$9","v":0},{"$f":"OPEX!L95*Config!N$9","v":0},{"$f":"OPEX!M95*Config!O$9","v":0},{"$f":"OPEX!N95*Config!P$9","v":0},{"$f":"OPEX!O95*Config!Q$9","v":0},{"$f":"OPEX!P95*Config!R$9","v":0},{"$f":"OPEX!Q95*Config!S$9","v":0},{"$f":"OPEX!R95*Config!T$9","v":0},{"$f":"OPEX!S95*Config!U$9","v":0},{"$f":"OPEX!T95*Config!V$9","v":0},{"$f":"OPEX!U95*Config!W$9","v":0},{"$f":"OPEX!V95*Config!X$9","v":0},{"$f":"OPEX!W95*Config!Y$9","v":0},{"$f":"OPEX!X95*Config!Z$9","v":0},{"$f":"OPEX!Y95*Config!AA$9","v":0},{"$f":"OPEX!Z95*Config!AB$9","v":0},{"$f":"OPEX!AA95*Config!AC$9","v":0},{"$f":"OPEX!AB95*Config!AD$9","v":0},{"$f":"OPEX!AC95*Config!AE$9","v":0},{"$f":"OPEX!AD95*Config!AF$9","v":0},{"$f":"OPEX!AE95*Config!AG$9","v":0},{"$f":"OPEX!AF95*Config!AH$9","v":0},{"$f":"OPEX!AG95*Config!AI$9","v":0},{"$f":"OPEX!AH95*Config!AJ$9","v":0},{"$f":"OPEX!AI95*Config!AK$9","v":0},{"$f":"OPEX!AJ95*Config!AL$9","v":0},{"$f":"OPEX!AK95*Config!AM$9","v":0},{"$f":"OPEX!AL95*Config!AN$9","v":0},{"$f":"OPEX!AM95*Config!AO$9","v":0},{"$f":"OPEX!AN95*Config!AP$9","v":0},{"$f":"OPEX!AO95*Config!AQ$9","v":0},{"$f":"OPEX!AP95*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT318:$BC318,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I318:AR318)","v":0},null,null,{"$f":"I313*I314","v":0},{"$f":"J313*J314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT319:$BC319,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I319:AR319)","v":0},null,null,{"$f":"I313*I315","v":0},{"$f":"J313*J315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT321:$BC321,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Gaz"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas","Gaz","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT322:$BC322,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE322:$BN322,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I322:AR322)","v":0},null,null,{"$f":"OPEX!G97*Config!I$9","v":0},{"$f":"OPEX!H97*Config!J$9","v":0},{"$f":"OPEX!I97*Config!K$9","v":0},{"$f":"OPEX!J97*Config!L$9","v":0},{"$f":"OPEX!K97*Config!M$9","v":0},{"$f":"OPEX!L97*Config!N$9","v":0},{"$f":"OPEX!M97*Config!O$9","v":0},{"$f":"OPEX!N97*Config!P$9","v":0},{"$f":"OPEX!O97*Config!Q$9","v":0},{"$f":"OPEX!P97*Config!R$9","v":0},{"$f":"OPEX!Q97*Config!S$9","v":0},{"$f":"OPEX!R97*Config!T$9","v":0},{"$f":"OPEX!S97*Config!U$9","v":0},{"$f":"OPEX!T97*Config!V$9","v":0},{"$f":"OPEX!U97*Config!W$9","v":0},{"$f":"OPEX!V97*Config!X$9","v":0},{"$f":"OPEX!W97*Config!Y$9","v":0},{"$f":"OPEX!X97*Config!Z$9","v":0},{"$f":"OPEX!Y97*Config!AA$9","v":0},{"$f":"OPEX!Z97*Config!AB$9","v":0},{"$f":"OPEX!AA97*Config!AC$9","v":0},{"$f":"OPEX!AB97*Config!AD$9","v":0},{"$f":"OPEX!AC97*Config!AE$9","v":0},{"$f":"OPEX!AD97*Config!AF$9","v":0},{"$f":"OPEX!AE97*Config!AG$9","v":0},{"$f":"OPEX!AF97*Config!AH$9","v":0},{"$f":"OPEX!AG97*Config!AI$9","v":0},{"$f":"OPEX!AH97*Config!AJ$9","v":0},{"$f":"OPEX!AI97*Config!AK$9","v":0},{"$f":"OPEX!AJ97*Config!AL$9","v":0},{"$f":"OPEX!AK97*Config!AM$9","v":0},{"$f":"OPEX!AL97*Config!AN$9","v":0},{"$f":"OPEX!AM97*Config!AO$9","v":0},{"$f":"OPEX!AN97*Config!AP$9","v":0},{"$f":"OPEX!AO97*Config!AQ$9","v":0},{"$f":"OPEX!AP97*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT323:$BC323,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE323:$BN323,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G98*Config!I$9","v":0},{"$f":"OPEX!H98*Config!J$9","v":0},{"$f":"OPEX!I98*Config!K$9","v":0},{"$f":"OPEX!J98*Config!L$9","v":0},{"$f":"OPEX!K98*Config!M$9","v":0},{"$f":"OPEX!L98*Config!N$9","v":0},{"$f":"OPEX!M98*Config!O$9","v":0},{"$f":"OPEX!N98*Config!P$9","v":0},{"$f":"OPEX!O98*Config!Q$9","v":0},{"$f":"OPEX!P98*Config!R$9","v":0},{"$f":"OPEX!Q98*Config!S$9","v":0},{"$f":"OPEX!R98*Config!T$9","v":0},{"$f":"OPEX!S98*Config!U$9","v":0},{"$f":"OPEX!T98*Config!V$9","v":0},{"$f":"OPEX!U98*Config!W$9","v":0},{"$f":"OPEX!V98*Config!X$9","v":0},{"$f":"OPEX!W98*Config!Y$9","v":0},{"$f":"OPEX!X98*Config!Z$9","v":0},{"$f":"OPEX!Y98*Config!AA$9","v":0},{"$f":"OPEX!Z98*Config!AB$9","v":0},{"$f":"OPEX!AA98*Config!AC$9","v":0},{"$f":"OPEX!AB98*Config!AD$9","v":0},{"$f":"OPEX!AC98*Config!AE$9","v":0},{"$f":"OPEX!AD98*Config!AF$9","v":0},{"$f":"OPEX!AE98*Config!AG$9","v":0},{"$f":"OPEX!AF98*Config!AH$9","v":0},{"$f":"OPEX!AG98*Config!AI$9","v":0},{"$f":"OPEX!AH98*Config!AJ$9","v":0},{"$f":"OPEX!AI98*Config!AK$9","v":0},{"$f":"OPEX!AJ98*Config!AL$9","v":0},{"$f":"OPEX!AK98*Config!AM$9","v":0},{"$f":"OPEX!AL98*Config!AN$9","v":0},{"$f":"OPEX!AM98*Config!AO$9","v":0},{"$f":"OPEX!AN98*Config!AP$9","v":0},{"$f":"OPEX!AO98*Config!AQ$9","v":0},{"$f":"OPEX!AP98*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT324:$BC324,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE324:$BN324,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I323,I325:I326)","v":0},{"$f":"SUM(J323,J325:J326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT325:$BC325,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE325:$BN325,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G100*Config!I$9","v":0},{"$f":"OPEX!H100*Config!J$9","v":0},{"$f":"OPEX!I100*Config!K$9","v":0},{"$f":"OPEX!J100*Config!L$9","v":0},{"$f":"OPEX!K100*Config!M$9","v":0},{"$f":"OPEX!L100*Config!N$9","v":0},{"$f":"OPEX!M100*Config!O$9","v":0},{"$f":"OPEX!N100*Config!P$9","v":0},{"$f":"OPEX!O100*Config!Q$9","v":0},{"$f":"OPEX!P100*Config!R$9","v":0},{"$f":"OPEX!Q100*Config!S$9","v":0},{"$f":"OPEX!R100*Config!T$9","v":0},{"$f":"OPEX!S100*Config!U$9","v":0},{"$f":"OPEX!T100*Config!V$9","v":0},{"$f":"OPEX!U100*Config!W$9","v":0},{"$f":"OPEX!V100*Config!X$9","v":0},{"$f":"OPEX!W100*Config!Y$9","v":0},{"$f":"OPEX!X100*Config!Z$9","v":0},{"$f":"OPEX!Y100*Config!AA$9","v":0},{"$f":"OPEX!Z100*Config!AB$9","v":0},{"$f":"OPEX!AA100*Config!AC$9","v":0},{"$f":"OPEX!AB100*Config!AD$9","v":0},{"$f":"OPEX!AC100*Config!AE$9","v":0},{"$f":"OPEX!AD100*Config!AF$9","v":0},{"$f":"OPEX!AE100*Config!AG$9","v":0},{"$f":"OPEX!AF100*Config!AH$9","v":0},{"$f":"OPEX!AG100*Config!AI$9","v":0},{"$f":"OPEX!AH100*Config!AJ$9","v":0},{"$f":"OPEX!AI100*Config!AK$9","v":0},{"$f":"OPEX!AJ100*Config!AL$9","v":0},{"$f":"OPEX!AK100*Config!AM$9","v":0},{"$f":"OPEX!AL100*Config!AN$9","v":0},{"$f":"OPEX!AM100*Config!AO$9","v":0},{"$f":"OPEX!AN100*Config!AP$9","v":0},{"$f":"OPEX!AO100*Config!AQ$9","v":0},{"$f":"OPEX!AP100*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT326:$BC326,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE326:$BN326,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G101*Config!I$9","v":0},{"$f":"OPEX!H101*Config!J$9","v":0},{"$f":"OPEX!I101*Config!K$9","v":0},{"$f":"OPEX!J101*Config!L$9","v":0},{"$f":"OPEX!K101*Config!M$9","v":0},{"$f":"OPEX!L101*Config!N$9","v":0},{"$f":"OPEX!M101*Config!O$9","v":0},{"$f":"OPEX!N101*Config!P$9","v":0},{"$f":"OPEX!O101*Config!Q$9","v":0},{"$f":"OPEX!P101*Config!R$9","v":0},{"$f":"OPEX!Q101*Config!S$9","v":0},{"$f":"OPEX!R101*Config!T$9","v":0},{"$f":"OPEX!S101*Config!U$9","v":0},{"$f":"OPEX!T101*Config!V$9","v":0},{"$f":"OPEX!U101*Config!W$9","v":0},{"$f":"OPEX!V101*Config!X$9","v":0},{"$f":"OPEX!W101*Config!Y$9","v":0},{"$f":"OPEX!X101*Config!Z$9","v":0},{"$f":"OPEX!Y101*Config!AA$9","v":0},{"$f":"OPEX!Z101*Config!AB$9","v":0},{"$f":"OPEX!AA101*Config!AC$9","v":0},{"$f":"OPEX!AB101*Config!AD$9","v":0},{"$f":"OPEX!AC101*Config!AE$9","v":0},{"$f":"OPEX!AD101*Config!AF$9","v":0},{"$f":"OPEX!AE101*Config!AG$9","v":0},{"$f":"OPEX!AF101*Config!AH$9","v":0},{"$f":"OPEX!AG101*Config!AI$9","v":0},{"$f":"OPEX!AH101*Config!AJ$9","v":0},{"$f":"OPEX!AI101*Config!AK$9","v":0},{"$f":"OPEX!AJ101*Config!AL$9","v":0},{"$f":"OPEX!AK101*Config!AM$9","v":0},{"$f":"OPEX!AL101*Config!AN$9","v":0},{"$f":"OPEX!AM101*Config!AO$9","v":0},{"$f":"OPEX!AN101*Config!AP$9","v":0},{"$f":"OPEX!AO101*Config!AQ$9","v":0},{"$f":"OPEX!AP101*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT327:$BC327,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I327:AR327)","v":0},null,null,{"$f":"I322*I323","v":0},{"$f":"J322*J323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT328:$BC328,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I328:AR328)","v":0},null,null,{"$f":"I322*I324","v":0},{"$f":"J322*J324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT330:$BC330,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Olej opałowy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel oil ","Olej opałowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT331:$BC331,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE331:$BN331,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I331:AR331)","v":0},null,null,{"$f":"OPEX!G103*Config!I$9","v":0},{"$f":"OPEX!H103*Config!J$9","v":0},{"$f":"OPEX!I103*Config!K$9","v":0},{"$f":"OPEX!J103*Config!L$9","v":0},{"$f":"OPEX!K103*Config!M$9","v":0},{"$f":"OPEX!L103*Config!N$9","v":0},{"$f":"OPEX!M103*Config!O$9","v":0},{"$f":"OPEX!N103*Config!P$9","v":0},{"$f":"OPEX!O103*Config!Q$9","v":0},{"$f":"OPEX!P103*Config!R$9","v":0},{"$f":"OPEX!Q103*Config!S$9","v":0},{"$f":"OPEX!R103*Config!T$9","v":0},{"$f":"OPEX!S103*Config!U$9","v":0},{"$f":"OPEX!T103*Config!V$9","v":0},{"$f":"OPEX!U103*Config!W$9","v":0},{"$f":"OPEX!V103*Config!X$9","v":0},{"$f":"OPEX!W103*Config!Y$9","v":0},{"$f":"OPEX!X103*Config!Z$9","v":0},{"$f":"OPEX!Y103*Config!AA$9","v":0},{"$f":"OPEX!Z103*Config!AB$9","v":0},{"$f":"OPEX!AA103*Config!AC$9","v":0},{"$f":"OPEX!AB103*Config!AD$9","v":0},{"$f":"OPEX!AC103*Config!AE$9","v":0},{"$f":"OPEX!AD103*Config!AF$9","v":0},{"$f":"OPEX!AE103*Config!AG$9","v":0},{"$f":"OPEX!AF103*Config!AH$9","v":0},{"$f":"OPEX!AG103*Config!AI$9","v":0},{"$f":"OPEX!AH103*Config!AJ$9","v":0},{"$f":"OPEX!AI103*Config!AK$9","v":0},{"$f":"OPEX!AJ103*Config!AL$9","v":0},{"$f":"OPEX!AK103*Config!AM$9","v":0},{"$f":"OPEX!AL103*Config!AN$9","v":0},{"$f":"OPEX!AM103*Config!AO$9","v":0},{"$f":"OPEX!AN103*Config!AP$9","v":0},{"$f":"OPEX!AO103*Config!AQ$9","v":0},{"$f":"OPEX!AP103*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT332:$BC332,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE332:$BN332,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G104*Config!I$9","v":0},{"$f":"OPEX!H104*Config!J$9","v":0},{"$f":"OPEX!I104*Config!K$9","v":0},{"$f":"OPEX!J104*Config!L$9","v":0},{"$f":"OPEX!K104*Config!M$9","v":0},{"$f":"OPEX!L104*Config!N$9","v":0},{"$f":"OPEX!M104*Config!O$9","v":0},{"$f":"OPEX!N104*Config!P$9","v":0},{"$f":"OPEX!O104*Config!Q$9","v":0},{"$f":"OPEX!P104*Config!R$9","v":0},{"$f":"OPEX!Q104*Config!S$9","v":0},{"$f":"OPEX!R104*Config!T$9","v":0},{"$f":"OPEX!S104*Config!U$9","v":0},{"$f":"OPEX!T104*Config!V$9","v":0},{"$f":"OPEX!U104*Config!W$9","v":0},{"$f":"OPEX!V104*Config!X$9","v":0},{"$f":"OPEX!W104*Config!Y$9","v":0},{"$f":"OPEX!X104*Config!Z$9","v":0},{"$f":"OPEX!Y104*Config!AA$9","v":0},{"$f":"OPEX!Z104*Config!AB$9","v":0},{"$f":"OPEX!AA104*Config!AC$9","v":0},{"$f":"OPEX!AB104*Config!AD$9","v":0},{"$f":"OPEX!AC104*Config!AE$9","v":0},{"$f":"OPEX!AD104*Config!AF$9","v":0},{"$f":"OPEX!AE104*Config!AG$9","v":0},{"$f":"OPEX!AF104*Config!AH$9","v":0},{"$f":"OPEX!AG104*Config!AI$9","v":0},{"$f":"OPEX!AH104*Config!AJ$9","v":0},{"$f":"OPEX!AI104*Config!AK$9","v":0},{"$f":"OPEX!AJ104*Config!AL$9","v":0},{"$f":"OPEX!AK104*Config!AM$9","v":0},{"$f":"OPEX!AL104*Config!AN$9","v":0},{"$f":"OPEX!AM104*Config!AO$9","v":0},{"$f":"OPEX!AN104*Config!AP$9","v":0},{"$f":"OPEX!AO104*Config!AQ$9","v":0},{"$f":"OPEX!AP104*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT333:$BC333,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE333:$BN333,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I332,I334:I335)","v":0},{"$f":"SUM(J332,J334:J335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT334:$BC334,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE334:$BN334,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G106*Config!I$9","v":0},{"$f":"OPEX!H106*Config!J$9","v":0},{"$f":"OPEX!I106*Config!K$9","v":0},{"$f":"OPEX!J106*Config!L$9","v":0},{"$f":"OPEX!K106*Config!M$9","v":0},{"$f":"OPEX!L106*Config!N$9","v":0},{"$f":"OPEX!M106*Config!O$9","v":0},{"$f":"OPEX!N106*Config!P$9","v":0},{"$f":"OPEX!O106*Config!Q$9","v":0},{"$f":"OPEX!P106*Config!R$9","v":0},{"$f":"OPEX!Q106*Config!S$9","v":0},{"$f":"OPEX!R106*Config!T$9","v":0},{"$f":"OPEX!S106*Config!U$9","v":0},{"$f":"OPEX!T106*Config!V$9","v":0},{"$f":"OPEX!U106*Config!W$9","v":0},{"$f":"OPEX!V106*Config!X$9","v":0},{"$f":"OPEX!W106*Config!Y$9","v":0},{"$f":"OPEX!X106*Config!Z$9","v":0},{"$f":"OPEX!Y106*Config!AA$9","v":0},{"$f":"OPEX!Z106*Config!AB$9","v":0},{"$f":"OPEX!AA106*Config!AC$9","v":0},{"$f":"OPEX!AB106*Config!AD$9","v":0},{"$f":"OPEX!AC106*Config!AE$9","v":0},{"$f":"OPEX!AD106*Config!AF$9","v":0},{"$f":"OPEX!AE106*Config!AG$9","v":0},{"$f":"OPEX!AF106*Config!AH$9","v":0},{"$f":"OPEX!AG106*Config!AI$9","v":0},{"$f":"OPEX!AH106*Config!AJ$9","v":0},{"$f":"OPEX!AI106*Config!AK$9","v":0},{"$f":"OPEX!AJ106*Config!AL$9","v":0},{"$f":"OPEX!AK106*Config!AM$9","v":0},{"$f":"OPEX!AL106*Config!AN$9","v":0},{"$f":"OPEX!AM106*Config!AO$9","v":0},{"$f":"OPEX!AN106*Config!AP$9","v":0},{"$f":"OPEX!AO106*Config!AQ$9","v":0},{"$f":"OPEX!AP106*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT335:$BC335,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE335:$BN335,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G107*Config!I$9","v":0},{"$f":"OPEX!H107*Config!J$9","v":0},{"$f":"OPEX!I107*Config!K$9","v":0},{"$f":"OPEX!J107*Config!L$9","v":0},{"$f":"OPEX!K107*Config!M$9","v":0},{"$f":"OPEX!L107*Config!N$9","v":0},{"$f":"OPEX!M107*Config!O$9","v":0},{"$f":"OPEX!N107*Config!P$9","v":0},{"$f":"OPEX!O107*Config!Q$9","v":0},{"$f":"OPEX!P107*Config!R$9","v":0},{"$f":"OPEX!Q107*Config!S$9","v":0},{"$f":"OPEX!R107*Config!T$9","v":0},{"$f":"OPEX!S107*Config!U$9","v":0},{"$f":"OPEX!T107*Config!V$9","v":0},{"$f":"OPEX!U107*Config!W$9","v":0},{"$f":"OPEX!V107*Config!X$9","v":0},{"$f":"OPEX!W107*Config!Y$9","v":0},{"$f":"OPEX!X107*Config!Z$9","v":0},{"$f":"OPEX!Y107*Config!AA$9","v":0},{"$f":"OPEX!Z107*Config!AB$9","v":0},{"$f":"OPEX!AA107*Config!AC$9","v":0},{"$f":"OPEX!AB107*Config!AD$9","v":0},{"$f":"OPEX!AC107*Config!AE$9","v":0},{"$f":"OPEX!AD107*Config!AF$9","v":0},{"$f":"OPEX!AE107*Config!AG$9","v":0},{"$f":"OPEX!AF107*Config!AH$9","v":0},{"$f":"OPEX!AG107*Config!AI$9","v":0},{"$f":"OPEX!AH107*Config!AJ$9","v":0},{"$f":"OPEX!AI107*Config!AK$9","v":0},{"$f":"OPEX!AJ107*Config!AL$9","v":0},{"$f":"OPEX!AK107*Config!AM$9","v":0},{"$f":"OPEX!AL107*Config!AN$9","v":0},{"$f":"OPEX!AM107*Config!AO$9","v":0},{"$f":"OPEX!AN107*Config!AP$9","v":0},{"$f":"OPEX!AO107*Config!AQ$9","v":0},{"$f":"OPEX!AP107*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT336:$BC336,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I336:AR336)","v":0},null,null,{"$f":"I331*I332","v":0},{"$f":"J331*J332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT337:$BC337,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I337:AR337)","v":0},null,null,{"$f":"I331*I333","v":0},{"$f":"J331*J333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT339:$BC339,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"LPG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG","LPG","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT340:$BC340,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE340:$BN340,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I340:AR340)","v":0},null,null,{"$f":"OPEX!G109*Config!I$9","v":0},{"$f":"OPEX!H109*Config!J$9","v":0},{"$f":"OPEX!I109*Config!K$9","v":0},{"$f":"OPEX!J109*Config!L$9","v":0},{"$f":"OPEX!K109*Config!M$9","v":0},{"$f":"OPEX!L109*Config!N$9","v":0},{"$f":"OPEX!M109*Config!O$9","v":0},{"$f":"OPEX!N109*Config!P$9","v":0},{"$f":"OPEX!O109*Config!Q$9","v":0},{"$f":"OPEX!P109*Config!R$9","v":0},{"$f":"OPEX!Q109*Config!S$9","v":0},{"$f":"OPEX!R109*Config!T$9","v":0},{"$f":"OPEX!S109*Config!U$9","v":0},{"$f":"OPEX!T109*Config!V$9","v":0},{"$f":"OPEX!U109*Config!W$9","v":0},{"$f":"OPEX!V109*Config!X$9","v":0},{"$f":"OPEX!W109*Config!Y$9","v":0},{"$f":"OPEX!X109*Config!Z$9","v":0},{"$f":"OPEX!Y109*Config!AA$9","v":0},{"$f":"OPEX!Z109*Config!AB$9","v":0},{"$f":"OPEX!AA109*Config!AC$9","v":0},{"$f":"OPEX!AB109*Config!AD$9","v":0},{"$f":"OPEX!AC109*Config!AE$9","v":0},{"$f":"OPEX!AD109*Config!AF$9","v":0},{"$f":"OPEX!AE109*Config!AG$9","v":0},{"$f":"OPEX!AF109*Config!AH$9","v":0},{"$f":"OPEX!AG109*Config!AI$9","v":0},{"$f":"OPEX!AH109*Config!AJ$9","v":0},{"$f":"OPEX!AI109*Config!AK$9","v":0},{"$f":"OPEX!AJ109*Config!AL$9","v":0},{"$f":"OPEX!AK109*Config!AM$9","v":0},{"$f":"OPEX!AL109*Config!AN$9","v":0},{"$f":"OPEX!AM109*Config!AO$9","v":0},{"$f":"OPEX!AN109*Config!AP$9","v":0},{"$f":"OPEX!AO109*Config!AQ$9","v":0},{"$f":"OPEX!AP109*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT341:$BC341,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE341:$BN341,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G110*Config!I$9","v":0},{"$f":"OPEX!H110*Config!J$9","v":0},{"$f":"OPEX!I110*Config!K$9","v":0},{"$f":"OPEX!J110*Config!L$9","v":0},{"$f":"OPEX!K110*Config!M$9","v":0},{"$f":"OPEX!L110*Config!N$9","v":0},{"$f":"OPEX!M110*Config!O$9","v":0},{"$f":"OPEX!N110*Config!P$9","v":0},{"$f":"OPEX!O110*Config!Q$9","v":0},{"$f":"OPEX!P110*Config!R$9","v":0},{"$f":"OPEX!Q110*Config!S$9","v":0},{"$f":"OPEX!R110*Config!T$9","v":0},{"$f":"OPEX!S110*Config!U$9","v":0},{"$f":"OPEX!T110*Config!V$9","v":0},{"$f":"OPEX!U110*Config!W$9","v":0},{"$f":"OPEX!V110*Config!X$9","v":0},{"$f":"OPEX!W110*Config!Y$9","v":0},{"$f":"OPEX!X110*Config!Z$9","v":0},{"$f":"OPEX!Y110*Config!AA$9","v":0},{"$f":"OPEX!Z110*Config!AB$9","v":0},{"$f":"OPEX!AA110*Config!AC$9","v":0},{"$f":"OPEX!AB110*Config!AD$9","v":0},{"$f":"OPEX!AC110*Config!AE$9","v":0},{"$f":"OPEX!AD110*Config!AF$9","v":0},{"$f":"OPEX!AE110*Config!AG$9","v":0},{"$f":"OPEX!AF110*Config!AH$9","v":0},{"$f":"OPEX!AG110*Config!AI$9","v":0},{"$f":"OPEX!AH110*Config!AJ$9","v":0},{"$f":"OPEX!AI110*Config!AK$9","v":0},{"$f":"OPEX!AJ110*Config!AL$9","v":0},{"$f":"OPEX!AK110*Config!AM$9","v":0},{"$f":"OPEX!AL110*Config!AN$9","v":0},{"$f":"OPEX!AM110*Config!AO$9","v":0},{"$f":"OPEX!AN110*Config!AP$9","v":0},{"$f":"OPEX!AO110*Config!AQ$9","v":0},{"$f":"OPEX!AP110*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT342:$BC342,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE342:$BN342,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I341,I343:I344)","v":0},{"$f":"SUM(J341,J343:J344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT343:$BC343,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE343:$BN343,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G112*Config!I$9","v":0},{"$f":"OPEX!H112*Config!J$9","v":0},{"$f":"OPEX!I112*Config!K$9","v":0},{"$f":"OPEX!J112*Config!L$9","v":0},{"$f":"OPEX!K112*Config!M$9","v":0},{"$f":"OPEX!L112*Config!N$9","v":0},{"$f":"OPEX!M112*Config!O$9","v":0},{"$f":"OPEX!N112*Config!P$9","v":0},{"$f":"OPEX!O112*Config!Q$9","v":0},{"$f":"OPEX!P112*Config!R$9","v":0},{"$f":"OPEX!Q112*Config!S$9","v":0},{"$f":"OPEX!R112*Config!T$9","v":0},{"$f":"OPEX!S112*Config!U$9","v":0},{"$f":"OPEX!T112*Config!V$9","v":0},{"$f":"OPEX!U112*Config!W$9","v":0},{"$f":"OPEX!V112*Config!X$9","v":0},{"$f":"OPEX!W112*Config!Y$9","v":0},{"$f":"OPEX!X112*Config!Z$9","v":0},{"$f":"OPEX!Y112*Config!AA$9","v":0},{"$f":"OPEX!Z112*Config!AB$9","v":0},{"$f":"OPEX!AA112*Config!AC$9","v":0},{"$f":"OPEX!AB112*Config!AD$9","v":0},{"$f":"OPEX!AC112*Config!AE$9","v":0},{"$f":"OPEX!AD112*Config!AF$9","v":0},{"$f":"OPEX!AE112*Config!AG$9","v":0},{"$f":"OPEX!AF112*Config!AH$9","v":0},{"$f":"OPEX!AG112*Config!AI$9","v":0},{"$f":"OPEX!AH112*Config!AJ$9","v":0},{"$f":"OPEX!AI112*Config!AK$9","v":0},{"$f":"OPEX!AJ112*Config!AL$9","v":0},{"$f":"OPEX!AK112*Config!AM$9","v":0},{"$f":"OPEX!AL112*Config!AN$9","v":0},{"$f":"OPEX!AM112*Config!AO$9","v":0},{"$f":"OPEX!AN112*Config!AP$9","v":0},{"$f":"OPEX!AO112*Config!AQ$9","v":0},{"$f":"OPEX!AP112*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT344:$BC344,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE344:$BN344,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G113*Config!I$9","v":0},{"$f":"OPEX!H113*Config!J$9","v":0},{"$f":"OPEX!I113*Config!K$9","v":0},{"$f":"OPEX!J113*Config!L$9","v":0},{"$f":"OPEX!K113*Config!M$9","v":0},{"$f":"OPEX!L113*Config!N$9","v":0},{"$f":"OPEX!M113*Config!O$9","v":0},{"$f":"OPEX!N113*Config!P$9","v":0},{"$f":"OPEX!O113*Config!Q$9","v":0},{"$f":"OPEX!P113*Config!R$9","v":0},{"$f":"OPEX!Q113*Config!S$9","v":0},{"$f":"OPEX!R113*Config!T$9","v":0},{"$f":"OPEX!S113*Config!U$9","v":0},{"$f":"OPEX!T113*Config!V$9","v":0},{"$f":"OPEX!U113*Config!W$9","v":0},{"$f":"OPEX!V113*Config!X$9","v":0},{"$f":"OPEX!W113*Config!Y$9","v":0},{"$f":"OPEX!X113*Config!Z$9","v":0},{"$f":"OPEX!Y113*Config!AA$9","v":0},{"$f":"OPEX!Z113*Config!AB$9","v":0},{"$f":"OPEX!AA113*Config!AC$9","v":0},{"$f":"OPEX!AB113*Config!AD$9","v":0},{"$f":"OPEX!AC113*Config!AE$9","v":0},{"$f":"OPEX!AD113*Config!AF$9","v":0},{"$f":"OPEX!AE113*Config!AG$9","v":0},{"$f":"OPEX!AF113*Config!AH$9","v":0},{"$f":"OPEX!AG113*Config!AI$9","v":0},{"$f":"OPEX!AH113*Config!AJ$9","v":0},{"$f":"OPEX!AI113*Config!AK$9","v":0},{"$f":"OPEX!AJ113*Config!AL$9","v":0},{"$f":"OPEX!AK113*Config!AM$9","v":0},{"$f":"OPEX!AL113*Config!AN$9","v":0},{"$f":"OPEX!AM113*Config!AO$9","v":0},{"$f":"OPEX!AN113*Config!AP$9","v":0},{"$f":"OPEX!AO113*Config!AQ$9","v":0},{"$f":"OPEX!AP113*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT345:$BC345,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I345:AR345)","v":0},null,null,{"$f":"I340*I341","v":0},{"$f":"J340*J341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT346:$BC346,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I346:AR346)","v":0},null,null,{"$f":"I340*I342","v":0},{"$f":"J340*J342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT348:$BC348,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Sieć ciepłownicza"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District heating system","Sieć ciepłownicza","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT349:$BC349,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE349:$BN349,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I349:AR349)","v":0},null,null,{"$f":"OPEX!G115*Config!I$9","v":0},{"$f":"OPEX!H115*Config!J$9","v":0},{"$f":"OPEX!I115*Config!K$9","v":0},{"$f":"OPEX!J115*Config!L$9","v":0},{"$f":"OPEX!K115*Config!M$9","v":0},{"$f":"OPEX!L115*Config!N$9","v":0},{"$f":"OPEX!M115*Config!O$9","v":0},{"$f":"OPEX!N115*Config!P$9","v":0},{"$f":"OPEX!O115*Config!Q$9","v":0},{"$f":"OPEX!P115*Config!R$9","v":0},{"$f":"OPEX!Q115*Config!S$9","v":0},{"$f":"OPEX!R115*Config!T$9","v":0},{"$f":"OPEX!S115*Config!U$9","v":0},{"$f":"OPEX!T115*Config!V$9","v":0},{"$f":"OPEX!U115*Config!W$9","v":0},{"$f":"OPEX!V115*Config!X$9","v":0},{"$f":"OPEX!W115*Config!Y$9","v":0},{"$f":"OPEX!X115*Config!Z$9","v":0},{"$f":"OPEX!Y115*Config!AA$9","v":0},{"$f":"OPEX!Z115*Config!AB$9","v":0},{"$f":"OPEX!AA115*Config!AC$9","v":0},{"$f":"OPEX!AB115*Config!AD$9","v":0},{"$f":"OPEX!AC115*Config!AE$9","v":0},{"$f":"OPEX!AD115*Config!AF$9","v":0},{"$f":"OPEX!AE115*Config!AG$9","v":0},{"$f":"OPEX!AF115*Config!AH$9","v":0},{"$f":"OPEX!AG115*Config!AI$9","v":0},{"$f":"OPEX!AH115*Config!AJ$9","v":0},{"$f":"OPEX!AI115*Config!AK$9","v":0},{"$f":"OPEX!AJ115*Config!AL$9","v":0},{"$f":"OPEX!AK115*Config!AM$9","v":0},{"$f":"OPEX!AL115*Config!AN$9","v":0},{"$f":"OPEX!AM115*Config!AO$9","v":0},{"$f":"OPEX!AN115*Config!AP$9","v":0},{"$f":"OPEX!AO115*Config!AQ$9","v":0},{"$f":"OPEX!AP115*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT350:$BC350,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE350:$BN350,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G116*Config!I$9","v":0},{"$f":"OPEX!H116*Config!J$9","v":0},{"$f":"OPEX!I116*Config!K$9","v":0},{"$f":"OPEX!J116*Config!L$9","v":0},{"$f":"OPEX!K116*Config!M$9","v":0},{"$f":"OPEX!L116*Config!N$9","v":0},{"$f":"OPEX!M116*Config!O$9","v":0},{"$f":"OPEX!N116*Config!P$9","v":0},{"$f":"OPEX!O116*Config!Q$9","v":0},{"$f":"OPEX!P116*Config!R$9","v":0},{"$f":"OPEX!Q116*Config!S$9","v":0},{"$f":"OPEX!R116*Config!T$9","v":0},{"$f":"OPEX!S116*Config!U$9","v":0},{"$f":"OPEX!T116*Config!V$9","v":0},{"$f":"OPEX!U116*Config!W$9","v":0},{"$f":"OPEX!V116*Config!X$9","v":0},{"$f":"OPEX!W116*Config!Y$9","v":0},{"$f":"OPEX!X116*Config!Z$9","v":0},{"$f":"OPEX!Y116*Config!AA$9","v":0},{"$f":"OPEX!Z116*Config!AB$9","v":0},{"$f":"OPEX!AA116*Config!AC$9","v":0},{"$f":"OPEX!AB116*Config!AD$9","v":0},{"$f":"OPEX!AC116*Config!AE$9","v":0},{"$f":"OPEX!AD116*Config!AF$9","v":0},{"$f":"OPEX!AE116*Config!AG$9","v":0},{"$f":"OPEX!AF116*Config!AH$9","v":0},{"$f":"OPEX!AG116*Config!AI$9","v":0},{"$f":"OPEX!AH116*Config!AJ$9","v":0},{"$f":"OPEX!AI116*Config!AK$9","v":0},{"$f":"OPEX!AJ116*Config!AL$9","v":0},{"$f":"OPEX!AK116*Config!AM$9","v":0},{"$f":"OPEX!AL116*Config!AN$9","v":0},{"$f":"OPEX!AM116*Config!AO$9","v":0},{"$f":"OPEX!AN116*Config!AP$9","v":0},{"$f":"OPEX!AO116*Config!AQ$9","v":0},{"$f":"OPEX!AP116*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT351:$BC351,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE351:$BN351,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I350,I352:I353)","v":0},{"$f":"SUM(J350,J352:J353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT352:$BC352,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE352:$BN352,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G118*Config!I$9","v":0},{"$f":"OPEX!H118*Config!J$9","v":0},{"$f":"OPEX!I118*Config!K$9","v":0},{"$f":"OPEX!J118*Config!L$9","v":0},{"$f":"OPEX!K118*Config!M$9","v":0},{"$f":"OPEX!L118*Config!N$9","v":0},{"$f":"OPEX!M118*Config!O$9","v":0},{"$f":"OPEX!N118*Config!P$9","v":0},{"$f":"OPEX!O118*Config!Q$9","v":0},{"$f":"OPEX!P118*Config!R$9","v":0},{"$f":"OPEX!Q118*Config!S$9","v":0},{"$f":"OPEX!R118*Config!T$9","v":0},{"$f":"OPEX!S118*Config!U$9","v":0},{"$f":"OPEX!T118*Config!V$9","v":0},{"$f":"OPEX!U118*Config!W$9","v":0},{"$f":"OPEX!V118*Config!X$9","v":0},{"$f":"OPEX!W118*Config!Y$9","v":0},{"$f":"OPEX!X118*Config!Z$9","v":0},{"$f":"OPEX!Y118*Config!AA$9","v":0},{"$f":"OPEX!Z118*Config!AB$9","v":0},{"$f":"OPEX!AA118*Config!AC$9","v":0},{"$f":"OPEX!AB118*Config!AD$9","v":0},{"$f":"OPEX!AC118*Config!AE$9","v":0},{"$f":"OPEX!AD118*Config!AF$9","v":0},{"$f":"OPEX!AE118*Config!AG$9","v":0},{"$f":"OPEX!AF118*Config!AH$9","v":0},{"$f":"OPEX!AG118*Config!AI$9","v":0},{"$f":"OPEX!AH118*Config!AJ$9","v":0},{"$f":"OPEX!AI118*Config!AK$9","v":0},{"$f":"OPEX!AJ118*Config!AL$9","v":0},{"$f":"OPEX!AK118*Config!AM$9","v":0},{"$f":"OPEX!AL118*Config!AN$9","v":0},{"$f":"OPEX!AM118*Config!AO$9","v":0},{"$f":"OPEX!AN118*Config!AP$9","v":0},{"$f":"OPEX!AO118*Config!AQ$9","v":0},{"$f":"OPEX!AP118*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT353:$BC353,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE353:$BN353,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G119*Config!I$9","v":0},{"$f":"OPEX!H119*Config!J$9","v":0},{"$f":"OPEX!I119*Config!K$9","v":0},{"$f":"OPEX!J119*Config!L$9","v":0},{"$f":"OPEX!K119*Config!M$9","v":0},{"$f":"OPEX!L119*Config!N$9","v":0},{"$f":"OPEX!M119*Config!O$9","v":0},{"$f":"OPEX!N119*Config!P$9","v":0},{"$f":"OPEX!O119*Config!Q$9","v":0},{"$f":"OPEX!P119*Config!R$9","v":0},{"$f":"OPEX!Q119*Config!S$9","v":0},{"$f":"OPEX!R119*Config!T$9","v":0},{"$f":"OPEX!S119*Config!U$9","v":0},{"$f":"OPEX!T119*Config!V$9","v":0},{"$f":"OPEX!U119*Config!W$9","v":0},{"$f":"OPEX!V119*Config!X$9","v":0},{"$f":"OPEX!W119*Config!Y$9","v":0},{"$f":"OPEX!X119*Config!Z$9","v":0},{"$f":"OPEX!Y119*Config!AA$9","v":0},{"$f":"OPEX!Z119*Config!AB$9","v":0},{"$f":"OPEX!AA119*Config!AC$9","v":0},{"$f":"OPEX!AB119*Config!AD$9","v":0},{"$f":"OPEX!AC119*Config!AE$9","v":0},{"$f":"OPEX!AD119*Config!AF$9","v":0},{"$f":"OPEX!AE119*Config!AG$9","v":0},{"$f":"OPEX!AF119*Config!AH$9","v":0},{"$f":"OPEX!AG119*Config!AI$9","v":0},{"$f":"OPEX!AH119*Config!AJ$9","v":0},{"$f":"OPEX!AI119*Config!AK$9","v":0},{"$f":"OPEX!AJ119*Config!AL$9","v":0},{"$f":"OPEX!AK119*Config!AM$9","v":0},{"$f":"OPEX!AL119*Config!AN$9","v":0},{"$f":"OPEX!AM119*Config!AO$9","v":0},{"$f":"OPEX!AN119*Config!AP$9","v":0},{"$f":"OPEX!AO119*Config!AQ$9","v":0},{"$f":"OPEX!AP119*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT354:$BC354,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I354:AR354)","v":0},null,null,{"$f":"I349*I350","v":0},{"$f":"J349*J350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT355:$BC355,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I355:AR355)","v":0},null,null,{"$f":"I349*I351","v":0},{"$f":"J349*J351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT357:$BC357,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Drewno"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood ","Drewno","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT358:$BC358,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE358:$BN358,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I358:AR358)","v":0},null,null,{"$f":"OPEX!G121*Config!I$9","v":0},{"$f":"OPEX!H121*Config!J$9","v":0},{"$f":"OPEX!I121*Config!K$9","v":0},{"$f":"OPEX!J121*Config!L$9","v":0},{"$f":"OPEX!K121*Config!M$9","v":0},{"$f":"OPEX!L121*Config!N$9","v":0},{"$f":"OPEX!M121*Config!O$9","v":0},{"$f":"OPEX!N121*Config!P$9","v":0},{"$f":"OPEX!O121*Config!Q$9","v":0},{"$f":"OPEX!P121*Config!R$9","v":0},{"$f":"OPEX!Q121*Config!S$9","v":0},{"$f":"OPEX!R121*Config!T$9","v":0},{"$f":"OPEX!S121*Config!U$9","v":0},{"$f":"OPEX!T121*Config!V$9","v":0},{"$f":"OPEX!U121*Config!W$9","v":0},{"$f":"OPEX!V121*Config!X$9","v":0},{"$f":"OPEX!W121*Config!Y$9","v":0},{"$f":"OPEX!X121*Config!Z$9","v":0},{"$f":"OPEX!Y121*Config!AA$9","v":0},{"$f":"OPEX!Z121*Config!AB$9","v":0},{"$f":"OPEX!AA121*Config!AC$9","v":0},{"$f":"OPEX!AB121*Config!AD$9","v":0},{"$f":"OPEX!AC121*Config!AE$9","v":0},{"$f":"OPEX!AD121*Config!AF$9","v":0},{"$f":"OPEX!AE121*Config!AG$9","v":0},{"$f":"OPEX!AF121*Config!AH$9","v":0},{"$f":"OPEX!AG121*Config!AI$9","v":0},{"$f":"OPEX!AH121*Config!AJ$9","v":0},{"$f":"OPEX!AI121*Config!AK$9","v":0},{"$f":"OPEX!AJ121*Config!AL$9","v":0},{"$f":"OPEX!AK121*Config!AM$9","v":0},{"$f":"OPEX!AL121*Config!AN$9","v":0},{"$f":"OPEX!AM121*Config!AO$9","v":0},{"$f":"OPEX!AN121*Config!AP$9","v":0},{"$f":"OPEX!AO121*Config!AQ$9","v":0},{"$f":"OPEX!AP121*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT359:$BC359,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE359:$BN359,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G122*Config!I$9","v":0},{"$f":"OPEX!H122*Config!J$9","v":0},{"$f":"OPEX!I122*Config!K$9","v":0},{"$f":"OPEX!J122*Config!L$9","v":0},{"$f":"OPEX!K122*Config!M$9","v":0},{"$f":"OPEX!L122*Config!N$9","v":0},{"$f":"OPEX!M122*Config!O$9","v":0},{"$f":"OPEX!N122*Config!P$9","v":0},{"$f":"OPEX!O122*Config!Q$9","v":0},{"$f":"OPEX!P122*Config!R$9","v":0},{"$f":"OPEX!Q122*Config!S$9","v":0},{"$f":"OPEX!R122*Config!T$9","v":0},{"$f":"OPEX!S122*Config!U$9","v":0},{"$f":"OPEX!T122*Config!V$9","v":0},{"$f":"OPEX!U122*Config!W$9","v":0},{"$f":"OPEX!V122*Config!X$9","v":0},{"$f":"OPEX!W122*Config!Y$9","v":0},{"$f":"OPEX!X122*Config!Z$9","v":0},{"$f":"OPEX!Y122*Config!AA$9","v":0},{"$f":"OPEX!Z122*Config!AB$9","v":0},{"$f":"OPEX!AA122*Config!AC$9","v":0},{"$f":"OPEX!AB122*Config!AD$9","v":0},{"$f":"OPEX!AC122*Config!AE$9","v":0},{"$f":"OPEX!AD122*Config!AF$9","v":0},{"$f":"OPEX!AE122*Config!AG$9","v":0},{"$f":"OPEX!AF122*Config!AH$9","v":0},{"$f":"OPEX!AG122*Config!AI$9","v":0},{"$f":"OPEX!AH122*Config!AJ$9","v":0},{"$f":"OPEX!AI122*Config!AK$9","v":0},{"$f":"OPEX!AJ122*Config!AL$9","v":0},{"$f":"OPEX!AK122*Config!AM$9","v":0},{"$f":"OPEX!AL122*Config!AN$9","v":0},{"$f":"OPEX!AM122*Config!AO$9","v":0},{"$f":"OPEX!AN122*Config!AP$9","v":0},{"$f":"OPEX!AO122*Config!AQ$9","v":0},{"$f":"OPEX!AP122*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT360:$BC360,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE360:$BN360,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I359,I361:I362)","v":0},{"$f":"SUM(J359,J361:J362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT361:$BC361,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE361:$BN361,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G124*Config!I$9","v":0},{"$f":"OPEX!H124*Config!J$9","v":0},{"$f":"OPEX!I124*Config!K$9","v":0},{"$f":"OPEX!J124*Config!L$9","v":0},{"$f":"OPEX!K124*Config!M$9","v":0},{"$f":"OPEX!L124*Config!N$9","v":0},{"$f":"OPEX!M124*Config!O$9","v":0},{"$f":"OPEX!N124*Config!P$9","v":0},{"$f":"OPEX!O124*Config!Q$9","v":0},{"$f":"OPEX!P124*Config!R$9","v":0},{"$f":"OPEX!Q124*Config!S$9","v":0},{"$f":"OPEX!R124*Config!T$9","v":0},{"$f":"OPEX!S124*Config!U$9","v":0},{"$f":"OPEX!T124*Config!V$9","v":0},{"$f":"OPEX!U124*Config!W$9","v":0},{"$f":"OPEX!V124*Config!X$9","v":0},{"$f":"OPEX!W124*Config!Y$9","v":0},{"$f":"OPEX!X124*Config!Z$9","v":0},{"$f":"OPEX!Y124*Config!AA$9","v":0},{"$f":"OPEX!Z124*Config!AB$9","v":0},{"$f":"OPEX!AA124*Config!AC$9","v":0},{"$f":"OPEX!AB124*Config!AD$9","v":0},{"$f":"OPEX!AC124*Config!AE$9","v":0},{"$f":"OPEX!AD124*Config!AF$9","v":0},{"$f":"OPEX!AE124*Config!AG$9","v":0},{"$f":"OPEX!AF124*Config!AH$9","v":0},{"$f":"OPEX!AG124*Config!AI$9","v":0},{"$f":"OPEX!AH124*Config!AJ$9","v":0},{"$f":"OPEX!AI124*Config!AK$9","v":0},{"$f":"OPEX!AJ124*Config!AL$9","v":0},{"$f":"OPEX!AK124*Config!AM$9","v":0},{"$f":"OPEX!AL124*Config!AN$9","v":0},{"$f":"OPEX!AM124*Config!AO$9","v":0},{"$f":"OPEX!AN124*Config!AP$9","v":0},{"$f":"OPEX!AO124*Config!AQ$9","v":0},{"$f":"OPEX!AP124*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT362:$BC362,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE362:$BN362,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G125*Config!I$9","v":0},{"$f":"OPEX!H125*Config!J$9","v":0},{"$f":"OPEX!I125*Config!K$9","v":0},{"$f":"OPEX!J125*Config!L$9","v":0},{"$f":"OPEX!K125*Config!M$9","v":0},{"$f":"OPEX!L125*Config!N$9","v":0},{"$f":"OPEX!M125*Config!O$9","v":0},{"$f":"OPEX!N125*Config!P$9","v":0},{"$f":"OPEX!O125*Config!Q$9","v":0},{"$f":"OPEX!P125*Config!R$9","v":0},{"$f":"OPEX!Q125*Config!S$9","v":0},{"$f":"OPEX!R125*Config!T$9","v":0},{"$f":"OPEX!S125*Config!U$9","v":0},{"$f":"OPEX!T125*Config!V$9","v":0},{"$f":"OPEX!U125*Config!W$9","v":0},{"$f":"OPEX!V125*Config!X$9","v":0},{"$f":"OPEX!W125*Config!Y$9","v":0},{"$f":"OPEX!X125*Config!Z$9","v":0},{"$f":"OPEX!Y125*Config!AA$9","v":0},{"$f":"OPEX!Z125*Config!AB$9","v":0},{"$f":"OPEX!AA125*Config!AC$9","v":0},{"$f":"OPEX!AB125*Config!AD$9","v":0},{"$f":"OPEX!AC125*Config!AE$9","v":0},{"$f":"OPEX!AD125*Config!AF$9","v":0},{"$f":"OPEX!AE125*Config!AG$9","v":0},{"$f":"OPEX!AF125*Config!AH$9","v":0},{"$f":"OPEX!AG125*Config!AI$9","v":0},{"$f":"OPEX!AH125*Config!AJ$9","v":0},{"$f":"OPEX!AI125*Config!AK$9","v":0},{"$f":"OPEX!AJ125*Config!AL$9","v":0},{"$f":"OPEX!AK125*Config!AM$9","v":0},{"$f":"OPEX!AL125*Config!AN$9","v":0},{"$f":"OPEX!AM125*Config!AO$9","v":0},{"$f":"OPEX!AN125*Config!AP$9","v":0},{"$f":"OPEX!AO125*Config!AQ$9","v":0},{"$f":"OPEX!AP125*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT363:$BC363,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I363:AR363)","v":0},null,null,{"$f":"I358*I359","v":0},{"$f":"J358*J359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT364:$BC364,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I364:AR364)","v":0},null,null,{"$f":"I358*I360","v":0},{"$f":"J358*J360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT366:$BC366,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Węgiel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coal","Węgiel","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT367:$BC367,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen"},{"$f":"INDEX($BE367:$BN367,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I367:AR367)","v":0},null,null,{"$f":"OPEX!G127*Config!I$9","v":0},{"$f":"OPEX!H127*Config!J$9","v":0},{"$f":"OPEX!I127*Config!K$9","v":0},{"$f":"OPEX!J127*Config!L$9","v":0},{"$f":"OPEX!K127*Config!M$9","v":0},{"$f":"OPEX!L127*Config!N$9","v":0},{"$f":"OPEX!M127*Config!O$9","v":0},{"$f":"OPEX!N127*Config!P$9","v":0},{"$f":"OPEX!O127*Config!Q$9","v":0},{"$f":"OPEX!P127*Config!R$9","v":0},{"$f":"OPEX!Q127*Config!S$9","v":0},{"$f":"OPEX!R127*Config!T$9","v":0},{"$f":"OPEX!S127*Config!U$9","v":0},{"$f":"OPEX!T127*Config!V$9","v":0},{"$f":"OPEX!U127*Config!W$9","v":0},{"$f":"OPEX!V127*Config!X$9","v":0},{"$f":"OPEX!W127*Config!Y$9","v":0},{"$f":"OPEX!X127*Config!Z$9","v":0},{"$f":"OPEX!Y127*Config!AA$9","v":0},{"$f":"OPEX!Z127*Config!AB$9","v":0},{"$f":"OPEX!AA127*Config!AC$9","v":0},{"$f":"OPEX!AB127*Config!AD$9","v":0},{"$f":"OPEX!AC127*Config!AE$9","v":0},{"$f":"OPEX!AD127*Config!AF$9","v":0},{"$f":"OPEX!AE127*Config!AG$9","v":0},{"$f":"OPEX!AF127*Config!AH$9","v":0},{"$f":"OPEX!AG127*Config!AI$9","v":0},{"$f":"OPEX!AH127*Config!AJ$9","v":0},{"$f":"OPEX!AI127*Config!AK$9","v":0},{"$f":"OPEX!AJ127*Config!AL$9","v":0},{"$f":"OPEX!AK127*Config!AM$9","v":0},{"$f":"OPEX!AL127*Config!AN$9","v":0},{"$f":"OPEX!AM127*Config!AO$9","v":0},{"$f":"OPEX!AN127*Config!AP$9","v":0},{"$f":"OPEX!AO127*Config!AQ$9","v":0},{"$f":"OPEX!AP127*Config!AR$9","v":0},null,"Quantity","Wolumen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT368:$BC368,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena bez podatków i subsydiów"},{"$f":"General!$F$14&\" / \"&INDEX($BE368:$BN368,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G128*Config!I$9","v":0},{"$f":"OPEX!H128*Config!J$9","v":0},{"$f":"OPEX!I128*Config!K$9","v":0},{"$f":"OPEX!J128*Config!L$9","v":0},{"$f":"OPEX!K128*Config!M$9","v":0},{"$f":"OPEX!L128*Config!N$9","v":0},{"$f":"OPEX!M128*Config!O$9","v":0},{"$f":"OPEX!N128*Config!P$9","v":0},{"$f":"OPEX!O128*Config!Q$9","v":0},{"$f":"OPEX!P128*Config!R$9","v":0},{"$f":"OPEX!Q128*Config!S$9","v":0},{"$f":"OPEX!R128*Config!T$9","v":0},{"$f":"OPEX!S128*Config!U$9","v":0},{"$f":"OPEX!T128*Config!V$9","v":0},{"$f":"OPEX!U128*Config!W$9","v":0},{"$f":"OPEX!V128*Config!X$9","v":0},{"$f":"OPEX!W128*Config!Y$9","v":0},{"$f":"OPEX!X128*Config!Z$9","v":0},{"$f":"OPEX!Y128*Config!AA$9","v":0},{"$f":"OPEX!Z128*Config!AB$9","v":0},{"$f":"OPEX!AA128*Config!AC$9","v":0},{"$f":"OPEX!AB128*Config!AD$9","v":0},{"$f":"OPEX!AC128*Config!AE$9","v":0},{"$f":"OPEX!AD128*Config!AF$9","v":0},{"$f":"OPEX!AE128*Config!AG$9","v":0},{"$f":"OPEX!AF128*Config!AH$9","v":0},{"$f":"OPEX!AG128*Config!AI$9","v":0},{"$f":"OPEX!AH128*Config!AJ$9","v":0},{"$f":"OPEX!AI128*Config!AK$9","v":0},{"$f":"OPEX!AJ128*Config!AL$9","v":0},{"$f":"OPEX!AK128*Config!AM$9","v":0},{"$f":"OPEX!AL128*Config!AN$9","v":0},{"$f":"OPEX!AM128*Config!AO$9","v":0},{"$f":"OPEX!AN128*Config!AP$9","v":0},{"$f":"OPEX!AO128*Config!AQ$9","v":0},{"$f":"OPEX!AP128*Config!AR$9","v":0},null,"Price without taxes and subsidies","Cena bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT369:$BC369,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Cena z podatkami i subsydiami"},{"$f":"General!$F$14&\" / \"&INDEX($BE369:$BN369,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"SUM(I368,I370:I371)","v":0},{"$f":"SUM(J368,J370:J371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","Cena z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT370:$BC370,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"VAT / podatki specjalne"},{"$f":"General!$F$14&\" / \"&INDEX($BE370:$BN370,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G130*Config!I$9","v":0},{"$f":"OPEX!H130*Config!J$9","v":0},{"$f":"OPEX!I130*Config!K$9","v":0},{"$f":"OPEX!J130*Config!L$9","v":0},{"$f":"OPEX!K130*Config!M$9","v":0},{"$f":"OPEX!L130*Config!N$9","v":0},{"$f":"OPEX!M130*Config!O$9","v":0},{"$f":"OPEX!N130*Config!P$9","v":0},{"$f":"OPEX!O130*Config!Q$9","v":0},{"$f":"OPEX!P130*Config!R$9","v":0},{"$f":"OPEX!Q130*Config!S$9","v":0},{"$f":"OPEX!R130*Config!T$9","v":0},{"$f":"OPEX!S130*Config!U$9","v":0},{"$f":"OPEX!T130*Config!V$9","v":0},{"$f":"OPEX!U130*Config!W$9","v":0},{"$f":"OPEX!V130*Config!X$9","v":0},{"$f":"OPEX!W130*Config!Y$9","v":0},{"$f":"OPEX!X130*Config!Z$9","v":0},{"$f":"OPEX!Y130*Config!AA$9","v":0},{"$f":"OPEX!Z130*Config!AB$9","v":0},{"$f":"OPEX!AA130*Config!AC$9","v":0},{"$f":"OPEX!AB130*Config!AD$9","v":0},{"$f":"OPEX!AC130*Config!AE$9","v":0},{"$f":"OPEX!AD130*Config!AF$9","v":0},{"$f":"OPEX!AE130*Config!AG$9","v":0},{"$f":"OPEX!AF130*Config!AH$9","v":0},{"$f":"OPEX!AG130*Config!AI$9","v":0},{"$f":"OPEX!AH130*Config!AJ$9","v":0},{"$f":"OPEX!AI130*Config!AK$9","v":0},{"$f":"OPEX!AJ130*Config!AL$9","v":0},{"$f":"OPEX!AK130*Config!AM$9","v":0},{"$f":"OPEX!AL130*Config!AN$9","v":0},{"$f":"OPEX!AM130*Config!AO$9","v":0},{"$f":"OPEX!AN130*Config!AP$9","v":0},{"$f":"OPEX!AO130*Config!AQ$9","v":0},{"$f":"OPEX!AP130*Config!AR$9","v":0},null,"VAT / special taxes","VAT / podatki specjalne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT371:$BC371,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Subsydia"},{"$f":"General!$F$14&\" / \"&INDEX($BE371:$BN371,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / kWh"},null,null,null,{"$f":"OPEX!G131*Config!I$9","v":0},{"$f":"OPEX!H131*Config!J$9","v":0},{"$f":"OPEX!I131*Config!K$9","v":0},{"$f":"OPEX!J131*Config!L$9","v":0},{"$f":"OPEX!K131*Config!M$9","v":0},{"$f":"OPEX!L131*Config!N$9","v":0},{"$f":"OPEX!M131*Config!O$9","v":0},{"$f":"OPEX!N131*Config!P$9","v":0},{"$f":"OPEX!O131*Config!Q$9","v":0},{"$f":"OPEX!P131*Config!R$9","v":0},{"$f":"OPEX!Q131*Config!S$9","v":0},{"$f":"OPEX!R131*Config!T$9","v":0},{"$f":"OPEX!S131*Config!U$9","v":0},{"$f":"OPEX!T131*Config!V$9","v":0},{"$f":"OPEX!U131*Config!W$9","v":0},{"$f":"OPEX!V131*Config!X$9","v":0},{"$f":"OPEX!W131*Config!Y$9","v":0},{"$f":"OPEX!X131*Config!Z$9","v":0},{"$f":"OPEX!Y131*Config!AA$9","v":0},{"$f":"OPEX!Z131*Config!AB$9","v":0},{"$f":"OPEX!AA131*Config!AC$9","v":0},{"$f":"OPEX!AB131*Config!AD$9","v":0},{"$f":"OPEX!AC131*Config!AE$9","v":0},{"$f":"OPEX!AD131*Config!AF$9","v":0},{"$f":"OPEX!AE131*Config!AG$9","v":0},{"$f":"OPEX!AF131*Config!AH$9","v":0},{"$f":"OPEX!AG131*Config!AI$9","v":0},{"$f":"OPEX!AH131*Config!AJ$9","v":0},{"$f":"OPEX!AI131*Config!AK$9","v":0},{"$f":"OPEX!AJ131*Config!AL$9","v":0},{"$f":"OPEX!AK131*Config!AM$9","v":0},{"$f":"OPEX!AL131*Config!AN$9","v":0},{"$f":"OPEX!AM131*Config!AO$9","v":0},{"$f":"OPEX!AN131*Config!AP$9","v":0},{"$f":"OPEX!AO131*Config!AQ$9","v":0},{"$f":"OPEX!AP131*Config!AR$9","v":0},null,"Subsidies","Subsydia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT372:$BC372,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - bez podatków i subsydiów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I372:AR372)","v":0},null,null,{"$f":"I367*I368","v":0},{"$f":"J367*J368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","Całkowity koszt - bez podatków i subsydiów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT373:$BC373,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowity koszt - z podatkami i subsydiami"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I373:AR373)","v":0},null,null,{"$f":"I367*I369","v":0},{"$f":"J367*J369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","Całkowity koszt - z podatkami i subsydiami","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT375:$BC375,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty utrzymania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance costs","Koszty utrzymania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT377:$BC377,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Utrzymanie budynków"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I377:AR377)","v":0},null,null,{"$f":"OPEX!G135*Config!I$9","v":0},{"$f":"OPEX!H135*Config!J$9","v":0},{"$f":"OPEX!I135*Config!K$9","v":0},{"$f":"OPEX!J135*Config!L$9","v":0},{"$f":"OPEX!K135*Config!M$9","v":0},{"$f":"OPEX!L135*Config!N$9","v":0},{"$f":"OPEX!M135*Config!O$9","v":0},{"$f":"OPEX!N135*Config!P$9","v":0},{"$f":"OPEX!O135*Config!Q$9","v":0},{"$f":"OPEX!P135*Config!R$9","v":0},{"$f":"OPEX!Q135*Config!S$9","v":0},{"$f":"OPEX!R135*Config!T$9","v":0},{"$f":"OPEX!S135*Config!U$9","v":0},{"$f":"OPEX!T135*Config!V$9","v":0},{"$f":"OPEX!U135*Config!W$9","v":0},{"$f":"OPEX!V135*Config!X$9","v":0},{"$f":"OPEX!W135*Config!Y$9","v":0},{"$f":"OPEX!X135*Config!Z$9","v":0},{"$f":"OPEX!Y135*Config!AA$9","v":0},{"$f":"OPEX!Z135*Config!AB$9","v":0},{"$f":"OPEX!AA135*Config!AC$9","v":0},{"$f":"OPEX!AB135*Config!AD$9","v":0},{"$f":"OPEX!AC135*Config!AE$9","v":0},{"$f":"OPEX!AD135*Config!AF$9","v":0},{"$f":"OPEX!AE135*Config!AG$9","v":0},{"$f":"OPEX!AF135*Config!AH$9","v":0},{"$f":"OPEX!AG135*Config!AI$9","v":0},{"$f":"OPEX!AH135*Config!AJ$9","v":0},{"$f":"OPEX!AI135*Config!AK$9","v":0},{"$f":"OPEX!AJ135*Config!AL$9","v":0},{"$f":"OPEX!AK135*Config!AM$9","v":0},{"$f":"OPEX!AL135*Config!AN$9","v":0},{"$f":"OPEX!AM135*Config!AO$9","v":0},{"$f":"OPEX!AN135*Config!AP$9","v":0},{"$f":"OPEX!AO135*Config!AQ$9","v":0},{"$f":"OPEX!AP135*Config!AR$9","v":0},null,"Building maintenance","Utrzymanie budynków","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT378:$BC378,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Utrzymanie sprzętu"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G136*Config!I$9","v":0},{"$f":"OPEX!H136*Config!J$9","v":0},{"$f":"OPEX!I136*Config!K$9","v":0},{"$f":"OPEX!J136*Config!L$9","v":0},{"$f":"OPEX!K136*Config!M$9","v":0},{"$f":"OPEX!L136*Config!N$9","v":0},{"$f":"OPEX!M136*Config!O$9","v":0},{"$f":"OPEX!N136*Config!P$9","v":0},{"$f":"OPEX!O136*Config!Q$9","v":0},{"$f":"OPEX!P136*Config!R$9","v":0},{"$f":"OPEX!Q136*Config!S$9","v":0},{"$f":"OPEX!R136*Config!T$9","v":0},{"$f":"OPEX!S136*Config!U$9","v":0},{"$f":"OPEX!T136*Config!V$9","v":0},{"$f":"OPEX!U136*Config!W$9","v":0},{"$f":"OPEX!V136*Config!X$9","v":0},{"$f":"OPEX!W136*Config!Y$9","v":0},{"$f":"OPEX!X136*Config!Z$9","v":0},{"$f":"OPEX!Y136*Config!AA$9","v":0},{"$f":"OPEX!Z136*Config!AB$9","v":0},{"$f":"OPEX!AA136*Config!AC$9","v":0},{"$f":"OPEX!AB136*Config!AD$9","v":0},{"$f":"OPEX!AC136*Config!AE$9","v":0},{"$f":"OPEX!AD136*Config!AF$9","v":0},{"$f":"OPEX!AE136*Config!AG$9","v":0},{"$f":"OPEX!AF136*Config!AH$9","v":0},{"$f":"OPEX!AG136*Config!AI$9","v":0},{"$f":"OPEX!AH136*Config!AJ$9","v":0},{"$f":"OPEX!AI136*Config!AK$9","v":0},{"$f":"OPEX!AJ136*Config!AL$9","v":0},{"$f":"OPEX!AK136*Config!AM$9","v":0},{"$f":"OPEX!AL136*Config!AN$9","v":0},{"$f":"OPEX!AM136*Config!AO$9","v":0},{"$f":"OPEX!AN136*Config!AP$9","v":0},{"$f":"OPEX!AO136*Config!AQ$9","v":0},{"$f":"OPEX!AP136*Config!AR$9","v":0},null,"Equipment maintenance","Utrzymanie sprzętu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT379:$BC379,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Ubezpieczenie"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G137*Config!I$9","v":0},{"$f":"OPEX!H137*Config!J$9","v":0},{"$f":"OPEX!I137*Config!K$9","v":0},{"$f":"OPEX!J137*Config!L$9","v":0},{"$f":"OPEX!K137*Config!M$9","v":0},{"$f":"OPEX!L137*Config!N$9","v":0},{"$f":"OPEX!M137*Config!O$9","v":0},{"$f":"OPEX!N137*Config!P$9","v":0},{"$f":"OPEX!O137*Config!Q$9","v":0},{"$f":"OPEX!P137*Config!R$9","v":0},{"$f":"OPEX!Q137*Config!S$9","v":0},{"$f":"OPEX!R137*Config!T$9","v":0},{"$f":"OPEX!S137*Config!U$9","v":0},{"$f":"OPEX!T137*Config!V$9","v":0},{"$f":"OPEX!U137*Config!W$9","v":0},{"$f":"OPEX!V137*Config!X$9","v":0},{"$f":"OPEX!W137*Config!Y$9","v":0},{"$f":"OPEX!X137*Config!Z$9","v":0},{"$f":"OPEX!Y137*Config!AA$9","v":0},{"$f":"OPEX!Z137*Config!AB$9","v":0},{"$f":"OPEX!AA137*Config!AC$9","v":0},{"$f":"OPEX!AB137*Config!AD$9","v":0},{"$f":"OPEX!AC137*Config!AE$9","v":0},{"$f":"OPEX!AD137*Config!AF$9","v":0},{"$f":"OPEX!AE137*Config!AG$9","v":0},{"$f":"OPEX!AF137*Config!AH$9","v":0},{"$f":"OPEX!AG137*Config!AI$9","v":0},{"$f":"OPEX!AH137*Config!AJ$9","v":0},{"$f":"OPEX!AI137*Config!AK$9","v":0},{"$f":"OPEX!AJ137*Config!AL$9","v":0},{"$f":"OPEX!AK137*Config!AM$9","v":0},{"$f":"OPEX!AL137*Config!AN$9","v":0},{"$f":"OPEX!AM137*Config!AO$9","v":0},{"$f":"OPEX!AN137*Config!AP$9","v":0},{"$f":"OPEX!AO137*Config!AQ$9","v":0},{"$f":"OPEX!AP137*Config!AR$9","v":0},null,"Insurance","Ubezpieczenie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT380:$BC380,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Opłaty licencyjne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G138*Config!I$9","v":0},{"$f":"OPEX!H138*Config!J$9","v":0},{"$f":"OPEX!I138*Config!K$9","v":0},{"$f":"OPEX!J138*Config!L$9","v":0},{"$f":"OPEX!K138*Config!M$9","v":0},{"$f":"OPEX!L138*Config!N$9","v":0},{"$f":"OPEX!M138*Config!O$9","v":0},{"$f":"OPEX!N138*Config!P$9","v":0},{"$f":"OPEX!O138*Config!Q$9","v":0},{"$f":"OPEX!P138*Config!R$9","v":0},{"$f":"OPEX!Q138*Config!S$9","v":0},{"$f":"OPEX!R138*Config!T$9","v":0},{"$f":"OPEX!S138*Config!U$9","v":0},{"$f":"OPEX!T138*Config!V$9","v":0},{"$f":"OPEX!U138*Config!W$9","v":0},{"$f":"OPEX!V138*Config!X$9","v":0},{"$f":"OPEX!W138*Config!Y$9","v":0},{"$f":"OPEX!X138*Config!Z$9","v":0},{"$f":"OPEX!Y138*Config!AA$9","v":0},{"$f":"OPEX!Z138*Config!AB$9","v":0},{"$f":"OPEX!AA138*Config!AC$9","v":0},{"$f":"OPEX!AB138*Config!AD$9","v":0},{"$f":"OPEX!AC138*Config!AE$9","v":0},{"$f":"OPEX!AD138*Config!AF$9","v":0},{"$f":"OPEX!AE138*Config!AG$9","v":0},{"$f":"OPEX!AF138*Config!AH$9","v":0},{"$f":"OPEX!AG138*Config!AI$9","v":0},{"$f":"OPEX!AH138*Config!AJ$9","v":0},{"$f":"OPEX!AI138*Config!AK$9","v":0},{"$f":"OPEX!AJ138*Config!AL$9","v":0},{"$f":"OPEX!AK138*Config!AM$9","v":0},{"$f":"OPEX!AL138*Config!AN$9","v":0},{"$f":"OPEX!AM138*Config!AO$9","v":0},{"$f":"OPEX!AN138*Config!AP$9","v":0},{"$f":"OPEX!AO138*Config!AQ$9","v":0},{"$f":"OPEX!AP138*Config!AR$9","v":0},null,"Licence fees","Opłaty licencyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT381:$BC381,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G139*Config!I$9","v":0},{"$f":"OPEX!H139*Config!J$9","v":0},{"$f":"OPEX!I139*Config!K$9","v":0},{"$f":"OPEX!J139*Config!L$9","v":0},{"$f":"OPEX!K139*Config!M$9","v":0},{"$f":"OPEX!L139*Config!N$9","v":0},{"$f":"OPEX!M139*Config!O$9","v":0},{"$f":"OPEX!N139*Config!P$9","v":0},{"$f":"OPEX!O139*Config!Q$9","v":0},{"$f":"OPEX!P139*Config!R$9","v":0},{"$f":"OPEX!Q139*Config!S$9","v":0},{"$f":"OPEX!R139*Config!T$9","v":0},{"$f":"OPEX!S139*Config!U$9","v":0},{"$f":"OPEX!T139*Config!V$9","v":0},{"$f":"OPEX!U139*Config!W$9","v":0},{"$f":"OPEX!V139*Config!X$9","v":0},{"$f":"OPEX!W139*Config!Y$9","v":0},{"$f":"OPEX!X139*Config!Z$9","v":0},{"$f":"OPEX!Y139*Config!AA$9","v":0},{"$f":"OPEX!Z139*Config!AB$9","v":0},{"$f":"OPEX!AA139*Config!AC$9","v":0},{"$f":"OPEX!AB139*Config!AD$9","v":0},{"$f":"OPEX!AC139*Config!AE$9","v":0},{"$f":"OPEX!AD139*Config!AF$9","v":0},{"$f":"OPEX!AE139*Config!AG$9","v":0},{"$f":"OPEX!AF139*Config!AH$9","v":0},{"$f":"OPEX!AG139*Config!AI$9","v":0},{"$f":"OPEX!AH139*Config!AJ$9","v":0},{"$f":"OPEX!AI139*Config!AK$9","v":0},{"$f":"OPEX!AJ139*Config!AL$9","v":0},{"$f":"OPEX!AK139*Config!AM$9","v":0},{"$f":"OPEX!AL139*Config!AN$9","v":0},{"$f":"OPEX!AM139*Config!AO$9","v":0},{"$f":"OPEX!AN139*Config!AP$9","v":0},{"$f":"OPEX!AO139*Config!AQ$9","v":0},{"$f":"OPEX!AP139*Config!AR$9","v":0},null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT382:$BC382,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I382:AR382)","v":0},null,null,{"$f":"SUM(I377:I381)","v":0},{"$f":"SUM(J377:J381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT383:$BC383,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"OPEX!G141*Config!I$9","v":0},{"$f":"OPEX!H141*Config!J$9","v":0},{"$f":"OPEX!I141*Config!K$9","v":0},{"$f":"OPEX!J141*Config!L$9","v":0},{"$f":"OPEX!K141*Config!M$9","v":0},{"$f":"OPEX!L141*Config!N$9","v":0},{"$f":"OPEX!M141*Config!O$9","v":0},{"$f":"OPEX!N141*Config!P$9","v":0},{"$f":"OPEX!O141*Config!Q$9","v":0},{"$f":"OPEX!P141*Config!R$9","v":0},{"$f":"OPEX!Q141*Config!S$9","v":0},{"$f":"OPEX!R141*Config!T$9","v":0},{"$f":"OPEX!S141*Config!U$9","v":0},{"$f":"OPEX!T141*Config!V$9","v":0},{"$f":"OPEX!U141*Config!W$9","v":0},{"$f":"OPEX!V141*Config!X$9","v":0},{"$f":"OPEX!W141*Config!Y$9","v":0},{"$f":"OPEX!X141*Config!Z$9","v":0},{"$f":"OPEX!Y141*Config!AA$9","v":0},{"$f":"OPEX!Z141*Config!AB$9","v":0},{"$f":"OPEX!AA141*Config!AC$9","v":0},{"$f":"OPEX!AB141*Config!AD$9","v":0},{"$f":"OPEX!AC141*Config!AE$9","v":0},{"$f":"OPEX!AD141*Config!AF$9","v":0},{"$f":"OPEX!AE141*Config!AG$9","v":0},{"$f":"OPEX!AF141*Config!AH$9","v":0},{"$f":"OPEX!AG141*Config!AI$9","v":0},{"$f":"OPEX!AH141*Config!AJ$9","v":0},{"$f":"OPEX!AI141*Config!AK$9","v":0},{"$f":"OPEX!AJ141*Config!AL$9","v":0},{"$f":"OPEX!AK141*Config!AM$9","v":0},{"$f":"OPEX!AL141*Config!AN$9","v":0},{"$f":"OPEX!AM141*Config!AO$9","v":0},{"$f":"OPEX!AN141*Config!AP$9","v":0},{"$f":"OPEX!AO141*Config!AQ$9","v":0},{"$f":"OPEX!AP141*Config!AR$9","v":0},null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT384:$BC384,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I384:AR384)","v":0},null,null,{"$f":"SUM(I382:I383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT386:$BC386,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zewnętrzne podwykonawstwo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External sub-contracting","Zewnętrzne podwykonawstwo","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"OPEX!D146","v":"[…]"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I388:AR388)","v":0},null,null,{"$f":"OPEX!G146*Config!I$9","v":0},{"$f":"OPEX!H146*Config!J$9","v":0},{"$f":"OPEX!I146*Config!K$9","v":0},{"$f":"OPEX!J146*Config!L$9","v":0},{"$f":"OPEX!K146*Config!M$9","v":0},{"$f":"OPEX!L146*Config!N$9","v":0},{"$f":"OPEX!M146*Config!O$9","v":0},{"$f":"OPEX!N146*Config!P$9","v":0},{"$f":"OPEX!O146*Config!Q$9","v":0},{"$f":"OPEX!P146*Config!R$9","v":0},{"$f":"OPEX!Q146*Config!S$9","v":0},{"$f":"OPEX!R146*Config!T$9","v":0},{"$f":"OPEX!S146*Config!U$9","v":0},{"$f":"OPEX!T146*Config!V$9","v":0},{"$f":"OPEX!U146*Config!W$9","v":0},{"$f":"OPEX!V146*Config!X$9","v":0},{"$f":"OPEX!W146*Config!Y$9","v":0},{"$f":"OPEX!X146*Config!Z$9","v":0},{"$f":"OPEX!Y146*Config!AA$9","v":0},{"$f":"OPEX!Z146*Config!AB$9","v":0},{"$f":"OPEX!AA146*Config!AC$9","v":0},{"$f":"OPEX!AB146*Config!AD$9","v":0},{"$f":"OPEX!AC146*Config!AE$9","v":0},{"$f":"OPEX!AD146*Config!AF$9","v":0},{"$f":"OPEX!AE146*Config!AG$9","v":0},{"$f":"OPEX!AF146*Config!AH$9","v":0},{"$f":"OPEX!AG146*Config!AI$9","v":0},{"$f":"OPEX!AH146*Config!AJ$9","v":0},{"$f":"OPEX!AI146*Config!AK$9","v":0},{"$f":"OPEX!AJ146*Config!AL$9","v":0},{"$f":"OPEX!AK146*Config!AM$9","v":0},{"$f":"OPEX!AL146*Config!AN$9","v":0},{"$f":"OPEX!AM146*Config!AO$9","v":0},{"$f":"OPEX!AN146*Config!AP$9","v":0},{"$f":"OPEX!AO146*Config!AQ$9","v":0},{"$f":"OPEX!AP146*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D147","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G147*Config!I$9","v":0},{"$f":"OPEX!H147*Config!J$9","v":0},{"$f":"OPEX!I147*Config!K$9","v":0},{"$f":"OPEX!J147*Config!L$9","v":0},{"$f":"OPEX!K147*Config!M$9","v":0},{"$f":"OPEX!L147*Config!N$9","v":0},{"$f":"OPEX!M147*Config!O$9","v":0},{"$f":"OPEX!N147*Config!P$9","v":0},{"$f":"OPEX!O147*Config!Q$9","v":0},{"$f":"OPEX!P147*Config!R$9","v":0},{"$f":"OPEX!Q147*Config!S$9","v":0},{"$f":"OPEX!R147*Config!T$9","v":0},{"$f":"OPEX!S147*Config!U$9","v":0},{"$f":"OPEX!T147*Config!V$9","v":0},{"$f":"OPEX!U147*Config!W$9","v":0},{"$f":"OPEX!V147*Config!X$9","v":0},{"$f":"OPEX!W147*Config!Y$9","v":0},{"$f":"OPEX!X147*Config!Z$9","v":0},{"$f":"OPEX!Y147*Config!AA$9","v":0},{"$f":"OPEX!Z147*Config!AB$9","v":0},{"$f":"OPEX!AA147*Config!AC$9","v":0},{"$f":"OPEX!AB147*Config!AD$9","v":0},{"$f":"OPEX!AC147*Config!AE$9","v":0},{"$f":"OPEX!AD147*Config!AF$9","v":0},{"$f":"OPEX!AE147*Config!AG$9","v":0},{"$f":"OPEX!AF147*Config!AH$9","v":0},{"$f":"OPEX!AG147*Config!AI$9","v":0},{"$f":"OPEX!AH147*Config!AJ$9","v":0},{"$f":"OPEX!AI147*Config!AK$9","v":0},{"$f":"OPEX!AJ147*Config!AL$9","v":0},{"$f":"OPEX!AK147*Config!AM$9","v":0},{"$f":"OPEX!AL147*Config!AN$9","v":0},{"$f":"OPEX!AM147*Config!AO$9","v":0},{"$f":"OPEX!AN147*Config!AP$9","v":0},{"$f":"OPEX!AO147*Config!AQ$9","v":0},{"$f":"OPEX!AP147*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D148","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G148*Config!I$9","v":0},{"$f":"OPEX!H148*Config!J$9","v":0},{"$f":"OPEX!I148*Config!K$9","v":0},{"$f":"OPEX!J148*Config!L$9","v":0},{"$f":"OPEX!K148*Config!M$9","v":0},{"$f":"OPEX!L148*Config!N$9","v":0},{"$f":"OPEX!M148*Config!O$9","v":0},{"$f":"OPEX!N148*Config!P$9","v":0},{"$f":"OPEX!O148*Config!Q$9","v":0},{"$f":"OPEX!P148*Config!R$9","v":0},{"$f":"OPEX!Q148*Config!S$9","v":0},{"$f":"OPEX!R148*Config!T$9","v":0},{"$f":"OPEX!S148*Config!U$9","v":0},{"$f":"OPEX!T148*Config!V$9","v":0},{"$f":"OPEX!U148*Config!W$9","v":0},{"$f":"OPEX!V148*Config!X$9","v":0},{"$f":"OPEX!W148*Config!Y$9","v":0},{"$f":"OPEX!X148*Config!Z$9","v":0},{"$f":"OPEX!Y148*Config!AA$9","v":0},{"$f":"OPEX!Z148*Config!AB$9","v":0},{"$f":"OPEX!AA148*Config!AC$9","v":0},{"$f":"OPEX!AB148*Config!AD$9","v":0},{"$f":"OPEX!AC148*Config!AE$9","v":0},{"$f":"OPEX!AD148*Config!AF$9","v":0},{"$f":"OPEX!AE148*Config!AG$9","v":0},{"$f":"OPEX!AF148*Config!AH$9","v":0},{"$f":"OPEX!AG148*Config!AI$9","v":0},{"$f":"OPEX!AH148*Config!AJ$9","v":0},{"$f":"OPEX!AI148*Config!AK$9","v":0},{"$f":"OPEX!AJ148*Config!AL$9","v":0},{"$f":"OPEX!AK148*Config!AM$9","v":0},{"$f":"OPEX!AL148*Config!AN$9","v":0},{"$f":"OPEX!AM148*Config!AO$9","v":0},{"$f":"OPEX!AN148*Config!AP$9","v":0},{"$f":"OPEX!AO148*Config!AQ$9","v":0},{"$f":"OPEX!AP148*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D149","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G149*Config!I$9","v":0},{"$f":"OPEX!H149*Config!J$9","v":0},{"$f":"OPEX!I149*Config!K$9","v":0},{"$f":"OPEX!J149*Config!L$9","v":0},{"$f":"OPEX!K149*Config!M$9","v":0},{"$f":"OPEX!L149*Config!N$9","v":0},{"$f":"OPEX!M149*Config!O$9","v":0},{"$f":"OPEX!N149*Config!P$9","v":0},{"$f":"OPEX!O149*Config!Q$9","v":0},{"$f":"OPEX!P149*Config!R$9","v":0},{"$f":"OPEX!Q149*Config!S$9","v":0},{"$f":"OPEX!R149*Config!T$9","v":0},{"$f":"OPEX!S149*Config!U$9","v":0},{"$f":"OPEX!T149*Config!V$9","v":0},{"$f":"OPEX!U149*Config!W$9","v":0},{"$f":"OPEX!V149*Config!X$9","v":0},{"$f":"OPEX!W149*Config!Y$9","v":0},{"$f":"OPEX!X149*Config!Z$9","v":0},{"$f":"OPEX!Y149*Config!AA$9","v":0},{"$f":"OPEX!Z149*Config!AB$9","v":0},{"$f":"OPEX!AA149*Config!AC$9","v":0},{"$f":"OPEX!AB149*Config!AD$9","v":0},{"$f":"OPEX!AC149*Config!AE$9","v":0},{"$f":"OPEX!AD149*Config!AF$9","v":0},{"$f":"OPEX!AE149*Config!AG$9","v":0},{"$f":"OPEX!AF149*Config!AH$9","v":0},{"$f":"OPEX!AG149*Config!AI$9","v":0},{"$f":"OPEX!AH149*Config!AJ$9","v":0},{"$f":"OPEX!AI149*Config!AK$9","v":0},{"$f":"OPEX!AJ149*Config!AL$9","v":0},{"$f":"OPEX!AK149*Config!AM$9","v":0},{"$f":"OPEX!AL149*Config!AN$9","v":0},{"$f":"OPEX!AM149*Config!AO$9","v":0},{"$f":"OPEX!AN149*Config!AP$9","v":0},{"$f":"OPEX!AO149*Config!AQ$9","v":0},{"$f":"OPEX!AP149*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D150","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G150*Config!I$9","v":0},{"$f":"OPEX!H150*Config!J$9","v":0},{"$f":"OPEX!I150*Config!K$9","v":0},{"$f":"OPEX!J150*Config!L$9","v":0},{"$f":"OPEX!K150*Config!M$9","v":0},{"$f":"OPEX!L150*Config!N$9","v":0},{"$f":"OPEX!M150*Config!O$9","v":0},{"$f":"OPEX!N150*Config!P$9","v":0},{"$f":"OPEX!O150*Config!Q$9","v":0},{"$f":"OPEX!P150*Config!R$9","v":0},{"$f":"OPEX!Q150*Config!S$9","v":0},{"$f":"OPEX!R150*Config!T$9","v":0},{"$f":"OPEX!S150*Config!U$9","v":0},{"$f":"OPEX!T150*Config!V$9","v":0},{"$f":"OPEX!U150*Config!W$9","v":0},{"$f":"OPEX!V150*Config!X$9","v":0},{"$f":"OPEX!W150*Config!Y$9","v":0},{"$f":"OPEX!X150*Config!Z$9","v":0},{"$f":"OPEX!Y150*Config!AA$9","v":0},{"$f":"OPEX!Z150*Config!AB$9","v":0},{"$f":"OPEX!AA150*Config!AC$9","v":0},{"$f":"OPEX!AB150*Config!AD$9","v":0},{"$f":"OPEX!AC150*Config!AE$9","v":0},{"$f":"OPEX!AD150*Config!AF$9","v":0},{"$f":"OPEX!AE150*Config!AG$9","v":0},{"$f":"OPEX!AF150*Config!AH$9","v":0},{"$f":"OPEX!AG150*Config!AI$9","v":0},{"$f":"OPEX!AH150*Config!AJ$9","v":0},{"$f":"OPEX!AI150*Config!AK$9","v":0},{"$f":"OPEX!AJ150*Config!AL$9","v":0},{"$f":"OPEX!AK150*Config!AM$9","v":0},{"$f":"OPEX!AL150*Config!AN$9","v":0},{"$f":"OPEX!AM150*Config!AO$9","v":0},{"$f":"OPEX!AN150*Config!AP$9","v":0},{"$f":"OPEX!AO150*Config!AQ$9","v":0},{"$f":"OPEX!AP150*Config!AR$9","v":0}]
[null,null,null,{"$f":"INDEX($AT393:$BC393,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I393:AR393)","v":0},null,null,{"$f":"SUM(I388:I392)","v":0},{"$f":"SUM(J388:J392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT394:$BC394,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"OPEX!G152*Config!I$9","v":0},{"$f":"OPEX!H152*Config!J$9","v":0},{"$f":"OPEX!I152*Config!K$9","v":0},{"$f":"OPEX!J152*Config!L$9","v":0},{"$f":"OPEX!K152*Config!M$9","v":0},{"$f":"OPEX!L152*Config!N$9","v":0},{"$f":"OPEX!M152*Config!O$9","v":0},{"$f":"OPEX!N152*Config!P$9","v":0},{"$f":"OPEX!O152*Config!Q$9","v":0},{"$f":"OPEX!P152*Config!R$9","v":0},{"$f":"OPEX!Q152*Config!S$9","v":0},{"$f":"OPEX!R152*Config!T$9","v":0},{"$f":"OPEX!S152*Config!U$9","v":0},{"$f":"OPEX!T152*Config!V$9","v":0},{"$f":"OPEX!U152*Config!W$9","v":0},{"$f":"OPEX!V152*Config!X$9","v":0},{"$f":"OPEX!W152*Config!Y$9","v":0},{"$f":"OPEX!X152*Config!Z$9","v":0},{"$f":"OPEX!Y152*Config!AA$9","v":0},{"$f":"OPEX!Z152*Config!AB$9","v":0},{"$f":"OPEX!AA152*Config!AC$9","v":0},{"$f":"OPEX!AB152*Config!AD$9","v":0},{"$f":"OPEX!AC152*Config!AE$9","v":0},{"$f":"OPEX!AD152*Config!AF$9","v":0},{"$f":"OPEX!AE152*Config!AG$9","v":0},{"$f":"OPEX!AF152*Config!AH$9","v":0},{"$f":"OPEX!AG152*Config!AI$9","v":0},{"$f":"OPEX!AH152*Config!AJ$9","v":0},{"$f":"OPEX!AI152*Config!AK$9","v":0},{"$f":"OPEX!AJ152*Config!AL$9","v":0},{"$f":"OPEX!AK152*Config!AM$9","v":0},{"$f":"OPEX!AL152*Config!AN$9","v":0},{"$f":"OPEX!AM152*Config!AO$9","v":0},{"$f":"OPEX!AN152*Config!AP$9","v":0},{"$f":"OPEX!AO152*Config!AQ$9","v":0},{"$f":"OPEX!AP152*Config!AR$9","v":0},null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT395:$BC395,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I395:AR395)","v":0},null,null,{"$f":"SUM(I393:I394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT397:$BC397,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"OPEX!D157","v":"[…]"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I399:AR399)","v":0},null,null,{"$f":"OPEX!G157*Config!I$9","v":0},{"$f":"OPEX!H157*Config!J$9","v":0},{"$f":"OPEX!I157*Config!K$9","v":0},{"$f":"OPEX!J157*Config!L$9","v":0},{"$f":"OPEX!K157*Config!M$9","v":0},{"$f":"OPEX!L157*Config!N$9","v":0},{"$f":"OPEX!M157*Config!O$9","v":0},{"$f":"OPEX!N157*Config!P$9","v":0},{"$f":"OPEX!O157*Config!Q$9","v":0},{"$f":"OPEX!P157*Config!R$9","v":0},{"$f":"OPEX!Q157*Config!S$9","v":0},{"$f":"OPEX!R157*Config!T$9","v":0},{"$f":"OPEX!S157*Config!U$9","v":0},{"$f":"OPEX!T157*Config!V$9","v":0},{"$f":"OPEX!U157*Config!W$9","v":0},{"$f":"OPEX!V157*Config!X$9","v":0},{"$f":"OPEX!W157*Config!Y$9","v":0},{"$f":"OPEX!X157*Config!Z$9","v":0},{"$f":"OPEX!Y157*Config!AA$9","v":0},{"$f":"OPEX!Z157*Config!AB$9","v":0},{"$f":"OPEX!AA157*Config!AC$9","v":0},{"$f":"OPEX!AB157*Config!AD$9","v":0},{"$f":"OPEX!AC157*Config!AE$9","v":0},{"$f":"OPEX!AD157*Config!AF$9","v":0},{"$f":"OPEX!AE157*Config!AG$9","v":0},{"$f":"OPEX!AF157*Config!AH$9","v":0},{"$f":"OPEX!AG157*Config!AI$9","v":0},{"$f":"OPEX!AH157*Config!AJ$9","v":0},{"$f":"OPEX!AI157*Config!AK$9","v":0},{"$f":"OPEX!AJ157*Config!AL$9","v":0},{"$f":"OPEX!AK157*Config!AM$9","v":0},{"$f":"OPEX!AL157*Config!AN$9","v":0},{"$f":"OPEX!AM157*Config!AO$9","v":0},{"$f":"OPEX!AN157*Config!AP$9","v":0},{"$f":"OPEX!AO157*Config!AQ$9","v":0},{"$f":"OPEX!AP157*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D158","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G158*Config!I$9","v":0},{"$f":"OPEX!H158*Config!J$9","v":0},{"$f":"OPEX!I158*Config!K$9","v":0},{"$f":"OPEX!J158*Config!L$9","v":0},{"$f":"OPEX!K158*Config!M$9","v":0},{"$f":"OPEX!L158*Config!N$9","v":0},{"$f":"OPEX!M158*Config!O$9","v":0},{"$f":"OPEX!N158*Config!P$9","v":0},{"$f":"OPEX!O158*Config!Q$9","v":0},{"$f":"OPEX!P158*Config!R$9","v":0},{"$f":"OPEX!Q158*Config!S$9","v":0},{"$f":"OPEX!R158*Config!T$9","v":0},{"$f":"OPEX!S158*Config!U$9","v":0},{"$f":"OPEX!T158*Config!V$9","v":0},{"$f":"OPEX!U158*Config!W$9","v":0},{"$f":"OPEX!V158*Config!X$9","v":0},{"$f":"OPEX!W158*Config!Y$9","v":0},{"$f":"OPEX!X158*Config!Z$9","v":0},{"$f":"OPEX!Y158*Config!AA$9","v":0},{"$f":"OPEX!Z158*Config!AB$9","v":0},{"$f":"OPEX!AA158*Config!AC$9","v":0},{"$f":"OPEX!AB158*Config!AD$9","v":0},{"$f":"OPEX!AC158*Config!AE$9","v":0},{"$f":"OPEX!AD158*Config!AF$9","v":0},{"$f":"OPEX!AE158*Config!AG$9","v":0},{"$f":"OPEX!AF158*Config!AH$9","v":0},{"$f":"OPEX!AG158*Config!AI$9","v":0},{"$f":"OPEX!AH158*Config!AJ$9","v":0},{"$f":"OPEX!AI158*Config!AK$9","v":0},{"$f":"OPEX!AJ158*Config!AL$9","v":0},{"$f":"OPEX!AK158*Config!AM$9","v":0},{"$f":"OPEX!AL158*Config!AN$9","v":0},{"$f":"OPEX!AM158*Config!AO$9","v":0},{"$f":"OPEX!AN158*Config!AP$9","v":0},{"$f":"OPEX!AO158*Config!AQ$9","v":0},{"$f":"OPEX!AP158*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D159","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G159*Config!I$9","v":0},{"$f":"OPEX!H159*Config!J$9","v":0},{"$f":"OPEX!I159*Config!K$9","v":0},{"$f":"OPEX!J159*Config!L$9","v":0},{"$f":"OPEX!K159*Config!M$9","v":0},{"$f":"OPEX!L159*Config!N$9","v":0},{"$f":"OPEX!M159*Config!O$9","v":0},{"$f":"OPEX!N159*Config!P$9","v":0},{"$f":"OPEX!O159*Config!Q$9","v":0},{"$f":"OPEX!P159*Config!R$9","v":0},{"$f":"OPEX!Q159*Config!S$9","v":0},{"$f":"OPEX!R159*Config!T$9","v":0},{"$f":"OPEX!S159*Config!U$9","v":0},{"$f":"OPEX!T159*Config!V$9","v":0},{"$f":"OPEX!U159*Config!W$9","v":0},{"$f":"OPEX!V159*Config!X$9","v":0},{"$f":"OPEX!W159*Config!Y$9","v":0},{"$f":"OPEX!X159*Config!Z$9","v":0},{"$f":"OPEX!Y159*Config!AA$9","v":0},{"$f":"OPEX!Z159*Config!AB$9","v":0},{"$f":"OPEX!AA159*Config!AC$9","v":0},{"$f":"OPEX!AB159*Config!AD$9","v":0},{"$f":"OPEX!AC159*Config!AE$9","v":0},{"$f":"OPEX!AD159*Config!AF$9","v":0},{"$f":"OPEX!AE159*Config!AG$9","v":0},{"$f":"OPEX!AF159*Config!AH$9","v":0},{"$f":"OPEX!AG159*Config!AI$9","v":0},{"$f":"OPEX!AH159*Config!AJ$9","v":0},{"$f":"OPEX!AI159*Config!AK$9","v":0},{"$f":"OPEX!AJ159*Config!AL$9","v":0},{"$f":"OPEX!AK159*Config!AM$9","v":0},{"$f":"OPEX!AL159*Config!AN$9","v":0},{"$f":"OPEX!AM159*Config!AO$9","v":0},{"$f":"OPEX!AN159*Config!AP$9","v":0},{"$f":"OPEX!AO159*Config!AQ$9","v":0},{"$f":"OPEX!AP159*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D160","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G160*Config!I$9","v":0},{"$f":"OPEX!H160*Config!J$9","v":0},{"$f":"OPEX!I160*Config!K$9","v":0},{"$f":"OPEX!J160*Config!L$9","v":0},{"$f":"OPEX!K160*Config!M$9","v":0},{"$f":"OPEX!L160*Config!N$9","v":0},{"$f":"OPEX!M160*Config!O$9","v":0},{"$f":"OPEX!N160*Config!P$9","v":0},{"$f":"OPEX!O160*Config!Q$9","v":0},{"$f":"OPEX!P160*Config!R$9","v":0},{"$f":"OPEX!Q160*Config!S$9","v":0},{"$f":"OPEX!R160*Config!T$9","v":0},{"$f":"OPEX!S160*Config!U$9","v":0},{"$f":"OPEX!T160*Config!V$9","v":0},{"$f":"OPEX!U160*Config!W$9","v":0},{"$f":"OPEX!V160*Config!X$9","v":0},{"$f":"OPEX!W160*Config!Y$9","v":0},{"$f":"OPEX!X160*Config!Z$9","v":0},{"$f":"OPEX!Y160*Config!AA$9","v":0},{"$f":"OPEX!Z160*Config!AB$9","v":0},{"$f":"OPEX!AA160*Config!AC$9","v":0},{"$f":"OPEX!AB160*Config!AD$9","v":0},{"$f":"OPEX!AC160*Config!AE$9","v":0},{"$f":"OPEX!AD160*Config!AF$9","v":0},{"$f":"OPEX!AE160*Config!AG$9","v":0},{"$f":"OPEX!AF160*Config!AH$9","v":0},{"$f":"OPEX!AG160*Config!AI$9","v":0},{"$f":"OPEX!AH160*Config!AJ$9","v":0},{"$f":"OPEX!AI160*Config!AK$9","v":0},{"$f":"OPEX!AJ160*Config!AL$9","v":0},{"$f":"OPEX!AK160*Config!AM$9","v":0},{"$f":"OPEX!AL160*Config!AN$9","v":0},{"$f":"OPEX!AM160*Config!AO$9","v":0},{"$f":"OPEX!AN160*Config!AP$9","v":0},{"$f":"OPEX!AO160*Config!AQ$9","v":0},{"$f":"OPEX!AP160*Config!AR$9","v":0}]
[null,null,null,{"$f":"OPEX!D161","v":"[…]"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"OPEX!G161*Config!I$9","v":0},{"$f":"OPEX!H161*Config!J$9","v":0},{"$f":"OPEX!I161*Config!K$9","v":0},{"$f":"OPEX!J161*Config!L$9","v":0},{"$f":"OPEX!K161*Config!M$9","v":0},{"$f":"OPEX!L161*Config!N$9","v":0},{"$f":"OPEX!M161*Config!O$9","v":0},{"$f":"OPEX!N161*Config!P$9","v":0},{"$f":"OPEX!O161*Config!Q$9","v":0},{"$f":"OPEX!P161*Config!R$9","v":0},{"$f":"OPEX!Q161*Config!S$9","v":0},{"$f":"OPEX!R161*Config!T$9","v":0},{"$f":"OPEX!S161*Config!U$9","v":0},{"$f":"OPEX!T161*Config!V$9","v":0},{"$f":"OPEX!U161*Config!W$9","v":0},{"$f":"OPEX!V161*Config!X$9","v":0},{"$f":"OPEX!W161*Config!Y$9","v":0},{"$f":"OPEX!X161*Config!Z$9","v":0},{"$f":"OPEX!Y161*Config!AA$9","v":0},{"$f":"OPEX!Z161*Config!AB$9","v":0},{"$f":"OPEX!AA161*Config!AC$9","v":0},{"$f":"OPEX!AB161*Config!AD$9","v":0},{"$f":"OPEX!AC161*Config!AE$9","v":0},{"$f":"OPEX!AD161*Config!AF$9","v":0},{"$f":"OPEX!AE161*Config!AG$9","v":0},{"$f":"OPEX!AF161*Config!AH$9","v":0},{"$f":"OPEX!AG161*Config!AI$9","v":0},{"$f":"OPEX!AH161*Config!AJ$9","v":0},{"$f":"OPEX!AI161*Config!AK$9","v":0},{"$f":"OPEX!AJ161*Config!AL$9","v":0},{"$f":"OPEX!AK161*Config!AM$9","v":0},{"$f":"OPEX!AL161*Config!AN$9","v":0},{"$f":"OPEX!AM161*Config!AO$9","v":0},{"$f":"OPEX!AN161*Config!AP$9","v":0},{"$f":"OPEX!AO161*Config!AQ$9","v":0},{"$f":"OPEX!AP161*Config!AR$9","v":0}]
[null,null,null,{"$f":"INDEX($AT404:$BC404,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I404:AR404)","v":0},null,null,{"$f":"SUM(I399:I403)","v":0},{"$f":"SUM(J399:J403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT405:$BC405,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"OPEX!G163*Config!I$9","v":0},{"$f":"OPEX!H163*Config!J$9","v":0},{"$f":"OPEX!I163*Config!K$9","v":0},{"$f":"OPEX!J163*Config!L$9","v":0},{"$f":"OPEX!K163*Config!M$9","v":0},{"$f":"OPEX!L163*Config!N$9","v":0},{"$f":"OPEX!M163*Config!O$9","v":0},{"$f":"OPEX!N163*Config!P$9","v":0},{"$f":"OPEX!O163*Config!Q$9","v":0},{"$f":"OPEX!P163*Config!R$9","v":0},{"$f":"OPEX!Q163*Config!S$9","v":0},{"$f":"OPEX!R163*Config!T$9","v":0},{"$f":"OPEX!S163*Config!U$9","v":0},{"$f":"OPEX!T163*Config!V$9","v":0},{"$f":"OPEX!U163*Config!W$9","v":0},{"$f":"OPEX!V163*Config!X$9","v":0},{"$f":"OPEX!W163*Config!Y$9","v":0},{"$f":"OPEX!X163*Config!Z$9","v":0},{"$f":"OPEX!Y163*Config!AA$9","v":0},{"$f":"OPEX!Z163*Config!AB$9","v":0},{"$f":"OPEX!AA163*Config!AC$9","v":0},{"$f":"OPEX!AB163*Config!AD$9","v":0},{"$f":"OPEX!AC163*Config!AE$9","v":0},{"$f":"OPEX!AD163*Config!AF$9","v":0},{"$f":"OPEX!AE163*Config!AG$9","v":0},{"$f":"OPEX!AF163*Config!AH$9","v":0},{"$f":"OPEX!AG163*Config!AI$9","v":0},{"$f":"OPEX!AH163*Config!AJ$9","v":0},{"$f":"OPEX!AI163*Config!AK$9","v":0},{"$f":"OPEX!AJ163*Config!AL$9","v":0},{"$f":"OPEX!AK163*Config!AM$9","v":0},{"$f":"OPEX!AL163*Config!AN$9","v":0},{"$f":"OPEX!AM163*Config!AO$9","v":0},{"$f":"OPEX!AN163*Config!AP$9","v":0},{"$f":"OPEX!AO163*Config!AQ$9","v":0},{"$f":"OPEX!AP163*Config!AR$9","v":0},null,"VAT expense","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT406:$BC406,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I406:AR406)","v":0},null,null,{"$f":"SUM(I404:I405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT408:$BC408,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podsumowanie"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary","Podsumowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT410:$BC410,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zużycie energii"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I410:AR410)","v":0},null,null,{"$f":"SUM(I318,I327,I336,I345,I354,I363,I372)","v":0},{"$f":"SUM(J318,J327,J336,J345,J354,J363,J372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy costs","Zużycie energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT411:$BC411,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty utrzymania"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I382","v":0},{"$f":"J382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Maintenance costs","Koszty utrzymania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT412:$BC412,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zewnętrzne podwykonawstwo"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I393","v":0},{"$f":"J393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"External sub-contracting","Zewnętrzne podwykonawstwo","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT413:$BC413,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I404","v":0},{"$f":"J404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT414:$BC414,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I410:I413)","v":0},{"$f":"SUM(J410:J413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT416:$BC416,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zużycie energii"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I416:AR416)","v":0},null,null,{"$f":"SUM(I319,I328,I337,I346,I355,I364,I373)","v":0},{"$f":"SUM(J319,J328,J337,J346,J355,J364,J373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy costs","Zużycie energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT417:$BC417,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty utrzymania"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I384","v":0},{"$f":"J384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Maintenance costs","Koszty utrzymania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT418:$BC418,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zewnętrzne podwykonawstwo"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I395","v":0},{"$f":"J395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"External sub-contracting","Zewnętrzne podwykonawstwo","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT419:$BC419,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I406","v":0},{"$f":"J406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT420:$BC420,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I416:I419)","v":0},{"$f":"SUM(J416:J419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT422:$BC422,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek dochodowy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income tax","Podatek dochodowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT424:$BC424,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek dochodowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I424:AR424)","v":0},null,null,{"$f":"OPEX!G170*Config!I$9","v":0},{"$f":"OPEX!H170*Config!J$9","v":0},{"$f":"OPEX!I170*Config!K$9","v":0},{"$f":"OPEX!J170*Config!L$9","v":0},{"$f":"OPEX!K170*Config!M$9","v":0},{"$f":"OPEX!L170*Config!N$9","v":0},{"$f":"OPEX!M170*Config!O$9","v":0},{"$f":"OPEX!N170*Config!P$9","v":0},{"$f":"OPEX!O170*Config!Q$9","v":0},{"$f":"OPEX!P170*Config!R$9","v":0},{"$f":"OPEX!Q170*Config!S$9","v":0},{"$f":"OPEX!R170*Config!T$9","v":0},{"$f":"OPEX!S170*Config!U$9","v":0},{"$f":"OPEX!T170*Config!V$9","v":0},{"$f":"OPEX!U170*Config!W$9","v":0},{"$f":"OPEX!V170*Config!X$9","v":0},{"$f":"OPEX!W170*Config!Y$9","v":0},{"$f":"OPEX!X170*Config!Z$9","v":0},{"$f":"OPEX!Y170*Config!AA$9","v":0},{"$f":"OPEX!Z170*Config!AB$9","v":0},{"$f":"OPEX!AA170*Config!AC$9","v":0},{"$f":"OPEX!AB170*Config!AD$9","v":0},{"$f":"OPEX!AC170*Config!AE$9","v":0},{"$f":"OPEX!AD170*Config!AF$9","v":0},{"$f":"OPEX!AE170*Config!AG$9","v":0},{"$f":"OPEX!AF170*Config!AH$9","v":0},{"$f":"OPEX!AG170*Config!AI$9","v":0},{"$f":"OPEX!AH170*Config!AJ$9","v":0},{"$f":"OPEX!AI170*Config!AK$9","v":0},{"$f":"OPEX!AJ170*Config!AL$9","v":0},{"$f":"OPEX!AK170*Config!AM$9","v":0},{"$f":"OPEX!AL170*Config!AN$9","v":0},{"$f":"OPEX!AM170*Config!AO$9","v":0},{"$f":"OPEX!AN170*Config!AP$9","v":0},{"$f":"OPEX!AO170*Config!AQ$9","v":0},{"$f":"OPEX!AP170*Config!AR$9","v":0},null,"Income tax","Podatek dochodowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT426:$BC426,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wynagrodzenie z tyt. kontraktu EPC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPC remuneration","Wynagrodzenie z tyt. kontraktu EPC","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT428:$BC428,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wynagrodzenie z tyt. kontraktu EPC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPC remuneration","Wynagrodzenie z tyt. kontraktu EPC","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT430:$BC430,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Partycypacja ESCO w oszczędnościach kosztowych jako % całkowitych oszczędności kosztowych"},{"$f":"INDEX($BE430:$BN430,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESCO participation in cost savings as % of total cost savings","Partycypacja ESCO w oszczędnościach kosztowych jako % całkowitych oszczędności kosztowych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT431:$BC431,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Okres trwania kontraktu"},{"$f":"INDEX($BE431:$BN431,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"years"},{"$f":"Fin!F128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contract duration","Okres trwania kontraktu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","years","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT433:$BC433,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowite oszczędności kosztowe"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I433:AR433)","v":0},null,null,{"$f":"MAX(I300-I414,0)","v":0},{"$f":"MAX(J300-J414,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost savings","Całkowite oszczędności kosztowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT434:$BC434,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Partycypacja ESCO w oszczędnościach kosztowych"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I434:AR434)","v":0},null,null,{"$f":"(Config!I$10<=Calc!$F$431)*Config!I$8*$F$430*I433","v":0},{"$f":"(Config!J$10<=Calc!$F$431)*Config!J$8*$F$430*J433","v":0},{"$f":"(Config!K$10<=Calc!$F$431)*Config!K$8*$F$430*K433","v":0},{"$f":"(Config!L$10<=Calc!$F$431)*Config!L$8*$F$430*L433","v":0},{"$f":"(Config!M$10<=Calc!$F$431)*Config!M$8*$F$430*M433","v":0},{"$f":"(Config!N$10<=Calc!$F$431)*Config!N$8*$F$430*N433","v":0},{"$f":"(Config!O$10<=Calc!$F$431)*Config!O$8*$F$430*O433","v":0},{"$f":"(Config!P$10<=Calc!$F$431)*Config!P$8*$F$430*P433","v":0},{"$f":"(Config!Q$10<=Calc!$F$431)*Config!Q$8*$F$430*Q433","v":0},{"$f":"(Config!R$10<=Calc!$F$431)*Config!R$8*$F$430*R433","v":0},{"$f":"(Config!S$10<=Calc!$F$431)*Config!S$8*$F$430*S433","v":0},{"$f":"(Config!T$10<=Calc!$F$431)*Config!T$8*$F$430*T433","v":0},{"$f":"(Config!U$10<=Calc!$F$431)*Config!U$8*$F$430*U433","v":0},{"$f":"(Config!V$10<=Calc!$F$431)*Config!V$8*$F$430*V433","v":0},{"$f":"(Config!W$10<=Calc!$F$431)*Config!W$8*$F$430*W433","v":0},{"$f":"(Config!X$10<=Calc!$F$431)*Config!X$8*$F$430*X433","v":0},{"$f":"(Config!Y$10<=Calc!$F$431)*Config!Y$8*$F$430*Y433","v":0},{"$f":"(Config!Z$10<=Calc!$F$431)*Config!Z$8*$F$430*Z433","v":0},{"$f":"(Config!AA$10<=Calc!$F$431)*Config!AA$8*$F$430*AA433","v":0},{"$f":"(Config!AB$10<=Calc!$F$431)*Config!AB$8*$F$430*AB433","v":0},{"$f":"(Config!AC$10<=Calc!$F$431)*Config!AC$8*$F$430*AC433","v":0},{"$f":"(Config!AD$10<=Calc!$F$431)*Config!AD$8*$F$430*AD433","v":0},{"$f":"(Config!AE$10<=Calc!$F$431)*Config!AE$8*$F$430*AE433","v":0},{"$f":"(Config!AF$10<=Calc!$F$431)*Config!AF$8*$F$430*AF433","v":0},{"$f":"(Config!AG$10<=Calc!$F$431)*Config!AG$8*$F$430*AG433","v":0},{"$f":"(Config!AH$10<=Calc!$F$431)*Config!AH$8*$F$430*AH433","v":0},{"$f":"(Config!AI$10<=Calc!$F$431)*Config!AI$8*$F$430*AI433","v":0},{"$f":"(Config!AJ$10<=Calc!$F$431)*Config!AJ$8*$F$430*AJ433","v":0},{"$f":"(Config!AK$10<=Calc!$F$431)*Config!AK$8*$F$430*AK433","v":0},{"$f":"(Config!AL$10<=Calc!$F$431)*Config!AL$8*$F$430*AL433","v":0},{"$f":"(Config!AM$10<=Calc!$F$431)*Config!AM$8*$F$430*AM433","v":0},{"$f":"(Config!AN$10<=Calc!$F$431)*Config!AN$8*$F$430*AN433","v":0},{"$f":"(Config!AO$10<=Calc!$F$431)*Config!AO$8*$F$430*AO433","v":0},{"$f":"(Config!AP$10<=Calc!$F$431)*Config!AP$8*$F$430*AP433","v":0},{"$f":"(Config!AQ$10<=Calc!$F$431)*Config!AQ$8*$F$430*AQ433","v":0},{"$f":"(Config!AR$10<=Calc!$F$431)*Config!AR$8*$F$430*AR433","v":0},null,"ESCO participation in cost savings","Partycypacja ESCO w oszczędnościach kosztowych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT436:$BC436,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowite oszczędności kosztowe (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I436:AR436)","v":0},null,null,{"$f":"MAX(I306-I420,0)","v":0},{"$f":"MAX(J306-J420,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost savings incl. VAT","Całkowite oszczędności kosztowe (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT437:$BC437,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Partycypacja ESCO w oszczędnościach kosztowych (z VAT)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"(Config!I$10<=Calc!$F$431)*Config!I$8*$F$430*I436","v":0},{"$f":"(Config!J$10<=Calc!$F$431)*Config!J$8*$F$430*J436","v":0},{"$f":"(Config!K$10<=Calc!$F$431)*Config!K$8*$F$430*K436","v":0},{"$f":"(Config!L$10<=Calc!$F$431)*Config!L$8*$F$430*L436","v":0},{"$f":"(Config!M$10<=Calc!$F$431)*Config!M$8*$F$430*M436","v":0},{"$f":"(Config!N$10<=Calc!$F$431)*Config!N$8*$F$430*N436","v":0},{"$f":"(Config!O$10<=Calc!$F$431)*Config!O$8*$F$430*O436","v":0},{"$f":"(Config!P$10<=Calc!$F$431)*Config!P$8*$F$430*P436","v":0},{"$f":"(Config!Q$10<=Calc!$F$431)*Config!Q$8*$F$430*Q436","v":0},{"$f":"(Config!R$10<=Calc!$F$431)*Config!R$8*$F$430*R436","v":0},{"$f":"(Config!S$10<=Calc!$F$431)*Config!S$8*$F$430*S436","v":0},{"$f":"(Config!T$10<=Calc!$F$431)*Config!T$8*$F$430*T436","v":0},{"$f":"(Config!U$10<=Calc!$F$431)*Config!U$8*$F$430*U436","v":0},{"$f":"(Config!V$10<=Calc!$F$431)*Config!V$8*$F$430*V436","v":0},{"$f":"(Config!W$10<=Calc!$F$431)*Config!W$8*$F$430*W436","v":0},{"$f":"(Config!X$10<=Calc!$F$431)*Config!X$8*$F$430*X436","v":0},{"$f":"(Config!Y$10<=Calc!$F$431)*Config!Y$8*$F$430*Y436","v":0},{"$f":"(Config!Z$10<=Calc!$F$431)*Config!Z$8*$F$430*Z436","v":0},{"$f":"(Config!AA$10<=Calc!$F$431)*Config!AA$8*$F$430*AA436","v":0},{"$f":"(Config!AB$10<=Calc!$F$431)*Config!AB$8*$F$430*AB436","v":0},{"$f":"(Config!AC$10<=Calc!$F$431)*Config!AC$8*$F$430*AC436","v":0},{"$f":"(Config!AD$10<=Calc!$F$431)*Config!AD$8*$F$430*AD436","v":0},{"$f":"(Config!AE$10<=Calc!$F$431)*Config!AE$8*$F$430*AE436","v":0},{"$f":"(Config!AF$10<=Calc!$F$431)*Config!AF$8*$F$430*AF436","v":0},{"$f":"(Config!AG$10<=Calc!$F$431)*Config!AG$8*$F$430*AG436","v":0},{"$f":"(Config!AH$10<=Calc!$F$431)*Config!AH$8*$F$430*AH436","v":0},{"$f":"(Config!AI$10<=Calc!$F$431)*Config!AI$8*$F$430*AI436","v":0},{"$f":"(Config!AJ$10<=Calc!$F$431)*Config!AJ$8*$F$430*AJ436","v":0},{"$f":"(Config!AK$10<=Calc!$F$431)*Config!AK$8*$F$430*AK436","v":0},{"$f":"(Config!AL$10<=Calc!$F$431)*Config!AL$8*$F$430*AL436","v":0},{"$f":"(Config!AM$10<=Calc!$F$431)*Config!AM$8*$F$430*AM436","v":0},{"$f":"(Config!AN$10<=Calc!$F$431)*Config!AN$8*$F$430*AN436","v":0},{"$f":"(Config!AO$10<=Calc!$F$431)*Config!AO$8*$F$430*AO436","v":0},{"$f":"(Config!AP$10<=Calc!$F$431)*Config!AP$8*$F$430*AP436","v":0},{"$f":"(Config!AQ$10<=Calc!$F$431)*Config!AQ$8*$F$430*AQ436","v":0},{"$f":"(Config!AR$10<=Calc!$F$431)*Config!AR$8*$F$430*AR436","v":0},null,"ESCO participation in cost savings incl. VAT","Partycypacja ESCO w oszczędnościach kosztowych (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT439:$BC439,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources of financing","Źródła finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT441:$BC441,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wybór modelu finansowania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing model selection","Wybór modelu finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT443:$BC443,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wybór modelu finansowania"},{"$f":"INDEX($BE443:$BN443,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"General!F26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing model selection","Wybór modelu finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"C454","v":"Środki własne"},"#",{"$f":"--(D444=F$443)","v":0}]
[null,null,null,{"$f":"C477","v":"Środki własne + Dotacja"},"#",{"$f":"--(D445=F$443)","v":0}]
[null,null,null,{"$f":"C507","v":"Standardowa pożyczka"},"#",0]
[null,null,null,{"$f":"C539","v":"Standardowa pożyczka + Dotacja"},"#",0]
[null,null,null,{"$f":"C578","v":"Kredyt ekologiczny"},"#",0]
[null,null,null,{"$f":"C610","v":"Pożyczka z umorzeniem części kapitału"},"#",0]
[null,null,null,{"$f":"C645","v":"Obligacje (standard II)"},"#",0]
[null,null,null,{"$f":"C680","v":"Obligacje (EuGBS-SLB)"},"#",0]
[null,null,null,{"$f":"C715","v":"EPC + Środki własne + Dotacja + Pożyczka"},"#",{"$f":"--(D452=F$443)","v":0}]
[]
[null,null,{"$f":"INDEX($AT454:$BC454,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki własne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT456:$BC456,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F457:F458)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT457:$BC457,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Plan inwestycyjny wraz z oceną społeczno-ekonomiczną"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment plan with socioeconomic assessment","Plan inwestycyjny wraz z oceną społeczno-ekonomiczną","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT458:$BC458,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT460:$BC460,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Warunki finansowania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT461:$BC461,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki własne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT462:$BC462,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE462:$BN462,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT464:$BC464,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I464:AR464)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Sources of financing","Źródła finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT465:$BC465,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki własne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I465:AR465)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT467:$BC467,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania - struktura"},{"$f":"INDEX($BE467:$BN467,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F464/F$464,0)","v":0},null,null,{"$f":"IFERROR(I464/I$464,0)","v":0},{"$f":"IFERROR(J464/J$464,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing - structure","Źródła finansowania - struktura","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT468:$BC468,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki własne"},{"$f":"INDEX($BE468:$BN468,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F465/F$464,0)","v":0},null,null,{"$f":"IFERROR(I465/I$464,0)","v":0},{"$f":"IFERROR(J465/J$464,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT470:$BC470,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki dot. kosztów inwestycji i finansowania projektu"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I470:AR470)","v":0},null,null,{"$f":"SUM(I471:I475)","v":0},{"$f":"SUM(J471:J475)","v":0},{"$f":"SUM(K471:K475)","v":0},{"$f":"SUM(L471:L475)","v":0},{"$f":"SUM(M471:M475)","v":0},{"$f":"SUM(N471:N475)","v":0},{"$f":"SUM(O471:O475)","v":0},{"$f":"SUM(P471:P475)","v":0},{"$f":"SUM(Q471:Q475)","v":0},{"$f":"SUM(R471:R475)","v":0},{"$f":"SUM(S471:S475)","v":0},{"$f":"SUM(T471:T475)","v":0},{"$f":"SUM(U471:U475)","v":0},{"$f":"SUM(V471:V475)","v":0},{"$f":"SUM(W471:W475)","v":0},{"$f":"SUM(X471:X475)","v":0},{"$f":"SUM(Y471:Y475)","v":0},{"$f":"SUM(Z471:Z475)","v":0},{"$f":"SUM(AA471:AA475)","v":0},{"$f":"SUM(AB471:AB475)","v":0},{"$f":"SUM(AC471:AC475)","v":0},{"$f":"SUM(AD471:AD475)","v":0},{"$f":"SUM(AE471:AE475)","v":0},{"$f":"SUM(AF471:AF475)","v":0},{"$f":"SUM(AG471:AG475)","v":0},{"$f":"SUM(AH471:AH475)","v":0},{"$f":"SUM(AI471:AI475)","v":0},{"$f":"SUM(AJ471:AJ475)","v":0},{"$f":"SUM(AK471:AK475)","v":0},{"$f":"SUM(AL471:AL475)","v":0},{"$f":"SUM(AM471:AM475)","v":0},{"$f":"SUM(AN471:AN475)","v":0},{"$f":"SUM(AO471:AO475)","v":0},{"$f":"SUM(AP471:AP475)","v":0},{"$f":"SUM(AQ471:AQ475)","v":0},{"$f":"SUM(AR471:AR475)","v":0},null,"Investment and financing expenditures","Wydatki dot. kosztów inwestycji i finansowania projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT471:$BC471,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I471:AR471)","v":0},null,null,{"$f":"I465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CAPEX","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT472:$BC472,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kapitał"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I472:AR472)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal","Kapitał","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT473:$BC473,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Odsetki"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest","Odsetki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT474:$BC474,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!L$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F456","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F456","v":0},null,"Preparation costs","Koszty przygotowawcze","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT475:$BC475,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty finansowe"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","Inne koszty finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT477:$BC477,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki własne + Dotacja"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds + Grant","Środki własne + Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT479:$BC479,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F480:F482)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT480:$BC480,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zarządzanie projektem i raportowanie"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project management and reporting","Zarządzanie projektem i raportowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT481:$BC481,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Plan inwestycyjny wraz z oceną społeczno-ekonomiczną"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment plan with socioeconomic assessment","Plan inwestycyjny wraz z oceną społeczno-ekonomiczną","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT482:$BC482,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT484:$BC484,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Warunki finansowania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT485:$BC485,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki własne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT486:$BC486,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE486:$BN486,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT487:$BC487,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Dotacja"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant","Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT488:$BC488,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE488:$BN488,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT489:$BC489,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($BE489:$BN489,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT490:$BC490,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Współfinansowanie kwalifikowalnych kosztów projektu"},{"$f":"INDEX($BE490:$BN490,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Co-financing rate of eligible project costs","Współfinansowanie kwalifikowalnych kosztów projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT492:$BC492,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I492:AR492)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Sources of financing","Źródła finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT493:$BC493,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki własne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I493:AR493)","v":0},null,null,{"$f":"I492-I494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT494:$BC494,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Dotacja"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"$F490*IF(General!$F$24=1,I$35,I$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,J$35,J$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,K$35,K$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,L$35,L$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,M$35,M$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,N$35,N$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,O$35,O$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,P$35,P$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,Q$35,Q$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,R$35,R$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,S$35,S$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,T$35,T$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,U$35,U$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,V$35,V$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,W$35,W$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,X$35,X$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,Y$35,Y$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,Z$35,Z$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AA$35,AA$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AB$35,AB$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AC$35,AC$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AD$35,AD$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AE$35,AE$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AF$35,AF$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AG$35,AG$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AH$35,AH$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AI$35,AI$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AJ$35,AJ$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AK$35,AK$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AL$35,AL$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AM$35,AM$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AN$35,AN$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AO$35,AO$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AP$35,AP$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AQ$35,AQ$37)","v":0},{"$f":"$F490*IF(General!$F$24=1,AR$35,AR$37)","v":0},null,"Grant","Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT496:$BC496,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania - struktura"},{"$f":"INDEX($BE496:$BN496,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F492/F$492,0)","v":0},null,null,{"$f":"IFERROR(I492/I$492,0)","v":0},{"$f":"IFERROR(J492/J$492,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing - structure","Źródła finansowania - struktura","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT497:$BC497,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki własne"},{"$f":"INDEX($BE497:$BN497,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},0,null,null,{"$f":"IFERROR(I493/I$492,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT498:$BC498,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Dotacja"},{"$f":"INDEX($BE498:$BN498,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},0,null,null,{"$f":"IFERROR(I494/I$492,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Grant","Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT500:$BC500,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki dot. kosztów inwestycji i finansowania projektu"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I500:AR500)","v":0},null,null,{"$f":"SUM(I501:I505)","v":0},{"$f":"SUM(J501:J505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Investment and financing expenditures","Wydatki dot. kosztów inwestycji i finansowania projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT501:$BC501,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I501:AR501)","v":0},null,null,{"$f":"I493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CAPEX","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT502:$BC502,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kapitał"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal","Kapitał","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT503:$BC503,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Odsetki"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest","Odsetki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT504:$BC504,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!L$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F479","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F479","v":0},null,"Preparation costs","Koszty przygotowawcze","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT505:$BC505,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty finansowe"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","Inne koszty finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT507:$BC507,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Standardowa pożyczka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard loan","Standardowa pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT509:$BC509,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F510:F511)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT510:$BC510,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Plan inwestycyjny"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment plan","Plan inwestycyjny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT511:$BC511,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT513:$BC513,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Warunki finansowania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT514:$BC514,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Standardowa pożyczka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard loan","Standardowa pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT515:$BC515,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE515:$BN515,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT516:$BC516,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($BE516:$BN516,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT517:$BC517,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($BE517:$BN517,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT518:$BC518,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Okres spłaty"},{"$f":"INDEX($BE518:$BN518,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"years"},{"$f":"Fin!F38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","years","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT519:$BC519,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Roczna rata kapitałowa"},{"$f":"General!$F$14","v":0},{"$f":"IFERROR(F522/F518,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital repayment per annum","Roczna rata kapitałowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT521:$BC521,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I521:AR521)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Sources of financing","Źródła finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT522:$BC522,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Standardowa pożyczka"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I522:AR522)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Standard loan","Standardowa pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT524:$BC524,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania - struktura"},{"$f":"INDEX($BE524:$BN524,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F521/F$521,0)","v":0},null,null,{"$f":"IFERROR(I521/I$521,0)","v":0},{"$f":"IFERROR(J521/J$521,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing - structure","Źródła finansowania - struktura","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT525:$BC525,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Standardowa pożyczka"},{"$f":"INDEX($BE525:$BN525,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F522/F$521,0)","v":0},null,null,{"$f":"IFERROR(I522/I$521,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Standard loan","Standardowa pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT527:$BC527,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata pożyczki"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan repayment","Spłata pożyczki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT528:$BC528,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata kapitału"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I528:AR528)","v":0},null,null,{"$f":"MIN($F519,H529)*Config!I$8","v":0},{"$f":"MIN($F519,I529)*Config!J$8","v":0},{"$f":"MIN($F519,J529)*Config!K$8","v":0},{"$f":"MIN($F519,K529)*Config!L$8","v":0},{"$f":"MIN($F519,L529)*Config!M$8","v":0},{"$f":"MIN($F519,M529)*Config!N$8","v":0},{"$f":"MIN($F519,N529)*Config!O$8","v":0},{"$f":"MIN($F519,O529)*Config!P$8","v":0},{"$f":"MIN($F519,P529)*Config!Q$8","v":0},{"$f":"MIN($F519,Q529)*Config!R$8","v":0},{"$f":"MIN($F519,R529)*Config!S$8","v":0},{"$f":"MIN($F519,S529)*Config!T$8","v":0},{"$f":"MIN($F519,T529)*Config!U$8","v":0},{"$f":"MIN($F519,U529)*Config!V$8","v":0},{"$f":"MIN($F519,V529)*Config!W$8","v":0},{"$f":"MIN($F519,W529)*Config!X$8","v":0},{"$f":"MIN($F519,X529)*Config!Y$8","v":0},{"$f":"MIN($F519,Y529)*Config!Z$8","v":0},{"$f":"MIN($F519,Z529)*Config!AA$8","v":0},{"$f":"MIN($F519,AA529)*Config!AB$8","v":0},{"$f":"MIN($F519,AB529)*Config!AC$8","v":0},{"$f":"MIN($F519,AC529)*Config!AD$8","v":0},{"$f":"MIN($F519,AD529)*Config!AE$8","v":0},{"$f":"MIN($F519,AE529)*Config!AF$8","v":0},{"$f":"MIN($F519,AF529)*Config!AG$8","v":0},{"$f":"MIN($F519,AG529)*Config!AH$8","v":0},{"$f":"MIN($F519,AH529)*Config!AI$8","v":0},{"$f":"MIN($F519,AI529)*Config!AJ$8","v":0},{"$f":"MIN($F519,AJ529)*Config!AK$8","v":0},{"$f":"MIN($F519,AK529)*Config!AL$8","v":0},{"$f":"MIN($F519,AL529)*Config!AM$8","v":0},{"$f":"MIN($F519,AM529)*Config!AN$8","v":0},{"$f":"MIN($F519,AN529)*Config!AO$8","v":0},{"$f":"MIN($F519,AO529)*Config!AP$8","v":0},{"$f":"MIN($F519,AP529)*Config!AQ$8","v":0},{"$f":"MIN($F519,AQ529)*Config!AR$8","v":0},null,"Capital repayment","Spłata kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT529:$BC529,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Saldo pożyczki"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"SUM($I522:I522)-SUM($I528:I528)","v":0},{"$f":"SUM($I522:J522)-SUM($I528:J528)","v":0},{"$f":"SUM($I522:K522)-SUM($I528:K528)","v":0},{"$f":"SUM($I522:L522)-SUM($I528:L528)","v":0},{"$f":"SUM($I522:M522)-SUM($I528:M528)","v":0},{"$f":"SUM($I522:N522)-SUM($I528:N528)","v":0},{"$f":"SUM($I522:O522)-SUM($I528:O528)","v":0},{"$f":"SUM($I522:P522)-SUM($I528:P528)","v":0},{"$f":"SUM($I522:Q522)-SUM($I528:Q528)","v":0},{"$f":"SUM($I522:R522)-SUM($I528:R528)","v":0},{"$f":"SUM($I522:S522)-SUM($I528:S528)","v":0},{"$f":"SUM($I522:T522)-SUM($I528:T528)","v":0},{"$f":"SUM($I522:U522)-SUM($I528:U528)","v":0},{"$f":"SUM($I522:V522)-SUM($I528:V528)","v":0},{"$f":"SUM($I522:W522)-SUM($I528:W528)","v":0},{"$f":"SUM($I522:X522)-SUM($I528:X528)","v":0},{"$f":"SUM($I522:Y522)-SUM($I528:Y528)","v":0},{"$f":"SUM($I522:Z522)-SUM($I528:Z528)","v":0},{"$f":"SUM($I522:AA522)-SUM($I528:AA528)","v":0},{"$f":"SUM($I522:AB522)-SUM($I528:AB528)","v":0},{"$f":"SUM($I522:AC522)-SUM($I528:AC528)","v":0},{"$f":"SUM($I522:AD522)-SUM($I528:AD528)","v":0},{"$f":"SUM($I522:AE522)-SUM($I528:AE528)","v":0},{"$f":"SUM($I522:AF522)-SUM($I528:AF528)","v":0},{"$f":"SUM($I522:AG522)-SUM($I528:AG528)","v":0},{"$f":"SUM($I522:AH522)-SUM($I528:AH528)","v":0},{"$f":"SUM($I522:AI522)-SUM($I528:AI528)","v":0},{"$f":"SUM($I522:AJ522)-SUM($I528:AJ528)","v":0},{"$f":"SUM($I522:AK522)-SUM($I528:AK528)","v":0},{"$f":"SUM($I522:AL522)-SUM($I528:AL528)","v":0},{"$f":"SUM($I522:AM522)-SUM($I528:AM528)","v":0},{"$f":"SUM($I522:AN522)-SUM($I528:AN528)","v":0},{"$f":"SUM($I522:AO522)-SUM($I528:AO528)","v":0},{"$f":"SUM($I522:AP522)-SUM($I528:AP528)","v":0},{"$f":"SUM($I522:AQ522)-SUM($I528:AQ528)","v":0},{"$f":"SUM($I522:AR522)-SUM($I528:AR528)","v":0},null,"Loan balance","Saldo pożyczki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT530:$BC530,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Płatność odsetek"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"$F517*AVERAGE(H529:I529)*Config!I$8","v":0},{"$f":"$F517*AVERAGE(I529:J529)*Config!J$8","v":0},{"$f":"$F517*AVERAGE(J529:K529)*Config!K$8","v":0},{"$f":"$F517*AVERAGE(K529:L529)*Config!L$8","v":0},{"$f":"$F517*AVERAGE(L529:M529)*Config!M$8","v":0},{"$f":"$F517*AVERAGE(M529:N529)*Config!N$8","v":0},{"$f":"$F517*AVERAGE(N529:O529)*Config!O$8","v":0},{"$f":"$F517*AVERAGE(O529:P529)*Config!P$8","v":0},{"$f":"$F517*AVERAGE(P529:Q529)*Config!Q$8","v":0},{"$f":"$F517*AVERAGE(Q529:R529)*Config!R$8","v":0},{"$f":"$F517*AVERAGE(R529:S529)*Config!S$8","v":0},{"$f":"$F517*AVERAGE(S529:T529)*Config!T$8","v":0},{"$f":"$F517*AVERAGE(T529:U529)*Config!U$8","v":0},{"$f":"$F517*AVERAGE(U529:V529)*Config!V$8","v":0},{"$f":"$F517*AVERAGE(V529:W529)*Config!W$8","v":0},{"$f":"$F517*AVERAGE(W529:X529)*Config!X$8","v":0},{"$f":"$F517*AVERAGE(X529:Y529)*Config!Y$8","v":0},{"$f":"$F517*AVERAGE(Y529:Z529)*Config!Z$8","v":0},{"$f":"$F517*AVERAGE(Z529:AA529)*Config!AA$8","v":0},{"$f":"$F517*AVERAGE(AA529:AB529)*Config!AB$8","v":0},{"$f":"$F517*AVERAGE(AB529:AC529)*Config!AC$8","v":0},{"$f":"$F517*AVERAGE(AC529:AD529)*Config!AD$8","v":0},{"$f":"$F517*AVERAGE(AD529:AE529)*Config!AE$8","v":0},{"$f":"$F517*AVERAGE(AE529:AF529)*Config!AF$8","v":0},{"$f":"$F517*AVERAGE(AF529:AG529)*Config!AG$8","v":0},{"$f":"$F517*AVERAGE(AG529:AH529)*Config!AH$8","v":0},{"$f":"$F517*AVERAGE(AH529:AI529)*Config!AI$8","v":0},{"$f":"$F517*AVERAGE(AI529:AJ529)*Config!AJ$8","v":0},{"$f":"$F517*AVERAGE(AJ529:AK529)*Config!AK$8","v":0},{"$f":"$F517*AVERAGE(AK529:AL529)*Config!AL$8","v":0},{"$f":"$F517*AVERAGE(AL529:AM529)*Config!AM$8","v":0},{"$f":"$F517*AVERAGE(AM529:AN529)*Config!AN$8","v":0},{"$f":"$F517*AVERAGE(AN529:AO529)*Config!AO$8","v":0},{"$f":"$F517*AVERAGE(AO529:AP529)*Config!AP$8","v":0},{"$f":"$F517*AVERAGE(AP529:AQ529)*Config!AQ$8","v":0},{"$f":"$F517*AVERAGE(AQ529:AR529)*Config!AR$8","v":0},null,"Interest paid","Płatność odsetek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT532:$BC532,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki dot. kosztów inwestycji i finansowania projektu"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I532:AR532)","v":0},null,null,{"$f":"SUM(I533:I537)","v":0},{"$f":"SUM(J533:J537)","v":0},{"$f":"SUM(K533:K537)","v":0},{"$f":"SUM(L533:L537)","v":0},{"$f":"SUM(M533:M537)","v":0},{"$f":"SUM(N533:N537)","v":0},{"$f":"SUM(O533:O537)","v":0},{"$f":"SUM(P533:P537)","v":0},{"$f":"SUM(Q533:Q537)","v":0},{"$f":"SUM(R533:R537)","v":0},{"$f":"SUM(S533:S537)","v":0},{"$f":"SUM(T533:T537)","v":0},{"$f":"SUM(U533:U537)","v":0},{"$f":"SUM(V533:V537)","v":0},{"$f":"SUM(W533:W537)","v":0},{"$f":"SUM(X533:X537)","v":0},{"$f":"SUM(Y533:Y537)","v":0},{"$f":"SUM(Z533:Z537)","v":0},{"$f":"SUM(AA533:AA537)","v":0},{"$f":"SUM(AB533:AB537)","v":0},{"$f":"SUM(AC533:AC537)","v":0},{"$f":"SUM(AD533:AD537)","v":0},{"$f":"SUM(AE533:AE537)","v":0},{"$f":"SUM(AF533:AF537)","v":0},{"$f":"SUM(AG533:AG537)","v":0},{"$f":"SUM(AH533:AH537)","v":0},{"$f":"SUM(AI533:AI537)","v":0},{"$f":"SUM(AJ533:AJ537)","v":0},{"$f":"SUM(AK533:AK537)","v":0},{"$f":"SUM(AL533:AL537)","v":0},{"$f":"SUM(AM533:AM537)","v":0},{"$f":"SUM(AN533:AN537)","v":0},{"$f":"SUM(AO533:AO537)","v":0},{"$f":"SUM(AP533:AP537)","v":0},{"$f":"SUM(AQ533:AQ537)","v":0},{"$f":"SUM(AR533:AR537)","v":0},null,"Investment and financing expenditures","Wydatki dot. kosztów inwestycji i finansowania projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT533:$BC533,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I533:AR533)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT534:$BC534,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kapitał"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I534:AR534)","v":0},null,null,{"$f":"I528","v":0},{"$f":"J528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Principal","Kapitał","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT535:$BC535,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Odsetki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I530","v":0},{"$f":"J530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","Odsetki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT536:$BC536,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!L$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F509","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F509","v":0},null,"Preparation costs","Koszty przygotowawcze","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT537:$BC537,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty finansowe"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","Inne koszty finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT539:$BC539,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Standardowa pożyczka + Dotacja"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard loan + Grant","Standardowa pożyczka + Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT541:$BC541,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F542:F544)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT542:$BC542,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Plan inwestycyjny"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment plan","Plan inwestycyjny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT543:$BC543,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zarządzanie projektem i raportowanie"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project management and reporting","Zarządzanie projektem i raportowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT544:$BC544,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT546:$BC546,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Warunki finansowania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT547:$BC547,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Standardowa pożyczka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard loan","Standardowa pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT548:$BC548,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE548:$BN548,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT549:$BC549,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($BE549:$BN549,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT550:$BC550,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($BE550:$BN550,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT551:$BC551,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Okres spłaty"},{"$f":"INDEX($BE551:$BN551,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"Fin!F50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT552:$BC552,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Roczna rata kapitałowa"},{"$f":"General!$F$14","v":0},{"$f":"IFERROR(F559/F551,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital repayment per annum","Roczna rata kapitałowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT553:$BC553,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Dotacja"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant","Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT554:$BC554,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE554:$BN554,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT555:$BC555,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($BE555:$BN555,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT556:$BC556,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Współfinansowanie kwalifikowalnych kosztów projektu"},{"$f":"INDEX($BE556:$BN556,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Co-financing rate of eligible project costs","Współfinansowanie kwalifikowalnych kosztów projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT558:$BC558,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I558:AR558)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Sources of financing","Źródła finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT559:$BC559,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Standardowa pożyczka"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I559:AR559)","v":0},null,null,{"$f":"I558-I560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Standard loan","Standardowa pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT560:$BC560,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Dotacja"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I560:AR560)","v":0},null,null,{"$f":"$F556*IF(General!$F$24=1,I$35,I$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,J$35,J$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,K$35,K$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,L$35,L$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,M$35,M$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,N$35,N$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,O$35,O$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,P$35,P$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,Q$35,Q$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,R$35,R$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,S$35,S$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,T$35,T$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,U$35,U$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,V$35,V$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,W$35,W$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,X$35,X$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,Y$35,Y$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,Z$35,Z$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AA$35,AA$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AB$35,AB$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AC$35,AC$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AD$35,AD$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AE$35,AE$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AF$35,AF$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AG$35,AG$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AH$35,AH$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AI$35,AI$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AJ$35,AJ$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AK$35,AK$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AL$35,AL$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AM$35,AM$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AN$35,AN$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AO$35,AO$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AP$35,AP$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AQ$35,AQ$37)","v":0},{"$f":"$F556*IF(General!$F$24=1,AR$35,AR$37)","v":0},null,"Grant","Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT562:$BC562,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania - struktura"},{"$f":"INDEX($BE562:$BN562,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F558/F$558,0)","v":0},null,null,{"$f":"IFERROR(I558/I$558,0)","v":0},{"$f":"IFERROR(J558/J$558,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing - structure","Źródła finansowania - struktura","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT563:$BC563,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Standardowa pożyczka"},{"$f":"INDEX($BE563:$BN563,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},0,null,null,{"$f":"IFERROR(I559/I$558,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Standard loan","Standardowa pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT564:$BC564,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Dotacja"},{"$f":"INDEX($BE564:$BN564,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},0,null,null,{"$f":"IFERROR(I560/I$558,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Grant","Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT566:$BC566,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata pożyczki"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan repayment","Spłata pożyczki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT567:$BC567,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata kapitału"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I567:AR567)","v":0},null,null,{"$f":"MIN($F552,H568)*Config!I$8","v":0},{"$f":"MIN($F552,I568)*Config!J$8","v":0},{"$f":"MIN($F552,J568)*Config!K$8","v":0},{"$f":"MIN($F552,K568)*Config!L$8","v":0},{"$f":"MIN($F552,L568)*Config!M$8","v":0},{"$f":"MIN($F552,M568)*Config!N$8","v":0},{"$f":"MIN($F552,N568)*Config!O$8","v":0},{"$f":"MIN($F552,O568)*Config!P$8","v":0},{"$f":"MIN($F552,P568)*Config!Q$8","v":0},{"$f":"MIN($F552,Q568)*Config!R$8","v":0},{"$f":"MIN($F552,R568)*Config!S$8","v":0},{"$f":"MIN($F552,S568)*Config!T$8","v":0},{"$f":"MIN($F552,T568)*Config!U$8","v":0},{"$f":"MIN($F552,U568)*Config!V$8","v":0},{"$f":"MIN($F552,V568)*Config!W$8","v":0},{"$f":"MIN($F552,W568)*Config!X$8","v":0},{"$f":"MIN($F552,X568)*Config!Y$8","v":0},{"$f":"MIN($F552,Y568)*Config!Z$8","v":0},{"$f":"MIN($F552,Z568)*Config!AA$8","v":0},{"$f":"MIN($F552,AA568)*Config!AB$8","v":0},{"$f":"MIN($F552,AB568)*Config!AC$8","v":0},{"$f":"MIN($F552,AC568)*Config!AD$8","v":0},{"$f":"MIN($F552,AD568)*Config!AE$8","v":0},{"$f":"MIN($F552,AE568)*Config!AF$8","v":0},{"$f":"MIN($F552,AF568)*Config!AG$8","v":0},{"$f":"MIN($F552,AG568)*Config!AH$8","v":0},{"$f":"MIN($F552,AH568)*Config!AI$8","v":0},{"$f":"MIN($F552,AI568)*Config!AJ$8","v":0},{"$f":"MIN($F552,AJ568)*Config!AK$8","v":0},{"$f":"MIN($F552,AK568)*Config!AL$8","v":0},{"$f":"MIN($F552,AL568)*Config!AM$8","v":0},{"$f":"MIN($F552,AM568)*Config!AN$8","v":0},{"$f":"MIN($F552,AN568)*Config!AO$8","v":0},{"$f":"MIN($F552,AO568)*Config!AP$8","v":0},{"$f":"MIN($F552,AP568)*Config!AQ$8","v":0},{"$f":"MIN($F552,AQ568)*Config!AR$8","v":0},null,"Capital repayment","Spłata kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT568:$BC568,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Saldo pożyczki"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"SUM($I559:I559)-SUM($I567:I567)","v":0},{"$f":"SUM($I559:J559)-SUM($I567:J567)","v":0},{"$f":"SUM($I559:K559)-SUM($I567:K567)","v":0},{"$f":"SUM($I559:L559)-SUM($I567:L567)","v":0},{"$f":"SUM($I559:M559)-SUM($I567:M567)","v":0},{"$f":"SUM($I559:N559)-SUM($I567:N567)","v":0},{"$f":"SUM($I559:O559)-SUM($I567:O567)","v":0},{"$f":"SUM($I559:P559)-SUM($I567:P567)","v":0},{"$f":"SUM($I559:Q559)-SUM($I567:Q567)","v":0},{"$f":"SUM($I559:R559)-SUM($I567:R567)","v":0},{"$f":"SUM($I559:S559)-SUM($I567:S567)","v":0},{"$f":"SUM($I559:T559)-SUM($I567:T567)","v":0},{"$f":"SUM($I559:U559)-SUM($I567:U567)","v":0},{"$f":"SUM($I559:V559)-SUM($I567:V567)","v":0},{"$f":"SUM($I559:W559)-SUM($I567:W567)","v":0},{"$f":"SUM($I559:X559)-SUM($I567:X567)","v":0},{"$f":"SUM($I559:Y559)-SUM($I567:Y567)","v":0},{"$f":"SUM($I559:Z559)-SUM($I567:Z567)","v":0},{"$f":"SUM($I559:AA559)-SUM($I567:AA567)","v":0},{"$f":"SUM($I559:AB559)-SUM($I567:AB567)","v":0},{"$f":"SUM($I559:AC559)-SUM($I567:AC567)","v":0},{"$f":"SUM($I559:AD559)-SUM($I567:AD567)","v":0},{"$f":"SUM($I559:AE559)-SUM($I567:AE567)","v":0},{"$f":"SUM($I559:AF559)-SUM($I567:AF567)","v":0},{"$f":"SUM($I559:AG559)-SUM($I567:AG567)","v":0},{"$f":"SUM($I559:AH559)-SUM($I567:AH567)","v":0},{"$f":"SUM($I559:AI559)-SUM($I567:AI567)","v":0},{"$f":"SUM($I559:AJ559)-SUM($I567:AJ567)","v":0},{"$f":"SUM($I559:AK559)-SUM($I567:AK567)","v":0},{"$f":"SUM($I559:AL559)-SUM($I567:AL567)","v":0},{"$f":"SUM($I559:AM559)-SUM($I567:AM567)","v":0},{"$f":"SUM($I559:AN559)-SUM($I567:AN567)","v":0},{"$f":"SUM($I559:AO559)-SUM($I567:AO567)","v":0},{"$f":"SUM($I559:AP559)-SUM($I567:AP567)","v":0},{"$f":"SUM($I559:AQ559)-SUM($I567:AQ567)","v":0},{"$f":"SUM($I559:AR559)-SUM($I567:AR567)","v":0},null,"Loan balance","Saldo pożyczki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT569:$BC569,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Płatność odsetek"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I569:AR569)","v":0},null,null,{"$f":"$F550*AVERAGE(H568:I568)*Config!I$8","v":0},{"$f":"$F550*AVERAGE(I568:J568)*Config!J$8","v":0},{"$f":"$F550*AVERAGE(J568:K568)*Config!K$8","v":0},{"$f":"$F550*AVERAGE(K568:L568)*Config!L$8","v":0},{"$f":"$F550*AVERAGE(L568:M568)*Config!M$8","v":0},{"$f":"$F550*AVERAGE(M568:N568)*Config!N$8","v":0},{"$f":"$F550*AVERAGE(N568:O568)*Config!O$8","v":0},{"$f":"$F550*AVERAGE(O568:P568)*Config!P$8","v":0},{"$f":"$F550*AVERAGE(P568:Q568)*Config!Q$8","v":0},{"$f":"$F550*AVERAGE(Q568:R568)*Config!R$8","v":0},{"$f":"$F550*AVERAGE(R568:S568)*Config!S$8","v":0},{"$f":"$F550*AVERAGE(S568:T568)*Config!T$8","v":0},{"$f":"$F550*AVERAGE(T568:U568)*Config!U$8","v":0},{"$f":"$F550*AVERAGE(U568:V568)*Config!V$8","v":0},{"$f":"$F550*AVERAGE(V568:W568)*Config!W$8","v":0},{"$f":"$F550*AVERAGE(W568:X568)*Config!X$8","v":0},{"$f":"$F550*AVERAGE(X568:Y568)*Config!Y$8","v":0},{"$f":"$F550*AVERAGE(Y568:Z568)*Config!Z$8","v":0},{"$f":"$F550*AVERAGE(Z568:AA568)*Config!AA$8","v":0},{"$f":"$F550*AVERAGE(AA568:AB568)*Config!AB$8","v":0},{"$f":"$F550*AVERAGE(AB568:AC568)*Config!AC$8","v":0},{"$f":"$F550*AVERAGE(AC568:AD568)*Config!AD$8","v":0},{"$f":"$F550*AVERAGE(AD568:AE568)*Config!AE$8","v":0},{"$f":"$F550*AVERAGE(AE568:AF568)*Config!AF$8","v":0},{"$f":"$F550*AVERAGE(AF568:AG568)*Config!AG$8","v":0},{"$f":"$F550*AVERAGE(AG568:AH568)*Config!AH$8","v":0},{"$f":"$F550*AVERAGE(AH568:AI568)*Config!AI$8","v":0},{"$f":"$F550*AVERAGE(AI568:AJ568)*Config!AJ$8","v":0},{"$f":"$F550*AVERAGE(AJ568:AK568)*Config!AK$8","v":0},{"$f":"$F550*AVERAGE(AK568:AL568)*Config!AL$8","v":0},{"$f":"$F550*AVERAGE(AL568:AM568)*Config!AM$8","v":0},{"$f":"$F550*AVERAGE(AM568:AN568)*Config!AN$8","v":0},{"$f":"$F550*AVERAGE(AN568:AO568)*Config!AO$8","v":0},{"$f":"$F550*AVERAGE(AO568:AP568)*Config!AP$8","v":0},{"$f":"$F550*AVERAGE(AP568:AQ568)*Config!AQ$8","v":0},{"$f":"$F550*AVERAGE(AQ568:AR568)*Config!AR$8","v":0},null,"Interest paid","Płatność odsetek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT571:$BC571,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki dot. kosztów inwestycji i finansowania projektu"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I571:AR571)","v":0},null,null,{"$f":"SUM(I572:I576)","v":0},{"$f":"SUM(J572:J576)","v":0},{"$f":"SUM(K572:K576)","v":0},{"$f":"SUM(L572:L576)","v":0},{"$f":"SUM(M572:M576)","v":0},{"$f":"SUM(N572:N576)","v":0},{"$f":"SUM(O572:O576)","v":0},{"$f":"SUM(P572:P576)","v":0},{"$f":"SUM(Q572:Q576)","v":0},{"$f":"SUM(R572:R576)","v":0},{"$f":"SUM(S572:S576)","v":0},{"$f":"SUM(T572:T576)","v":0},{"$f":"SUM(U572:U576)","v":0},{"$f":"SUM(V572:V576)","v":0},{"$f":"SUM(W572:W576)","v":0},{"$f":"SUM(X572:X576)","v":0},{"$f":"SUM(Y572:Y576)","v":0},{"$f":"SUM(Z572:Z576)","v":0},{"$f":"SUM(AA572:AA576)","v":0},{"$f":"SUM(AB572:AB576)","v":0},{"$f":"SUM(AC572:AC576)","v":0},{"$f":"SUM(AD572:AD576)","v":0},{"$f":"SUM(AE572:AE576)","v":0},{"$f":"SUM(AF572:AF576)","v":0},{"$f":"SUM(AG572:AG576)","v":0},{"$f":"SUM(AH572:AH576)","v":0},{"$f":"SUM(AI572:AI576)","v":0},{"$f":"SUM(AJ572:AJ576)","v":0},{"$f":"SUM(AK572:AK576)","v":0},{"$f":"SUM(AL572:AL576)","v":0},{"$f":"SUM(AM572:AM576)","v":0},{"$f":"SUM(AN572:AN576)","v":0},{"$f":"SUM(AO572:AO576)","v":0},{"$f":"SUM(AP572:AP576)","v":0},{"$f":"SUM(AQ572:AQ576)","v":0},{"$f":"SUM(AR572:AR576)","v":0},null,"Investment and financing expenditures","Wydatki dot. kosztów inwestycji i finansowania projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT572:$BC572,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I572:AR572)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT573:$BC573,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kapitał"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I573:AR573)","v":0},null,null,{"$f":"I567","v":0},{"$f":"J567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Principal","Kapitał","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT574:$BC574,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Odsetki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I569","v":0},{"$f":"J569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","Odsetki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT575:$BC575,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!L$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F541","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F541","v":0},null,"Preparation costs","Koszty przygotowawcze","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT576:$BC576,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty finansowe"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","Inne koszty finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT578:$BC578,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kredyt ekologiczny"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Green loan","Kredyt ekologiczny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT580:$BC580,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F581:F582)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT581:$BC581,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Plan inwestycyjny"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment plan","Plan inwestycyjny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT582:$BC582,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT584:$BC584,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Warunki finansowania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT585:$BC585,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kredyt ekologiczny"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Green loan","Kredyt ekologiczny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT586:$BC586,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE586:$BN586,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT587:$BC587,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($BE587:$BN587,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT588:$BC588,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($BE588:$BN588,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT589:$BC589,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Okres spłaty"},{"$f":"INDEX($BE589:$BN589,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"Fin!F65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT590:$BC590,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Roczna rata kapitałowa"},{"$f":"General!$F$14","v":0},{"$f":"IFERROR(F593/F589,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital repayment per annum","Roczna rata kapitałowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT592:$BC592,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I592:AR592)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Sources of financing","Źródła finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT593:$BC593,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kredyt ekologiczny"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I593:AR593)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Green loan","Kredyt ekologiczny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT595:$BC595,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania - struktura"},{"$f":"INDEX($BE595:$BN595,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F592/F$592,0)","v":0},null,null,{"$f":"IFERROR(I592/I$592,0)","v":0},{"$f":"IFERROR(J592/J$592,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing - structure","Źródła finansowania - struktura","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT596:$BC596,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kredyt ekologiczny"},{"$f":"INDEX($BE596:$BN596,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F593/F$592,0)","v":0},null,null,{"$f":"IFERROR(I593/I$592,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Green loan","Kredyt ekologiczny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT598:$BC598,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata pożyczki"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan repayment","Spłata pożyczki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT599:$BC599,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata kapitału"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I599:AR599)","v":0},null,null,{"$f":"MIN($F590,H600)*Config!I$8","v":0},{"$f":"MIN($F590,I600)*Config!J$8","v":0},{"$f":"MIN($F590,J600)*Config!K$8","v":0},{"$f":"MIN($F590,K600)*Config!L$8","v":0},{"$f":"MIN($F590,L600)*Config!M$8","v":0},{"$f":"MIN($F590,M600)*Config!N$8","v":0},{"$f":"MIN($F590,N600)*Config!O$8","v":0},{"$f":"MIN($F590,O600)*Config!P$8","v":0},{"$f":"MIN($F590,P600)*Config!Q$8","v":0},{"$f":"MIN($F590,Q600)*Config!R$8","v":0},{"$f":"MIN($F590,R600)*Config!S$8","v":0},{"$f":"MIN($F590,S600)*Config!T$8","v":0},{"$f":"MIN($F590,T600)*Config!U$8","v":0},{"$f":"MIN($F590,U600)*Config!V$8","v":0},{"$f":"MIN($F590,V600)*Config!W$8","v":0},{"$f":"MIN($F590,W600)*Config!X$8","v":0},{"$f":"MIN($F590,X600)*Config!Y$8","v":0},{"$f":"MIN($F590,Y600)*Config!Z$8","v":0},{"$f":"MIN($F590,Z600)*Config!AA$8","v":0},{"$f":"MIN($F590,AA600)*Config!AB$8","v":0},{"$f":"MIN($F590,AB600)*Config!AC$8","v":0},{"$f":"MIN($F590,AC600)*Config!AD$8","v":0},{"$f":"MIN($F590,AD600)*Config!AE$8","v":0},{"$f":"MIN($F590,AE600)*Config!AF$8","v":0},{"$f":"MIN($F590,AF600)*Config!AG$8","v":0},{"$f":"MIN($F590,AG600)*Config!AH$8","v":0},{"$f":"MIN($F590,AH600)*Config!AI$8","v":0},{"$f":"MIN($F590,AI600)*Config!AJ$8","v":0},{"$f":"MIN($F590,AJ600)*Config!AK$8","v":0},{"$f":"MIN($F590,AK600)*Config!AL$8","v":0},{"$f":"MIN($F590,AL600)*Config!AM$8","v":0},{"$f":"MIN($F590,AM600)*Config!AN$8","v":0},{"$f":"MIN($F590,AN600)*Config!AO$8","v":0},{"$f":"MIN($F590,AO600)*Config!AP$8","v":0},{"$f":"MIN($F590,AP600)*Config!AQ$8","v":0},{"$f":"MIN($F590,AQ600)*Config!AR$8","v":0},null,"Capital repayment","Spłata kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT600:$BC600,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Saldo pożyczki"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"SUM($I593:I593)-SUM($I599:I599)","v":0},{"$f":"SUM($I593:J593)-SUM($I599:J599)","v":0},{"$f":"SUM($I593:K593)-SUM($I599:K599)","v":0},{"$f":"SUM($I593:L593)-SUM($I599:L599)","v":0},{"$f":"SUM($I593:M593)-SUM($I599:M599)","v":0},{"$f":"SUM($I593:N593)-SUM($I599:N599)","v":0},{"$f":"SUM($I593:O593)-SUM($I599:O599)","v":0},{"$f":"SUM($I593:P593)-SUM($I599:P599)","v":0},{"$f":"SUM($I593:Q593)-SUM($I599:Q599)","v":0},{"$f":"SUM($I593:R593)-SUM($I599:R599)","v":0},{"$f":"SUM($I593:S593)-SUM($I599:S599)","v":0},{"$f":"SUM($I593:T593)-SUM($I599:T599)","v":0},{"$f":"SUM($I593:U593)-SUM($I599:U599)","v":0},{"$f":"SUM($I593:V593)-SUM($I599:V599)","v":0},{"$f":"SUM($I593:W593)-SUM($I599:W599)","v":0},{"$f":"SUM($I593:X593)-SUM($I599:X599)","v":0},{"$f":"SUM($I593:Y593)-SUM($I599:Y599)","v":0},{"$f":"SUM($I593:Z593)-SUM($I599:Z599)","v":0},{"$f":"SUM($I593:AA593)-SUM($I599:AA599)","v":0},{"$f":"SUM($I593:AB593)-SUM($I599:AB599)","v":0},{"$f":"SUM($I593:AC593)-SUM($I599:AC599)","v":0},{"$f":"SUM($I593:AD593)-SUM($I599:AD599)","v":0},{"$f":"SUM($I593:AE593)-SUM($I599:AE599)","v":0},{"$f":"SUM($I593:AF593)-SUM($I599:AF599)","v":0},{"$f":"SUM($I593:AG593)-SUM($I599:AG599)","v":0},{"$f":"SUM($I593:AH593)-SUM($I599:AH599)","v":0},{"$f":"SUM($I593:AI593)-SUM($I599:AI599)","v":0},{"$f":"SUM($I593:AJ593)-SUM($I599:AJ599)","v":0},{"$f":"SUM($I593:AK593)-SUM($I599:AK599)","v":0},{"$f":"SUM($I593:AL593)-SUM($I599:AL599)","v":0},{"$f":"SUM($I593:AM593)-SUM($I599:AM599)","v":0},{"$f":"SUM($I593:AN593)-SUM($I599:AN599)","v":0},{"$f":"SUM($I593:AO593)-SUM($I599:AO599)","v":0},{"$f":"SUM($I593:AP593)-SUM($I599:AP599)","v":0},{"$f":"SUM($I593:AQ593)-SUM($I599:AQ599)","v":0},{"$f":"SUM($I593:AR593)-SUM($I599:AR599)","v":0},null,"Loan balance","Saldo pożyczki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT601:$BC601,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Płatność odsetek"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I601:AR601)","v":0},null,null,{"$f":"$F588*AVERAGE(H600:I600)*Config!I$8","v":0},{"$f":"$F588*AVERAGE(I600:J600)*Config!J$8","v":0},{"$f":"$F588*AVERAGE(J600:K600)*Config!K$8","v":0},{"$f":"$F588*AVERAGE(K600:L600)*Config!L$8","v":0},{"$f":"$F588*AVERAGE(L600:M600)*Config!M$8","v":0},{"$f":"$F588*AVERAGE(M600:N600)*Config!N$8","v":0},{"$f":"$F588*AVERAGE(N600:O600)*Config!O$8","v":0},{"$f":"$F588*AVERAGE(O600:P600)*Config!P$8","v":0},{"$f":"$F588*AVERAGE(P600:Q600)*Config!Q$8","v":0},{"$f":"$F588*AVERAGE(Q600:R600)*Config!R$8","v":0},{"$f":"$F588*AVERAGE(R600:S600)*Config!S$8","v":0},{"$f":"$F588*AVERAGE(S600:T600)*Config!T$8","v":0},{"$f":"$F588*AVERAGE(T600:U600)*Config!U$8","v":0},{"$f":"$F588*AVERAGE(U600:V600)*Config!V$8","v":0},{"$f":"$F588*AVERAGE(V600:W600)*Config!W$8","v":0},{"$f":"$F588*AVERAGE(W600:X600)*Config!X$8","v":0},{"$f":"$F588*AVERAGE(X600:Y600)*Config!Y$8","v":0},{"$f":"$F588*AVERAGE(Y600:Z600)*Config!Z$8","v":0},{"$f":"$F588*AVERAGE(Z600:AA600)*Config!AA$8","v":0},{"$f":"$F588*AVERAGE(AA600:AB600)*Config!AB$8","v":0},{"$f":"$F588*AVERAGE(AB600:AC600)*Config!AC$8","v":0},{"$f":"$F588*AVERAGE(AC600:AD600)*Config!AD$8","v":0},{"$f":"$F588*AVERAGE(AD600:AE600)*Config!AE$8","v":0},{"$f":"$F588*AVERAGE(AE600:AF600)*Config!AF$8","v":0},{"$f":"$F588*AVERAGE(AF600:AG600)*Config!AG$8","v":0},{"$f":"$F588*AVERAGE(AG600:AH600)*Config!AH$8","v":0},{"$f":"$F588*AVERAGE(AH600:AI600)*Config!AI$8","v":0},{"$f":"$F588*AVERAGE(AI600:AJ600)*Config!AJ$8","v":0},{"$f":"$F588*AVERAGE(AJ600:AK600)*Config!AK$8","v":0},{"$f":"$F588*AVERAGE(AK600:AL600)*Config!AL$8","v":0},{"$f":"$F588*AVERAGE(AL600:AM600)*Config!AM$8","v":0},{"$f":"$F588*AVERAGE(AM600:AN600)*Config!AN$8","v":0},{"$f":"$F588*AVERAGE(AN600:AO600)*Config!AO$8","v":0},{"$f":"$F588*AVERAGE(AO600:AP600)*Config!AP$8","v":0},{"$f":"$F588*AVERAGE(AP600:AQ600)*Config!AQ$8","v":0},{"$f":"$F588*AVERAGE(AQ600:AR600)*Config!AR$8","v":0},null,"Interest paid","Płatność odsetek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT603:$BC603,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki dot. kosztów inwestycji i finansowania projektu"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I603:AR603)","v":0},null,null,{"$f":"SUM(I604:I608)","v":0},{"$f":"SUM(J604:J608)","v":0},{"$f":"SUM(K604:K608)","v":0},{"$f":"SUM(L604:L608)","v":0},{"$f":"SUM(M604:M608)","v":0},{"$f":"SUM(N604:N608)","v":0},{"$f":"SUM(O604:O608)","v":0},{"$f":"SUM(P604:P608)","v":0},{"$f":"SUM(Q604:Q608)","v":0},{"$f":"SUM(R604:R608)","v":0},{"$f":"SUM(S604:S608)","v":0},{"$f":"SUM(T604:T608)","v":0},{"$f":"SUM(U604:U608)","v":0},{"$f":"SUM(V604:V608)","v":0},{"$f":"SUM(W604:W608)","v":0},{"$f":"SUM(X604:X608)","v":0},{"$f":"SUM(Y604:Y608)","v":0},{"$f":"SUM(Z604:Z608)","v":0},{"$f":"SUM(AA604:AA608)","v":0},{"$f":"SUM(AB604:AB608)","v":0},{"$f":"SUM(AC604:AC608)","v":0},{"$f":"SUM(AD604:AD608)","v":0},{"$f":"SUM(AE604:AE608)","v":0},{"$f":"SUM(AF604:AF608)","v":0},{"$f":"SUM(AG604:AG608)","v":0},{"$f":"SUM(AH604:AH608)","v":0},{"$f":"SUM(AI604:AI608)","v":0},{"$f":"SUM(AJ604:AJ608)","v":0},{"$f":"SUM(AK604:AK608)","v":0},{"$f":"SUM(AL604:AL608)","v":0},{"$f":"SUM(AM604:AM608)","v":0},{"$f":"SUM(AN604:AN608)","v":0},{"$f":"SUM(AO604:AO608)","v":0},{"$f":"SUM(AP604:AP608)","v":0},{"$f":"SUM(AQ604:AQ608)","v":0},{"$f":"SUM(AR604:AR608)","v":0},null,"Investment and financing expenditures","Wydatki dot. kosztów inwestycji i finansowania projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT604:$BC604,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I604:AR604)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT605:$BC605,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kapitał"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I605:AR605)","v":0},null,null,{"$f":"I599","v":0},{"$f":"J599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Principal","Kapitał","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT606:$BC606,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Odsetki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I601","v":0},{"$f":"J601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","Odsetki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT607:$BC607,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!L$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F580","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F580","v":0},null,"Preparation costs","Koszty przygotowawcze","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT608:$BC608,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty finansowe"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","Inne koszty finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT610:$BC610,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Pożyczka z umorzeniem części kapitału"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital rebate loan (FIs)","Pożyczka z umorzeniem części kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT612:$BC612,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F613:F614)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT613:$BC613,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Plan inwestycyjny"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment plan","Plan inwestycyjny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT614:$BC614,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT616:$BC616,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Warunki finansowania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT617:$BC617,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Pożyczka z umorzeniem części kapitału"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital rebate loan (FIs)","Pożyczka z umorzeniem części kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT618:$BC618,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE618:$BN618,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT619:$BC619,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($BE619:$BN619,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT620:$BC620,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Współfinansowanie kwalifikowalnych kosztów projektu (wielkość umorzenia)"},{"$f":"INDEX($BE620:$BN620,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Co-financing rate of eligible project costs","Współfinansowanie kwalifikowalnych kosztów projektu (wielkość umorzenia)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT621:$BC621,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($BE621:$BN621,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT622:$BC622,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Okres spłaty"},{"$f":"INDEX($BE622:$BN622,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"Fin!F77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT623:$BC623,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Roczna rata kapitałowa"},{"$f":"General!$F$14","v":0},{"$f":"IFERROR(F626/F622,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital repayment per annum","Roczna rata kapitałowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT625:$BC625,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I625:AR625)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Sources of financing","Źródła finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT626:$BC626,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Pożyczka z umorzeniem części kapitału"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I626:AR626)","v":0},null,null,{"$f":"I625-I627","v":0},{"$f":"J625-J627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Capital rebate loan (FIs)","Pożyczka z umorzeniem części kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT627:$BC627,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kwota umorzenia"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I627:AR627)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$35,I$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,J$35,J$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,K$35,K$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,L$35,L$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,M$35,M$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,N$35,N$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,O$35,O$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,P$35,P$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,Q$35,Q$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,R$35,R$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,S$35,S$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,T$35,T$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,U$35,U$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,V$35,V$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,W$35,W$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,X$35,X$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,Y$35,Y$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,Z$35,Z$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AA$35,AA$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AB$35,AB$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AC$35,AC$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AD$35,AD$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AE$35,AE$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AF$35,AF$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AG$35,AG$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AH$35,AH$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AI$35,AI$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AJ$35,AJ$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AK$35,AK$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AL$35,AL$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AM$35,AM$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AN$35,AN$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AO$35,AO$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AP$35,AP$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AQ$35,AQ$37)*$F620","v":0},{"$f":"IF(General!$F$24=1,AR$35,AR$37)*$F620","v":0},null,"Capital rebate","Kwota umorzenia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT629:$BC629,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania - struktura"},{"$f":"INDEX($BE629:$BN629,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F625/F$625,0)","v":0},null,null,{"$f":"IFERROR(I625/I$625,0)","v":0},{"$f":"IFERROR(J625/J$625,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing - structure","Źródła finansowania - struktura","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT630:$BC630,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Pożyczka z umorzeniem części kapitału"},{"$f":"INDEX($BE630:$BN630,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},0,null,null,{"$f":"IFERROR(I626/I$625,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Capital rebate loan (FIs)","Pożyczka z umorzeniem części kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT631:$BC631,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kwota umorzenia"},{"$f":"INDEX($BE631:$BN631,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},0,null,null,{"$f":"IFERROR(I627/I$625,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Capital rebate","Kwota umorzenia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT633:$BC633,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata pożyczki"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan repayment","Spłata pożyczki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT634:$BC634,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata kapitału"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I634:AR634)","v":0},null,null,{"$f":"MIN($F623,H635)*Config!I$8","v":0},{"$f":"MIN($F623,I635)*Config!J$8","v":0},{"$f":"MIN($F623,J635)*Config!K$8","v":0},{"$f":"MIN($F623,K635)*Config!L$8","v":0},{"$f":"MIN($F623,L635)*Config!M$8","v":0},{"$f":"MIN($F623,M635)*Config!N$8","v":0},{"$f":"MIN($F623,N635)*Config!O$8","v":0},{"$f":"MIN($F623,O635)*Config!P$8","v":0},{"$f":"MIN($F623,P635)*Config!Q$8","v":0},{"$f":"MIN($F623,Q635)*Config!R$8","v":0},{"$f":"MIN($F623,R635)*Config!S$8","v":0},{"$f":"MIN($F623,S635)*Config!T$8","v":0},{"$f":"MIN($F623,T635)*Config!U$8","v":0},{"$f":"MIN($F623,U635)*Config!V$8","v":0},{"$f":"MIN($F623,V635)*Config!W$8","v":0},{"$f":"MIN($F623,W635)*Config!X$8","v":0},{"$f":"MIN($F623,X635)*Config!Y$8","v":0},{"$f":"MIN($F623,Y635)*Config!Z$8","v":0},{"$f":"MIN($F623,Z635)*Config!AA$8","v":0},{"$f":"MIN($F623,AA635)*Config!AB$8","v":0},{"$f":"MIN($F623,AB635)*Config!AC$8","v":0},{"$f":"MIN($F623,AC635)*Config!AD$8","v":0},{"$f":"MIN($F623,AD635)*Config!AE$8","v":0},{"$f":"MIN($F623,AE635)*Config!AF$8","v":0},{"$f":"MIN($F623,AF635)*Config!AG$8","v":0},{"$f":"MIN($F623,AG635)*Config!AH$8","v":0},{"$f":"MIN($F623,AH635)*Config!AI$8","v":0},{"$f":"MIN($F623,AI635)*Config!AJ$8","v":0},{"$f":"MIN($F623,AJ635)*Config!AK$8","v":0},{"$f":"MIN($F623,AK635)*Config!AL$8","v":0},{"$f":"MIN($F623,AL635)*Config!AM$8","v":0},{"$f":"MIN($F623,AM635)*Config!AN$8","v":0},{"$f":"MIN($F623,AN635)*Config!AO$8","v":0},{"$f":"MIN($F623,AO635)*Config!AP$8","v":0},{"$f":"MIN($F623,AP635)*Config!AQ$8","v":0},{"$f":"MIN($F623,AQ635)*Config!AR$8","v":0},null,"Capital repayment","Spłata kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT635:$BC635,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Saldo pożyczki"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"SUM($I626:I626)-SUM($I634:I634)","v":0},{"$f":"SUM($I626:J626)-SUM($I634:J634)","v":0},{"$f":"SUM($I626:K626)-SUM($I634:K634)","v":0},{"$f":"SUM($I626:L626)-SUM($I634:L634)","v":0},{"$f":"SUM($I626:M626)-SUM($I634:M634)","v":0},{"$f":"SUM($I626:N626)-SUM($I634:N634)","v":0},{"$f":"SUM($I626:O626)-SUM($I634:O634)","v":0},{"$f":"SUM($I626:P626)-SUM($I634:P634)","v":0},{"$f":"SUM($I626:Q626)-SUM($I634:Q634)","v":0},{"$f":"SUM($I626:R626)-SUM($I634:R634)","v":0},{"$f":"SUM($I626:S626)-SUM($I634:S634)","v":0},{"$f":"SUM($I626:T626)-SUM($I634:T634)","v":0},{"$f":"SUM($I626:U626)-SUM($I634:U634)","v":0},{"$f":"SUM($I626:V626)-SUM($I634:V634)","v":0},{"$f":"SUM($I626:W626)-SUM($I634:W634)","v":0},{"$f":"SUM($I626:X626)-SUM($I634:X634)","v":0},{"$f":"SUM($I626:Y626)-SUM($I634:Y634)","v":0},{"$f":"SUM($I626:Z626)-SUM($I634:Z634)","v":0},{"$f":"SUM($I626:AA626)-SUM($I634:AA634)","v":0},{"$f":"SUM($I626:AB626)-SUM($I634:AB634)","v":0},{"$f":"SUM($I626:AC626)-SUM($I634:AC634)","v":0},{"$f":"SUM($I626:AD626)-SUM($I634:AD634)","v":0},{"$f":"SUM($I626:AE626)-SUM($I634:AE634)","v":0},{"$f":"SUM($I626:AF626)-SUM($I634:AF634)","v":0},{"$f":"SUM($I626:AG626)-SUM($I634:AG634)","v":0},{"$f":"SUM($I626:AH626)-SUM($I634:AH634)","v":0},{"$f":"SUM($I626:AI626)-SUM($I634:AI634)","v":0},{"$f":"SUM($I626:AJ626)-SUM($I634:AJ634)","v":0},{"$f":"SUM($I626:AK626)-SUM($I634:AK634)","v":0},{"$f":"SUM($I626:AL626)-SUM($I634:AL634)","v":0},{"$f":"SUM($I626:AM626)-SUM($I634:AM634)","v":0},{"$f":"SUM($I626:AN626)-SUM($I634:AN634)","v":0},{"$f":"SUM($I626:AO626)-SUM($I634:AO634)","v":0},{"$f":"SUM($I626:AP626)-SUM($I634:AP634)","v":0},{"$f":"SUM($I626:AQ626)-SUM($I634:AQ634)","v":0},{"$f":"SUM($I626:AR626)-SUM($I634:AR634)","v":0},null,"Loan balance","Saldo pożyczki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT636:$BC636,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Płatność odsetek"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I636:AR636)","v":0},null,null,{"$f":"$F621*AVERAGE(H635:I635)*Config!I$8","v":0},{"$f":"$F621*AVERAGE(I635:J635)*Config!J$8","v":0},{"$f":"$F621*AVERAGE(J635:K635)*Config!K$8","v":0},{"$f":"$F621*AVERAGE(K635:L635)*Config!L$8","v":0},{"$f":"$F621*AVERAGE(L635:M635)*Config!M$8","v":0},{"$f":"$F621*AVERAGE(M635:N635)*Config!N$8","v":0},{"$f":"$F621*AVERAGE(N635:O635)*Config!O$8","v":0},{"$f":"$F621*AVERAGE(O635:P635)*Config!P$8","v":0},{"$f":"$F621*AVERAGE(P635:Q635)*Config!Q$8","v":0},{"$f":"$F621*AVERAGE(Q635:R635)*Config!R$8","v":0},{"$f":"$F621*AVERAGE(R635:S635)*Config!S$8","v":0},{"$f":"$F621*AVERAGE(S635:T635)*Config!T$8","v":0},{"$f":"$F621*AVERAGE(T635:U635)*Config!U$8","v":0},{"$f":"$F621*AVERAGE(U635:V635)*Config!V$8","v":0},{"$f":"$F621*AVERAGE(V635:W635)*Config!W$8","v":0},{"$f":"$F621*AVERAGE(W635:X635)*Config!X$8","v":0},{"$f":"$F621*AVERAGE(X635:Y635)*Config!Y$8","v":0},{"$f":"$F621*AVERAGE(Y635:Z635)*Config!Z$8","v":0},{"$f":"$F621*AVERAGE(Z635:AA635)*Config!AA$8","v":0},{"$f":"$F621*AVERAGE(AA635:AB635)*Config!AB$8","v":0},{"$f":"$F621*AVERAGE(AB635:AC635)*Config!AC$8","v":0},{"$f":"$F621*AVERAGE(AC635:AD635)*Config!AD$8","v":0},{"$f":"$F621*AVERAGE(AD635:AE635)*Config!AE$8","v":0},{"$f":"$F621*AVERAGE(AE635:AF635)*Config!AF$8","v":0},{"$f":"$F621*AVERAGE(AF635:AG635)*Config!AG$8","v":0},{"$f":"$F621*AVERAGE(AG635:AH635)*Config!AH$8","v":0},{"$f":"$F621*AVERAGE(AH635:AI635)*Config!AI$8","v":0},{"$f":"$F621*AVERAGE(AI635:AJ635)*Config!AJ$8","v":0},{"$f":"$F621*AVERAGE(AJ635:AK635)*Config!AK$8","v":0},{"$f":"$F621*AVERAGE(AK635:AL635)*Config!AL$8","v":0},{"$f":"$F621*AVERAGE(AL635:AM635)*Config!AM$8","v":0},{"$f":"$F621*AVERAGE(AM635:AN635)*Config!AN$8","v":0},{"$f":"$F621*AVERAGE(AN635:AO635)*Config!AO$8","v":0},{"$f":"$F621*AVERAGE(AO635:AP635)*Config!AP$8","v":0},{"$f":"$F621*AVERAGE(AP635:AQ635)*Config!AQ$8","v":0},{"$f":"$F621*AVERAGE(AQ635:AR635)*Config!AR$8","v":0},null,"Interest paid","Płatność odsetek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT638:$BC638,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki dot. kosztów inwestycji i finansowania projektu"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I638:AR638)","v":0},null,null,{"$f":"SUM(I639:I643)","v":0},{"$f":"SUM(J639:J643)","v":0},{"$f":"SUM(K639:K643)","v":0},{"$f":"SUM(L639:L643)","v":0},{"$f":"SUM(M639:M643)","v":0},{"$f":"SUM(N639:N643)","v":0},{"$f":"SUM(O639:O643)","v":0},{"$f":"SUM(P639:P643)","v":0},{"$f":"SUM(Q639:Q643)","v":0},{"$f":"SUM(R639:R643)","v":0},{"$f":"SUM(S639:S643)","v":0},{"$f":"SUM(T639:T643)","v":0},{"$f":"SUM(U639:U643)","v":0},{"$f":"SUM(V639:V643)","v":0},{"$f":"SUM(W639:W643)","v":0},{"$f":"SUM(X639:X643)","v":0},{"$f":"SUM(Y639:Y643)","v":0},{"$f":"SUM(Z639:Z643)","v":0},{"$f":"SUM(AA639:AA643)","v":0},{"$f":"SUM(AB639:AB643)","v":0},{"$f":"SUM(AC639:AC643)","v":0},{"$f":"SUM(AD639:AD643)","v":0},{"$f":"SUM(AE639:AE643)","v":0},{"$f":"SUM(AF639:AF643)","v":0},{"$f":"SUM(AG639:AG643)","v":0},{"$f":"SUM(AH639:AH643)","v":0},{"$f":"SUM(AI639:AI643)","v":0},{"$f":"SUM(AJ639:AJ643)","v":0},{"$f":"SUM(AK639:AK643)","v":0},{"$f":"SUM(AL639:AL643)","v":0},{"$f":"SUM(AM639:AM643)","v":0},{"$f":"SUM(AN639:AN643)","v":0},{"$f":"SUM(AO639:AO643)","v":0},{"$f":"SUM(AP639:AP643)","v":0},{"$f":"SUM(AQ639:AQ643)","v":0},{"$f":"SUM(AR639:AR643)","v":0},null,"Investment and financing expenditures","Wydatki dot. kosztów inwestycji i finansowania projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT639:$BC639,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I639:AR639)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT640:$BC640,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kapitał"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I640:AR640)","v":0},null,null,{"$f":"I634","v":0},{"$f":"J634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Principal","Kapitał","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT641:$BC641,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Odsetki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I636","v":0},{"$f":"J636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","Odsetki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT642:$BC642,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!L$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F612","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F612","v":0},null,"Preparation costs","Koszty przygotowawcze","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT643:$BC643,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty finansowe"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","Inne koszty finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT645:$BC645,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Obligacje (standard II)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (standard II)","Obligacje (standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT647:$BC647,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F648:F649)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT648:$BC648,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przed emisją (doradztwo inwestycyjne, rating kredytowy i ryzyka oraz opłaty prawne)"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-issuance costs (investment advisory, credit and risk rating and legal fees)","Koszty przed emisją (doradztwo inwestycyjne, rating kredytowy i ryzyka oraz opłaty prawne)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT649:$BC649,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty emisji (opłaty za underwriting i placement, notowanie na giełdzie, opłaty regulacyjne i za rozliczenia depozytowe)"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Issuance costs (underwriting and placement fees, exchange listing, regulatory and depository-settlement fees)","Koszty emisji (opłaty za underwriting i placement, notowanie na giełdzie, opłaty regulacyjne i za rozliczenia depozytowe)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT651:$BC651,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty po emisji i bieżące koszty zapewnienia zgodności"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F652:F653)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-Issuance and ongoing compliance costs","Koszty po emisji i bieżące koszty zapewnienia zgodności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT652:$BC652,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Roczne opłaty giełdowe i depozytowe"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual stock exchange and depository ","Roczne opłaty giełdowe i depozytowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT653:$BC653,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przeglądy i audyty zewnętrzne (po emisji)"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External reviews and audits (Post-Issuance)","Przeglądy i audyty zewnętrzne (po emisji)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT655:$BC655,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Warunki finansowania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT656:$BC656,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Obligacje (standard II)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (standard II)","Obligacje (standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT657:$BC657,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE657:$BN657,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT658:$BC658,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($BE658:$BN658,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT659:$BC659,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($BE659:$BN659,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT660:$BC660,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Okres spłaty"},{"$f":"INDEX($BE660:$BN660,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"Fin!F91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT662:$BC662,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I662:AR662)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Sources of financing","Źródła finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT663:$BC663,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Obligacje (standard II)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I663:AR663)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Bonds (standard II)","Obligacje (standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT665:$BC665,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania - struktura"},{"$f":"INDEX($BE665:$BN665,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F662/F$662,0)","v":0},null,null,{"$f":"IFERROR(I662/I$662,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing - structure","Źródła finansowania - struktura","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT666:$BC666,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Obligacje (standard II)"},{"$f":"INDEX($BE666:$BN666,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F663/F$662,0)","v":0},null,null,{"$f":"IFERROR(I663/I$662,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Bonds (standard II)","Obligacje (standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT668:$BC668,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata obligacji"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds repayment","Spłata obligacji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT669:$BC669,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata kapitału"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I669:AR669)","v":0},null,null,{"$f":"($F660=Config!I$10)*H670","v":0},{"$f":"($F660=Config!J$10)*I670","v":0},{"$f":"($F660=Config!K$10)*J670","v":0},{"$f":"($F660=Config!L$10)*K670","v":0},{"$f":"($F660=Config!M$10)*L670","v":0},{"$f":"($F660=Config!N$10)*M670","v":0},{"$f":"($F660=Config!O$10)*N670","v":0},{"$f":"($F660=Config!P$10)*O670","v":0},{"$f":"($F660=Config!Q$10)*P670","v":0},{"$f":"($F660=Config!R$10)*Q670","v":0},{"$f":"($F660=Config!S$10)*R670","v":0},{"$f":"($F660=Config!T$10)*S670","v":0},{"$f":"($F660=Config!U$10)*T670","v":0},{"$f":"($F660=Config!V$10)*U670","v":0},{"$f":"($F660=Config!W$10)*V670","v":0},{"$f":"($F660=Config!X$10)*W670","v":0},{"$f":"($F660=Config!Y$10)*X670","v":0},{"$f":"($F660=Config!Z$10)*Y670","v":0},{"$f":"($F660=Config!AA$10)*Z670","v":0},{"$f":"($F660=Config!AB$10)*AA670","v":0},{"$f":"($F660=Config!AC$10)*AB670","v":0},{"$f":"($F660=Config!AD$10)*AC670","v":0},{"$f":"($F660=Config!AE$10)*AD670","v":0},{"$f":"($F660=Config!AF$10)*AE670","v":0},{"$f":"($F660=Config!AG$10)*AF670","v":0},{"$f":"($F660=Config!AH$10)*AG670","v":0},{"$f":"($F660=Config!AI$10)*AH670","v":0},{"$f":"($F660=Config!AJ$10)*AI670","v":0},{"$f":"($F660=Config!AK$10)*AJ670","v":0},{"$f":"($F660=Config!AL$10)*AK670","v":0},{"$f":"($F660=Config!AM$10)*AL670","v":0},{"$f":"($F660=Config!AN$10)*AM670","v":0},{"$f":"($F660=Config!AO$10)*AN670","v":0},{"$f":"($F660=Config!AP$10)*AO670","v":0},{"$f":"($F660=Config!AQ$10)*AP670","v":0},{"$f":"($F660=Config!AR$10)*AQ670","v":0},null,"Capital repayment","Spłata kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT670:$BC670,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Saldo obligacji"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"SUM($I663:I663)-SUM($I669:I669)","v":0},{"$f":"SUM($I663:J663)-SUM($I669:J669)","v":0},{"$f":"SUM($I663:K663)-SUM($I669:K669)","v":0},{"$f":"SUM($I663:L663)-SUM($I669:L669)","v":0},{"$f":"SUM($I663:M663)-SUM($I669:M669)","v":0},{"$f":"SUM($I663:N663)-SUM($I669:N669)","v":0},{"$f":"SUM($I663:O663)-SUM($I669:O669)","v":0},{"$f":"SUM($I663:P663)-SUM($I669:P669)","v":0},{"$f":"SUM($I663:Q663)-SUM($I669:Q669)","v":0},{"$f":"SUM($I663:R663)-SUM($I669:R669)","v":0},{"$f":"SUM($I663:S663)-SUM($I669:S669)","v":0},{"$f":"SUM($I663:T663)-SUM($I669:T669)","v":0},{"$f":"SUM($I663:U663)-SUM($I669:U669)","v":0},{"$f":"SUM($I663:V663)-SUM($I669:V669)","v":0},{"$f":"SUM($I663:W663)-SUM($I669:W669)","v":0},{"$f":"SUM($I663:X663)-SUM($I669:X669)","v":0},{"$f":"SUM($I663:Y663)-SUM($I669:Y669)","v":0},{"$f":"SUM($I663:Z663)-SUM($I669:Z669)","v":0},{"$f":"SUM($I663:AA663)-SUM($I669:AA669)","v":0},{"$f":"SUM($I663:AB663)-SUM($I669:AB669)","v":0},{"$f":"SUM($I663:AC663)-SUM($I669:AC669)","v":0},{"$f":"SUM($I663:AD663)-SUM($I669:AD669)","v":0},{"$f":"SUM($I663:AE663)-SUM($I669:AE669)","v":0},{"$f":"SUM($I663:AF663)-SUM($I669:AF669)","v":0},{"$f":"SUM($I663:AG663)-SUM($I669:AG669)","v":0},{"$f":"SUM($I663:AH663)-SUM($I669:AH669)","v":0},{"$f":"SUM($I663:AI663)-SUM($I669:AI669)","v":0},{"$f":"SUM($I663:AJ663)-SUM($I669:AJ669)","v":0},{"$f":"SUM($I663:AK663)-SUM($I669:AK669)","v":0},{"$f":"SUM($I663:AL663)-SUM($I669:AL669)","v":0},{"$f":"SUM($I663:AM663)-SUM($I669:AM669)","v":0},{"$f":"SUM($I663:AN663)-SUM($I669:AN669)","v":0},{"$f":"SUM($I663:AO663)-SUM($I669:AO669)","v":0},{"$f":"SUM($I663:AP663)-SUM($I669:AP669)","v":0},{"$f":"SUM($I663:AQ663)-SUM($I669:AQ669)","v":0},{"$f":"SUM($I663:AR663)-SUM($I669:AR669)","v":0},null,"Bonds balance","Saldo obligacji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT671:$BC671,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Płatność odsetek"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I671:AR671)","v":0},null,null,{"$f":"$F659*AVERAGE(H670:I670)*Config!I$8","v":0},{"$f":"$F659*AVERAGE(I670:J670)*Config!J$8","v":0},{"$f":"$F659*AVERAGE(J670:K670)*Config!K$8","v":0},{"$f":"$F659*AVERAGE(K670:L670)*Config!L$8","v":0},{"$f":"$F659*AVERAGE(L670:M670)*Config!M$8","v":0},{"$f":"$F659*AVERAGE(M670:N670)*Config!N$8","v":0},{"$f":"$F659*AVERAGE(N670:O670)*Config!O$8","v":0},{"$f":"$F659*AVERAGE(O670:P670)*Config!P$8","v":0},{"$f":"$F659*AVERAGE(P670:Q670)*Config!Q$8","v":0},{"$f":"$F659*AVERAGE(Q670:R670)*Config!R$8","v":0},{"$f":"$F659*AVERAGE(R670:S670)*Config!S$8","v":0},{"$f":"$F659*AVERAGE(S670:T670)*Config!T$8","v":0},{"$f":"$F659*AVERAGE(T670:U670)*Config!U$8","v":0},{"$f":"$F659*AVERAGE(U670:V670)*Config!V$8","v":0},{"$f":"$F659*AVERAGE(V670:W670)*Config!W$8","v":0},{"$f":"$F659*AVERAGE(W670:X670)*Config!X$8","v":0},{"$f":"$F659*AVERAGE(X670:Y670)*Config!Y$8","v":0},{"$f":"$F659*AVERAGE(Y670:Z670)*Config!Z$8","v":0},{"$f":"$F659*AVERAGE(Z670:AA670)*Config!AA$8","v":0},{"$f":"$F659*AVERAGE(AA670:AB670)*Config!AB$8","v":0},{"$f":"$F659*AVERAGE(AB670:AC670)*Config!AC$8","v":0},{"$f":"$F659*AVERAGE(AC670:AD670)*Config!AD$8","v":0},{"$f":"$F659*AVERAGE(AD670:AE670)*Config!AE$8","v":0},{"$f":"$F659*AVERAGE(AE670:AF670)*Config!AF$8","v":0},{"$f":"$F659*AVERAGE(AF670:AG670)*Config!AG$8","v":0},{"$f":"$F659*AVERAGE(AG670:AH670)*Config!AH$8","v":0},{"$f":"$F659*AVERAGE(AH670:AI670)*Config!AI$8","v":0},{"$f":"$F659*AVERAGE(AI670:AJ670)*Config!AJ$8","v":0},{"$f":"$F659*AVERAGE(AJ670:AK670)*Config!AK$8","v":0},{"$f":"$F659*AVERAGE(AK670:AL670)*Config!AL$8","v":0},{"$f":"$F659*AVERAGE(AL670:AM670)*Config!AM$8","v":0},{"$f":"$F659*AVERAGE(AM670:AN670)*Config!AN$8","v":0},{"$f":"$F659*AVERAGE(AN670:AO670)*Config!AO$8","v":0},{"$f":"$F659*AVERAGE(AO670:AP670)*Config!AP$8","v":0},{"$f":"$F659*AVERAGE(AP670:AQ670)*Config!AQ$8","v":0},{"$f":"$F659*AVERAGE(AQ670:AR670)*Config!AR$8","v":0},null,"Interest paid","Płatność odsetek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT673:$BC673,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki dot. kosztów inwestycji i finansowania projektu"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I673:AR673)","v":0},null,null,{"$f":"SUM(I674:I678)","v":0},{"$f":"SUM(J674:J678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Investment and financing expenditures","Wydatki dot. kosztów inwestycji i finansowania projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT674:$BC674,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I674:AR674)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT675:$BC675,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kapitał"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I675:AR675)","v":0},null,null,{"$f":"I669","v":0},{"$f":"J669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Principal","Kapitał","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT676:$BC676,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Odsetki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I671","v":0},{"$f":"J671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","Odsetki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT677:$BC677,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!L$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F647","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F647","v":0},null,"Preparation costs","Koszty przygotowawcze","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT678:$BC678,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty finansowe"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"$F651*Config!I$8*($F660>=Config!I$10)","v":0},{"$f":"$F651*Config!J$8*($F660>=Config!J$10)","v":0},{"$f":"$F651*Config!K$8*($F660>=Config!K$10)","v":0},{"$f":"$F651*Config!L$8*($F660>=Config!L$10)","v":0},{"$f":"$F651*Config!M$8*($F660>=Config!M$10)","v":0},{"$f":"$F651*Config!N$8*($F660>=Config!N$10)","v":0},{"$f":"$F651*Config!O$8*($F660>=Config!O$10)","v":0},{"$f":"$F651*Config!P$8*($F660>=Config!P$10)","v":0},{"$f":"$F651*Config!Q$8*($F660>=Config!Q$10)","v":0},{"$f":"$F651*Config!R$8*($F660>=Config!R$10)","v":0},{"$f":"$F651*Config!S$8*($F660>=Config!S$10)","v":0},{"$f":"$F651*Config!T$8*($F660>=Config!T$10)","v":0},{"$f":"$F651*Config!U$8*($F660>=Config!U$10)","v":0},{"$f":"$F651*Config!V$8*($F660>=Config!V$10)","v":0},{"$f":"$F651*Config!W$8*($F660>=Config!W$10)","v":0},{"$f":"$F651*Config!X$8*($F660>=Config!X$10)","v":0},{"$f":"$F651*Config!Y$8*($F660>=Config!Y$10)","v":0},{"$f":"$F651*Config!Z$8*($F660>=Config!Z$10)","v":0},{"$f":"$F651*Config!AA$8*($F660>=Config!AA$10)","v":0},{"$f":"$F651*Config!AB$8*($F660>=Config!AB$10)","v":0},{"$f":"$F651*Config!AC$8*($F660>=Config!AC$10)","v":0},{"$f":"$F651*Config!AD$8*($F660>=Config!AD$10)","v":0},{"$f":"$F651*Config!AE$8*($F660>=Config!AE$10)","v":0},{"$f":"$F651*Config!AF$8*($F660>=Config!AF$10)","v":0},{"$f":"$F651*Config!AG$8*($F660>=Config!AG$10)","v":0},{"$f":"$F651*Config!AH$8*($F660>=Config!AH$10)","v":0},{"$f":"$F651*Config!AI$8*($F660>=Config!AI$10)","v":0},{"$f":"$F651*Config!AJ$8*($F660>=Config!AJ$10)","v":0},{"$f":"$F651*Config!AK$8*($F660>=Config!AK$10)","v":0},{"$f":"$F651*Config!AL$8*($F660>=Config!AL$10)","v":0},{"$f":"$F651*Config!AM$8*($F660>=Config!AM$10)","v":0},{"$f":"$F651*Config!AN$8*($F660>=Config!AN$10)","v":0},{"$f":"$F651*Config!AO$8*($F660>=Config!AO$10)","v":0},{"$f":"$F651*Config!AP$8*($F660>=Config!AP$10)","v":0},{"$f":"$F651*Config!AQ$8*($F660>=Config!AQ$10)","v":0},{"$f":"$F651*Config!AR$8*($F660>=Config!AR$10)","v":0},null,"Other financial costs","Inne koszty finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT680:$BC680,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Obligacje (EuGBS-SLB)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (EuGBS-SLB)","Obligacje (EuGBS-SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT682:$BC682,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F683:F684)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT683:$BC683,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przed emisją (doradztwo inwestycyjne, rating kredytowy i ryzyka, opłaty prawne oraz zewnętrzna ocena i certyfikacja)"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-issuance costs (investment advisory and legal fees, credit and risk rating, external review and certification)","Koszty przed emisją (doradztwo inwestycyjne, rating kredytowy i ryzyka, opłaty prawne oraz zewnętrzna ocena i certyfikacja)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT684:$BC684,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty emisji (opłaty za underwriting i placement, notowanie na giełdzie, opłaty regulacyjne i za rozliczenia depozytowe)"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Issuance costs (underwriting and placement fees, exchange listing, regulatory and depository-settlement fees)","Koszty emisji (opłaty za underwriting i placement, notowanie na giełdzie, opłaty regulacyjne i za rozliczenia depozytowe)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT686:$BC686,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty po emisji i bieżące koszty zapewnienia zgodności"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F687:F688)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-Issuance and ongoing compliance costs","Koszty po emisji i bieżące koszty zapewnienia zgodności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT687:$BC687,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Roczne opłaty giełdowe i depozytowe"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual stock exchange and depository ","Roczne opłaty giełdowe i depozytowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT688:$BC688,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przeglądy i audyty zewnętrzne (po emisji)"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External allocation reviews and audits (Post-Issuance)","Przeglądy i audyty zewnętrzne (po emisji)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT690:$BC690,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Warunki finansowania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT691:$BC691,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Obligacje (EuGBS-SLB)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (EuGBS-SLB)","Obligacje (EuGBS-SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT692:$BC692,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE692:$BN692,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT693:$BC693,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($BE693:$BN693,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT694:$BC694,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($BE694:$BN694,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT695:$BC695,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Okres spłaty"},{"$f":"INDEX($BE695:$BN695,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"Fin!F105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT697:$BC697,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I697:AR697)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Sources of financing","Źródła finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT698:$BC698,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Obligacje (EuGBS-SLB)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I698:AR698)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Bonds (EuGBS-SLB)","Obligacje (EuGBS-SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT700:$BC700,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania - struktura"},{"$f":"INDEX($BE700:$BN700,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F697/F$697,0)","v":0},null,null,{"$f":"IFERROR(I697/I$697,0)","v":0},{"$f":"IFERROR(J697/J$697,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing - structure","Źródła finansowania - struktura","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT701:$BC701,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Obligacje (EuGBS-SLB)"},{"$f":"INDEX($BE701:$BN701,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},0,null,null,{"$f":"IFERROR(I698/I$697,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Bonds (EuGBS-SLB)","Obligacje (EuGBS-SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT703:$BC703,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata obligacji"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds repayment","Spłata obligacji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT704:$BC704,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata kapitału"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I704:AR704)","v":0},null,null,{"$f":"($F695=Config!I$10)*H705","v":0},{"$f":"($F695=Config!J$10)*I705","v":0},{"$f":"($F695=Config!K$10)*J705","v":0},{"$f":"($F695=Config!L$10)*K705","v":0},{"$f":"($F695=Config!M$10)*L705","v":0},{"$f":"($F695=Config!N$10)*M705","v":0},{"$f":"($F695=Config!O$10)*N705","v":0},{"$f":"($F695=Config!P$10)*O705","v":0},{"$f":"($F695=Config!Q$10)*P705","v":0},{"$f":"($F695=Config!R$10)*Q705","v":0},{"$f":"($F695=Config!S$10)*R705","v":0},{"$f":"($F695=Config!T$10)*S705","v":0},{"$f":"($F695=Config!U$10)*T705","v":0},{"$f":"($F695=Config!V$10)*U705","v":0},{"$f":"($F695=Config!W$10)*V705","v":0},{"$f":"($F695=Config!X$10)*W705","v":0},{"$f":"($F695=Config!Y$10)*X705","v":0},{"$f":"($F695=Config!Z$10)*Y705","v":0},{"$f":"($F695=Config!AA$10)*Z705","v":0},{"$f":"($F695=Config!AB$10)*AA705","v":0},{"$f":"($F695=Config!AC$10)*AB705","v":0},{"$f":"($F695=Config!AD$10)*AC705","v":0},{"$f":"($F695=Config!AE$10)*AD705","v":0},{"$f":"($F695=Config!AF$10)*AE705","v":0},{"$f":"($F695=Config!AG$10)*AF705","v":0},{"$f":"($F695=Config!AH$10)*AG705","v":0},{"$f":"($F695=Config!AI$10)*AH705","v":0},{"$f":"($F695=Config!AJ$10)*AI705","v":0},{"$f":"($F695=Config!AK$10)*AJ705","v":0},{"$f":"($F695=Config!AL$10)*AK705","v":0},{"$f":"($F695=Config!AM$10)*AL705","v":0},{"$f":"($F695=Config!AN$10)*AM705","v":0},{"$f":"($F695=Config!AO$10)*AN705","v":0},{"$f":"($F695=Config!AP$10)*AO705","v":0},{"$f":"($F695=Config!AQ$10)*AP705","v":0},{"$f":"($F695=Config!AR$10)*AQ705","v":0},null,"Capital repayment","Spłata kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT705:$BC705,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Saldo obligacji"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"SUM($I698:I698)-SUM($I704:I704)","v":0},{"$f":"SUM($I698:J698)-SUM($I704:J704)","v":0},{"$f":"SUM($I698:K698)-SUM($I704:K704)","v":0},{"$f":"SUM($I698:L698)-SUM($I704:L704)","v":0},{"$f":"SUM($I698:M698)-SUM($I704:M704)","v":0},{"$f":"SUM($I698:N698)-SUM($I704:N704)","v":0},{"$f":"SUM($I698:O698)-SUM($I704:O704)","v":0},{"$f":"SUM($I698:P698)-SUM($I704:P704)","v":0},{"$f":"SUM($I698:Q698)-SUM($I704:Q704)","v":0},{"$f":"SUM($I698:R698)-SUM($I704:R704)","v":0},{"$f":"SUM($I698:S698)-SUM($I704:S704)","v":0},{"$f":"SUM($I698:T698)-SUM($I704:T704)","v":0},{"$f":"SUM($I698:U698)-SUM($I704:U704)","v":0},{"$f":"SUM($I698:V698)-SUM($I704:V704)","v":0},{"$f":"SUM($I698:W698)-SUM($I704:W704)","v":0},{"$f":"SUM($I698:X698)-SUM($I704:X704)","v":0},{"$f":"SUM($I698:Y698)-SUM($I704:Y704)","v":0},{"$f":"SUM($I698:Z698)-SUM($I704:Z704)","v":0},{"$f":"SUM($I698:AA698)-SUM($I704:AA704)","v":0},{"$f":"SUM($I698:AB698)-SUM($I704:AB704)","v":0},{"$f":"SUM($I698:AC698)-SUM($I704:AC704)","v":0},{"$f":"SUM($I698:AD698)-SUM($I704:AD704)","v":0},{"$f":"SUM($I698:AE698)-SUM($I704:AE704)","v":0},{"$f":"SUM($I698:AF698)-SUM($I704:AF704)","v":0},{"$f":"SUM($I698:AG698)-SUM($I704:AG704)","v":0},{"$f":"SUM($I698:AH698)-SUM($I704:AH704)","v":0},{"$f":"SUM($I698:AI698)-SUM($I704:AI704)","v":0},{"$f":"SUM($I698:AJ698)-SUM($I704:AJ704)","v":0},{"$f":"SUM($I698:AK698)-SUM($I704:AK704)","v":0},{"$f":"SUM($I698:AL698)-SUM($I704:AL704)","v":0},{"$f":"SUM($I698:AM698)-SUM($I704:AM704)","v":0},{"$f":"SUM($I698:AN698)-SUM($I704:AN704)","v":0},{"$f":"SUM($I698:AO698)-SUM($I704:AO704)","v":0},{"$f":"SUM($I698:AP698)-SUM($I704:AP704)","v":0},{"$f":"SUM($I698:AQ698)-SUM($I704:AQ704)","v":0},{"$f":"SUM($I698:AR698)-SUM($I704:AR704)","v":0},null,"Bonds balance","Saldo obligacji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT706:$BC706,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Płatność odsetek"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I706:AR706)","v":0},null,null,{"$f":"$F694*AVERAGE(H705:I705)*Config!I$8","v":0},{"$f":"$F694*AVERAGE(I705:J705)*Config!J$8","v":0},{"$f":"$F694*AVERAGE(J705:K705)*Config!K$8","v":0},{"$f":"$F694*AVERAGE(K705:L705)*Config!L$8","v":0},{"$f":"$F694*AVERAGE(L705:M705)*Config!M$8","v":0},{"$f":"$F694*AVERAGE(M705:N705)*Config!N$8","v":0},{"$f":"$F694*AVERAGE(N705:O705)*Config!O$8","v":0},{"$f":"$F694*AVERAGE(O705:P705)*Config!P$8","v":0},{"$f":"$F694*AVERAGE(P705:Q705)*Config!Q$8","v":0},{"$f":"$F694*AVERAGE(Q705:R705)*Config!R$8","v":0},{"$f":"$F694*AVERAGE(R705:S705)*Config!S$8","v":0},{"$f":"$F694*AVERAGE(S705:T705)*Config!T$8","v":0},{"$f":"$F694*AVERAGE(T705:U705)*Config!U$8","v":0},{"$f":"$F694*AVERAGE(U705:V705)*Config!V$8","v":0},{"$f":"$F694*AVERAGE(V705:W705)*Config!W$8","v":0},{"$f":"$F694*AVERAGE(W705:X705)*Config!X$8","v":0},{"$f":"$F694*AVERAGE(X705:Y705)*Config!Y$8","v":0},{"$f":"$F694*AVERAGE(Y705:Z705)*Config!Z$8","v":0},{"$f":"$F694*AVERAGE(Z705:AA705)*Config!AA$8","v":0},{"$f":"$F694*AVERAGE(AA705:AB705)*Config!AB$8","v":0},{"$f":"$F694*AVERAGE(AB705:AC705)*Config!AC$8","v":0},{"$f":"$F694*AVERAGE(AC705:AD705)*Config!AD$8","v":0},{"$f":"$F694*AVERAGE(AD705:AE705)*Config!AE$8","v":0},{"$f":"$F694*AVERAGE(AE705:AF705)*Config!AF$8","v":0},{"$f":"$F694*AVERAGE(AF705:AG705)*Config!AG$8","v":0},{"$f":"$F694*AVERAGE(AG705:AH705)*Config!AH$8","v":0},{"$f":"$F694*AVERAGE(AH705:AI705)*Config!AI$8","v":0},{"$f":"$F694*AVERAGE(AI705:AJ705)*Config!AJ$8","v":0},{"$f":"$F694*AVERAGE(AJ705:AK705)*Config!AK$8","v":0},{"$f":"$F694*AVERAGE(AK705:AL705)*Config!AL$8","v":0},{"$f":"$F694*AVERAGE(AL705:AM705)*Config!AM$8","v":0},{"$f":"$F694*AVERAGE(AM705:AN705)*Config!AN$8","v":0},{"$f":"$F694*AVERAGE(AN705:AO705)*Config!AO$8","v":0},{"$f":"$F694*AVERAGE(AO705:AP705)*Config!AP$8","v":0},{"$f":"$F694*AVERAGE(AP705:AQ705)*Config!AQ$8","v":0},{"$f":"$F694*AVERAGE(AQ705:AR705)*Config!AR$8","v":0},null,"Interest paid","Płatność odsetek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT708:$BC708,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki dot. kosztów inwestycji i finansowania projektu"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I708:AR708)","v":0},null,null,{"$f":"SUM(I709:I713)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Investment and financing expenditures","Wydatki dot. kosztów inwestycji i finansowania projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT709:$BC709,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I709:AR709)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT710:$BC710,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kapitał"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I710:AR710)","v":0},null,null,{"$f":"I704","v":0},{"$f":"J704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Principal","Kapitał","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT711:$BC711,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Odsetki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I706","v":0},{"$f":"J706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","Odsetki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT712:$BC712,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!L$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F682","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F682","v":0},null,"Preparation costs","Koszty przygotowawcze","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT713:$BC713,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty finansowe"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"$F686*Config!I$8*($F695>=Config!I$10)","v":0},{"$f":"$F686*Config!J$8*($F695>=Config!J$10)","v":0},{"$f":"$F686*Config!K$8*($F695>=Config!K$10)","v":0},{"$f":"$F686*Config!L$8*($F695>=Config!L$10)","v":0},{"$f":"$F686*Config!M$8*($F695>=Config!M$10)","v":0},{"$f":"$F686*Config!N$8*($F695>=Config!N$10)","v":0},{"$f":"$F686*Config!O$8*($F695>=Config!O$10)","v":0},{"$f":"$F686*Config!P$8*($F695>=Config!P$10)","v":0},{"$f":"$F686*Config!Q$8*($F695>=Config!Q$10)","v":0},{"$f":"$F686*Config!R$8*($F695>=Config!R$10)","v":0},{"$f":"$F686*Config!S$8*($F695>=Config!S$10)","v":0},{"$f":"$F686*Config!T$8*($F695>=Config!T$10)","v":0},{"$f":"$F686*Config!U$8*($F695>=Config!U$10)","v":0},{"$f":"$F686*Config!V$8*($F695>=Config!V$10)","v":0},{"$f":"$F686*Config!W$8*($F695>=Config!W$10)","v":0},{"$f":"$F686*Config!X$8*($F695>=Config!X$10)","v":0},{"$f":"$F686*Config!Y$8*($F695>=Config!Y$10)","v":0},{"$f":"$F686*Config!Z$8*($F695>=Config!Z$10)","v":0},{"$f":"$F686*Config!AA$8*($F695>=Config!AA$10)","v":0},{"$f":"$F686*Config!AB$8*($F695>=Config!AB$10)","v":0},{"$f":"$F686*Config!AC$8*($F695>=Config!AC$10)","v":0},{"$f":"$F686*Config!AD$8*($F695>=Config!AD$10)","v":0},{"$f":"$F686*Config!AE$8*($F695>=Config!AE$10)","v":0},{"$f":"$F686*Config!AF$8*($F695>=Config!AF$10)","v":0},{"$f":"$F686*Config!AG$8*($F695>=Config!AG$10)","v":0},{"$f":"$F686*Config!AH$8*($F695>=Config!AH$10)","v":0},{"$f":"$F686*Config!AI$8*($F695>=Config!AI$10)","v":0},{"$f":"$F686*Config!AJ$8*($F695>=Config!AJ$10)","v":0},{"$f":"$F686*Config!AK$8*($F695>=Config!AK$10)","v":0},{"$f":"$F686*Config!AL$8*($F695>=Config!AL$10)","v":0},{"$f":"$F686*Config!AM$8*($F695>=Config!AM$10)","v":0},{"$f":"$F686*Config!AN$8*($F695>=Config!AN$10)","v":0},{"$f":"$F686*Config!AO$8*($F695>=Config!AO$10)","v":0},{"$f":"$F686*Config!AP$8*($F695>=Config!AP$10)","v":0},{"$f":"$F686*Config!AQ$8*($F695>=Config!AQ$10)","v":0},{"$f":"$F686*Config!AR$8*($F695>=Config!AR$10)","v":0},null,"Other financial costs","Inne koszty finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT715:$BC715,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"EPC + Środki własne + Dotacja + Pożyczka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPC + Own funds + Grant + Loan","EPC + Środki własne + Dotacja + Pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT717:$BC717,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze związane z finansowaniem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F718:F720)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preparation costs related to the type of financing","Koszty przygotowawcze związane z finansowaniem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT718:$BC718,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zarządzanie projektem i raportowanie"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project management and reporting","Zarządzanie projektem i raportowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT719:$BC719,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Plan inwestycyjny wraz z oceną społeczno-ekonomiczną"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment plan with socioeconomic assessment","Plan inwestycyjny wraz z oceną społeczno-ekonomiczną","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT720:$BC720,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty"},{"$f":"General!$F$14","v":0},{"$f":"Fin!F111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other costs","Inne koszty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT722:$BC722,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Warunki finansowania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","Warunki finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT723:$BC723,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki własne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT724:$BC724,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE724:$BN724,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT725:$BC725,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Dotacja"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant","Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT726:$BC726,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE726:$BN726,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT727:$BC727,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($BE727:$BN727,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT728:$BC728,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Współfinansowanie kwalifikowalnych kosztów projektu"},{"$f":"INDEX($BE728:$BN728,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Co-financing rate of eligible project costs","Współfinansowanie kwalifikowalnych kosztów projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT729:$BC729,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Standardowa pożyczka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan","Standardowa pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT730:$BC730,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podmiot udzielający finansowania"},{"$f":"INDEX($BE730:$BN730,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity granting a financing","Podmiot udzielający finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT731:$BC731,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Czy inwestycja publiczna jest finansowana ze środków UE?"},{"$f":"INDEX($BE731:$BN731,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is public investment financed with EU funds?","Czy inwestycja publiczna jest finansowana ze środków UE?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT732:$BC732,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Udział w całkowitych nakładach inwestycyjnych"},{"$f":"INDEX($BE732:$BN732,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contribution in total CAPEX","Udział w całkowitych nakładach inwestycyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT733:$BC733,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Oprocentowanie w skali roku"},{"$f":"INDEX($BE733:$BN733,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate per annum","Oprocentowanie w skali roku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT734:$BC734,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Okres spłaty"},{"$f":"INDEX($BE734:$BN734,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"Fin!F124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenor","Okres spłaty","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT735:$BC735,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Roczna rata kapitałowa"},{"$f":"General!$F$14","v":0},{"$f":"IFERROR(F742/F734,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital repayment per annum","Roczna rata kapitałowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT736:$BC736,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kontrakt EPC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPC","Kontrakt EPC","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT737:$BC737,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Udział ESCO w całkowitych nakładach inwestycyjnych"},{"$f":"INDEX($BE737:$BN737,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESCO contribution in total CAPEX","Udział ESCO w całkowitych nakładach inwestycyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT739:$BC739,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I739:AR739)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)","v":0},null,"Sources of financing","Źródła finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT740:$BC740,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki własne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I740:AR740)","v":0},null,null,{"$f":"I739-SUM(I741:I743)","v":0},{"$f":"J739-SUM(J741:J743)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT741:$BC741,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Dotacja"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"$F728*IF(General!$F$24=1,I$35,I$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,J$35,J$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,K$35,K$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,L$35,L$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,M$35,M$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,N$35,N$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,O$35,O$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,P$35,P$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,Q$35,Q$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,R$35,R$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,S$35,S$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,T$35,T$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,U$35,U$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,V$35,V$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,W$35,W$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,X$35,X$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,Y$35,Y$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,Z$35,Z$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AA$35,AA$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AB$35,AB$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AC$35,AC$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AD$35,AD$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AE$35,AE$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AF$35,AF$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AG$35,AG$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AH$35,AH$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AI$35,AI$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AJ$35,AJ$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AK$35,AK$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AL$35,AL$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AM$35,AM$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AN$35,AN$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AO$35,AO$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AP$35,AP$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AQ$35,AQ$37)","v":0},{"$f":"$F728*IF(General!$F$24=1,AR$35,AR$37)","v":0},null,"Grant","Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT742:$BC742,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Pożyczka"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I742:AR742)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)*$F732","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)*$F732","v":0},null,"Loan","Pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT743:$BC743,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kontrakt EPC"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I743:AR743)","v":0},null,null,{"$f":"IF(General!$F$24=1,I$89,I$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,J$89,J$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,K$89,K$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,L$89,L$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,M$89,M$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,N$89,N$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,O$89,O$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,P$89,P$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,Q$89,Q$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,R$89,R$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,S$89,S$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,T$89,T$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,U$89,U$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,V$89,V$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,W$89,W$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,X$89,X$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,Y$89,Y$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,Z$89,Z$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AA$89,AA$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AB$89,AB$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AC$89,AC$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AD$89,AD$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AE$89,AE$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AF$89,AF$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AG$89,AG$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AH$89,AH$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AI$89,AI$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AJ$89,AJ$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AK$89,AK$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AL$89,AL$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AM$89,AM$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AN$89,AN$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AO$89,AO$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AP$89,AP$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AQ$89,AQ$91)*$F737","v":0},{"$f":"IF(General!$F$24=1,AR$89,AR$91)*$F737","v":0},null,"EPC","Kontrakt EPC","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT745:$BC745,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania - struktura"},{"$f":"INDEX($BE745:$BN745,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F739/F$739,0)","v":0},null,null,{"$f":"IFERROR(I739/I$739,0)","v":0},{"$f":"IFERROR(J739/J$739,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing - structure","Źródła finansowania - struktura","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT746:$BC746,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki własne"},{"$f":"INDEX($BE746:$BN746,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},0,null,null,{"$f":"IFERROR(I740/I$739,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT747:$BC747,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Dotacja"},{"$f":"INDEX($BE747:$BN747,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},0,null,null,{"$f":"IFERROR(I741/I$739,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Grant","Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT748:$BC748,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Pożyczka"},{"$f":"INDEX($BE748:$BN748,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},0,null,null,{"$f":"IFERROR(I742/I$739,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Loan","Pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT749:$BC749,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kontrakt EPC"},{"$f":"INDEX($BE749:$BN749,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},0,null,null,{"$f":"IFERROR(I743/I$739,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"EPC","Kontrakt EPC","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT751:$BC751,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata pożyczki"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan repayment","Spłata pożyczki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT752:$BC752,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Spłata kapitału"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I752:AR752)","v":0},null,null,{"$f":"MIN($F735,H753)*Config!I$8","v":0},{"$f":"MIN($F735,I753)*Config!J$8","v":0},{"$f":"MIN($F735,J753)*Config!K$8","v":0},{"$f":"MIN($F735,K753)*Config!L$8","v":0},{"$f":"MIN($F735,L753)*Config!M$8","v":0},{"$f":"MIN($F735,M753)*Config!N$8","v":0},{"$f":"MIN($F735,N753)*Config!O$8","v":0},{"$f":"MIN($F735,O753)*Config!P$8","v":0},{"$f":"MIN($F735,P753)*Config!Q$8","v":0},{"$f":"MIN($F735,Q753)*Config!R$8","v":0},{"$f":"MIN($F735,R753)*Config!S$8","v":0},{"$f":"MIN($F735,S753)*Config!T$8","v":0},{"$f":"MIN($F735,T753)*Config!U$8","v":0},{"$f":"MIN($F735,U753)*Config!V$8","v":0},{"$f":"MIN($F735,V753)*Config!W$8","v":0},{"$f":"MIN($F735,W753)*Config!X$8","v":0},{"$f":"MIN($F735,X753)*Config!Y$8","v":0},{"$f":"MIN($F735,Y753)*Config!Z$8","v":0},{"$f":"MIN($F735,Z753)*Config!AA$8","v":0},{"$f":"MIN($F735,AA753)*Config!AB$8","v":0},{"$f":"MIN($F735,AB753)*Config!AC$8","v":0},{"$f":"MIN($F735,AC753)*Config!AD$8","v":0},{"$f":"MIN($F735,AD753)*Config!AE$8","v":0},{"$f":"MIN($F735,AE753)*Config!AF$8","v":0},{"$f":"MIN($F735,AF753)*Config!AG$8","v":0},{"$f":"MIN($F735,AG753)*Config!AH$8","v":0},{"$f":"MIN($F735,AH753)*Config!AI$8","v":0},{"$f":"MIN($F735,AI753)*Config!AJ$8","v":0},{"$f":"MIN($F735,AJ753)*Config!AK$8","v":0},{"$f":"MIN($F735,AK753)*Config!AL$8","v":0},{"$f":"MIN($F735,AL753)*Config!AM$8","v":0},{"$f":"MIN($F735,AM753)*Config!AN$8","v":0},{"$f":"MIN($F735,AN753)*Config!AO$8","v":0},{"$f":"MIN($F735,AO753)*Config!AP$8","v":0},{"$f":"MIN($F735,AP753)*Config!AQ$8","v":0},{"$f":"MIN($F735,AQ753)*Config!AR$8","v":0},null,"Capital repayment","Spłata kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT753:$BC753,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Saldo pożyczki"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"SUM($I742:I742)-SUM($I752:I752)","v":0},{"$f":"SUM($I742:J742)-SUM($I752:J752)","v":0},{"$f":"SUM($I742:K742)-SUM($I752:K752)","v":0},{"$f":"SUM($I742:L742)-SUM($I752:L752)","v":0},{"$f":"SUM($I742:M742)-SUM($I752:M752)","v":0},{"$f":"SUM($I742:N742)-SUM($I752:N752)","v":0},{"$f":"SUM($I742:O742)-SUM($I752:O752)","v":0},{"$f":"SUM($I742:P742)-SUM($I752:P752)","v":0},{"$f":"SUM($I742:Q742)-SUM($I752:Q752)","v":0},{"$f":"SUM($I742:R742)-SUM($I752:R752)","v":0},{"$f":"SUM($I742:S742)-SUM($I752:S752)","v":0},{"$f":"SUM($I742:T742)-SUM($I752:T752)","v":0},{"$f":"SUM($I742:U742)-SUM($I752:U752)","v":0},{"$f":"SUM($I742:V742)-SUM($I752:V752)","v":0},{"$f":"SUM($I742:W742)-SUM($I752:W752)","v":0},{"$f":"SUM($I742:X742)-SUM($I752:X752)","v":0},{"$f":"SUM($I742:Y742)-SUM($I752:Y752)","v":0},{"$f":"SUM($I742:Z742)-SUM($I752:Z752)","v":0},{"$f":"SUM($I742:AA742)-SUM($I752:AA752)","v":0},{"$f":"SUM($I742:AB742)-SUM($I752:AB752)","v":0},{"$f":"SUM($I742:AC742)-SUM($I752:AC752)","v":0},{"$f":"SUM($I742:AD742)-SUM($I752:AD752)","v":0},{"$f":"SUM($I742:AE742)-SUM($I752:AE752)","v":0},{"$f":"SUM($I742:AF742)-SUM($I752:AF752)","v":0},{"$f":"SUM($I742:AG742)-SUM($I752:AG752)","v":0},{"$f":"SUM($I742:AH742)-SUM($I752:AH752)","v":0},{"$f":"SUM($I742:AI742)-SUM($I752:AI752)","v":0},{"$f":"SUM($I742:AJ742)-SUM($I752:AJ752)","v":0},{"$f":"SUM($I742:AK742)-SUM($I752:AK752)","v":0},{"$f":"SUM($I742:AL742)-SUM($I752:AL752)","v":0},{"$f":"SUM($I742:AM742)-SUM($I752:AM752)","v":0},{"$f":"SUM($I742:AN742)-SUM($I752:AN752)","v":0},{"$f":"SUM($I742:AO742)-SUM($I752:AO752)","v":0},{"$f":"SUM($I742:AP742)-SUM($I752:AP752)","v":0},{"$f":"SUM($I742:AQ742)-SUM($I752:AQ752)","v":0},{"$f":"SUM($I742:AR742)-SUM($I752:AR752)","v":0},null,"Loan balance","Saldo pożyczki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT754:$BC754,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Płatność odsetek"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I754:AR754)","v":0},null,null,{"$f":"$F733*AVERAGE(H753:I753)*Config!I$8","v":0},{"$f":"$F733*AVERAGE(I753:J753)*Config!J$8","v":0},{"$f":"$F733*AVERAGE(J753:K753)*Config!K$8","v":0},{"$f":"$F733*AVERAGE(K753:L753)*Config!L$8","v":0},{"$f":"$F733*AVERAGE(L753:M753)*Config!M$8","v":0},{"$f":"$F733*AVERAGE(M753:N753)*Config!N$8","v":0},{"$f":"$F733*AVERAGE(N753:O753)*Config!O$8","v":0},{"$f":"$F733*AVERAGE(O753:P753)*Config!P$8","v":0},{"$f":"$F733*AVERAGE(P753:Q753)*Config!Q$8","v":0},{"$f":"$F733*AVERAGE(Q753:R753)*Config!R$8","v":0},{"$f":"$F733*AVERAGE(R753:S753)*Config!S$8","v":0},{"$f":"$F733*AVERAGE(S753:T753)*Config!T$8","v":0},{"$f":"$F733*AVERAGE(T753:U753)*Config!U$8","v":0},{"$f":"$F733*AVERAGE(U753:V753)*Config!V$8","v":0},{"$f":"$F733*AVERAGE(V753:W753)*Config!W$8","v":0},{"$f":"$F733*AVERAGE(W753:X753)*Config!X$8","v":0},{"$f":"$F733*AVERAGE(X753:Y753)*Config!Y$8","v":0},{"$f":"$F733*AVERAGE(Y753:Z753)*Config!Z$8","v":0},{"$f":"$F733*AVERAGE(Z753:AA753)*Config!AA$8","v":0},{"$f":"$F733*AVERAGE(AA753:AB753)*Config!AB$8","v":0},{"$f":"$F733*AVERAGE(AB753:AC753)*Config!AC$8","v":0},{"$f":"$F733*AVERAGE(AC753:AD753)*Config!AD$8","v":0},{"$f":"$F733*AVERAGE(AD753:AE753)*Config!AE$8","v":0},{"$f":"$F733*AVERAGE(AE753:AF753)*Config!AF$8","v":0},{"$f":"$F733*AVERAGE(AF753:AG753)*Config!AG$8","v":0},{"$f":"$F733*AVERAGE(AG753:AH753)*Config!AH$8","v":0},{"$f":"$F733*AVERAGE(AH753:AI753)*Config!AI$8","v":0},{"$f":"$F733*AVERAGE(AI753:AJ753)*Config!AJ$8","v":0},{"$f":"$F733*AVERAGE(AJ753:AK753)*Config!AK$8","v":0},{"$f":"$F733*AVERAGE(AK753:AL753)*Config!AL$8","v":0},{"$f":"$F733*AVERAGE(AL753:AM753)*Config!AM$8","v":0},{"$f":"$F733*AVERAGE(AM753:AN753)*Config!AN$8","v":0},{"$f":"$F733*AVERAGE(AN753:AO753)*Config!AO$8","v":0},{"$f":"$F733*AVERAGE(AO753:AP753)*Config!AP$8","v":0},{"$f":"$F733*AVERAGE(AP753:AQ753)*Config!AQ$8","v":0},{"$f":"$F733*AVERAGE(AQ753:AR753)*Config!AR$8","v":0},null,"Interest paid","Płatność odsetek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT756:$BC756,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki dot. kosztów inwestycji i finansowania projektu"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I756:AR756)","v":0},null,null,{"$f":"SUM(I757:I761)","v":0},{"$f":"SUM(J757:J761)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Investment and financing expenditures","Wydatki dot. kosztów inwestycji i finansowania projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT757:$BC757,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I757:AR757)","v":0},null,null,{"$f":"I740","v":0},{"$f":"J740","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CAPEX","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT758:$BC758,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kapitał"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I758:AR758)","v":0},null,null,{"$f":"I752","v":0},{"$f":"J752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Principal","Kapitał","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT759:$BC759,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Odsetki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"I754","v":0},{"$f":"J754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","Odsetki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT760:$BC760,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!L$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F717","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F717","v":0},null,"Preparation costs","Koszty przygotowawcze","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT761:$BC761,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty finansowe"},{"$f":"General!$F$14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","Inne koszty finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT763:$BC763,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania - podsumowanie"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources of financing - summary","Źródła finansowania - podsumowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT765:$BC765,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki publiczne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I765:AR765)","v":0},null,null,{"$f":"SUM(I766:I771)","v":0},{"$f":"SUM(J766:J771)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Public sources","Środki publiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT766:$BC766,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Dotacje EU"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),I494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),I560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),I627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),I741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),J494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),J560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),J627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),J741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),K494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),K560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),K627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),K741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),L494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),L560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),L627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),L741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),M494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),M560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),M627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),M741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),N494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),N560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),N627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),N741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),O494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),O560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),O627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),O741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),P494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),P560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),P627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),P741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),Q494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),Q560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),Q627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),Q741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),R494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),R560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),R627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),R741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),S494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),S560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),S627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),S741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),T494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),T560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),T627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),T741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),U494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),U560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),U627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),U741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),V494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),V560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),V627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),V741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),W494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),W560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),W627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),W741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),X494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),X560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),X627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),X741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),Y494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),Y560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),Y627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),Y741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),Z494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),Z560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),Z627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),Z741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AA494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AA560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AA627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AA741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AB494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AB560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AB627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AB741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AC494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AC560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AC627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AC741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AD494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AD560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AD627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AD741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AE494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AE560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AE627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AE741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AF494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AF560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AF627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AF741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AG494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AG560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AG627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AG741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AH494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AH560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AH627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AH741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AI494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AI560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AI627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AI741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AJ494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AJ560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AJ627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AJ741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AK494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AK560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AK627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AK741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AL494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AL560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AL627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AL741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AM494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AM560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AM627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AM741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AN494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AN560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AN627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AN741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AO494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AO560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AO627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AO741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AP494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AP560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AP627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AP741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AQ494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AQ560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AQ627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AQ741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$149),AR494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$149),AR560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AR627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$149),AR741,0)","v":0},null,"EU grants","Dotacje EU","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT767:$BC767,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Pożyczki EU"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),I522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),I559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),I593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),I626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),I742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),J522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),J559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),J593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),J626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),J742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),K522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),K559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),K593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),K626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),K742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),L522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),L559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),L593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),L626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),L742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),M522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),M559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),M593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),M626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),M742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),N522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),N559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),N593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),N626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),N742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),O522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),O559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),O593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),O626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),O742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),P522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),P559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),P593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),P626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),P742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),Q522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),Q559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),Q593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),Q626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),Q742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),R522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),R559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),R593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),R626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),R742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),S522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),S559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),S593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),S626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),S742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),T522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),T559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),T593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),T626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),T742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),U522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),U559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),U593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),U626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),U742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),V522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),V559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),V593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),V626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),V742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),W522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),W559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),W593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),W626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),W742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),X522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),X559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),X593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),X626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),X742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),Y522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),Y559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),Y593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),Y626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),Y742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),Z522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),Z559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),Z593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),Z626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),Z742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AA522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AA559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AA593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AA626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AA742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AB522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AB559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AB593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AB626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AB742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AC522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AC559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AC593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AC626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AC742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AD522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AD559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AD593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AD626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AD742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AE522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AE559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AE593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AE626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AE742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AF522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AF559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AF593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AF626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AF742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AG522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AG559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AG593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AG626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AG742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AH522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AH559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AH593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AH626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AH742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AI522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AI559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AI593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AI626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AI742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AJ522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AJ559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AJ593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AJ626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AJ742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AK522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AK559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AK593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AK626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AK742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AL522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AL559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AL593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AL626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AL742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AM522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AM559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AM593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AM626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AM742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AN522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AN559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AN593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AN626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AN742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AO522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AO559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AO593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AO626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AO742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AP522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AP559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AP593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AP626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AP742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AQ522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AQ559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AQ593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AQ626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AQ742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$149),AR522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$149),AR559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$149),AR593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$149),AR626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$149),AR742,0)","v":0},null,"EU loans","Pożyczki EU","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT768:$BC768,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Obligacje EU"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I768:AR768)","v":0},null,null,{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),I663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),I698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),J663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),J698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),K663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),K698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),L663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),L698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),M663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),M698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),N663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),N698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),O663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),O698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),P663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),P698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),Q663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),Q698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),R663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),R698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),S663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),S698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),T663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),T698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),U663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),U698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),V663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),V698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),W663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),W698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),X663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),X698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),Y663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),Y698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),Z663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),Z698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AA663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AA698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AB663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AB698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AC663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AC698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AD663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AD698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AE663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AE698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AF663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AF698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AG663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AG698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AH663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AH698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AI663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AI698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AJ663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AJ698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AK663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AK698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AL663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AL698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AM663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AM698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AN663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AN698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AO663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AO698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AP663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AP698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AQ663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AQ698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$149),AR663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$149),AR698,0)","v":0},null,"EU bonds","Obligacje EU","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT769:$BC769,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne dotacje"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),I494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),I560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),I627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),I741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),J494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),J560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),J627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),J741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),K494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),K560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),K627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),K741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),L494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),L560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),L627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),L741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),M494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),M560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),M627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),M741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),N494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),N560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),N627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),N741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),O494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),O560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),O627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),O741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),P494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),P560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),P627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),P741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),Q494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),Q560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),Q627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),Q741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),R494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),R560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),R627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),R741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),S494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),S560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),S627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),S741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),T494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),T560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),T627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),T741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),U494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),U560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),U627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),U741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),V494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),V560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),V627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),V741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),W494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),W560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),W627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),W741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),X494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),X560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),X627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),X741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),Y494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),Y560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),Y627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),Y741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),Z494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),Z560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),Z627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),Z741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AA494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AA560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AA627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AA741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AB494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AB560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AB627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AB741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AC494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AC560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AC627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AC741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AD494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AD560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AD627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AD741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AE494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AE560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AE627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AE741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AF494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AF560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AF627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AF741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AG494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AG560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AG627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AG741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AH494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AH560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AH627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AH741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AI494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AI560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AI627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AI741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AJ494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AJ560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AJ627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AJ741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AK494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AK560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AK627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AK741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AL494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AL560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AL627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AL741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AM494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AM560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AM627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AM741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AN494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AN560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AN627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AN741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AO494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AO560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AO627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AO741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AP494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AP560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AP627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AP741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AQ494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AQ560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AQ627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AQ741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$154,$F$489=Config!$I$150),AR494,0)+IF(AND($F$447=1,$F$554=Config!$I$154,$F$555=Config!$I$150),AR560,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AR627,0)+IF(AND($F$452=1,$F$726=Config!$I$154,$F$727=Config!$I$150),AR741,0)","v":0},null,"Other grants","Inne dotacje","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT770:$BC770,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne pożyczki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),I522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),I559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),I593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),I626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),I742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),J522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),J559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),J593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),J626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),J742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),K522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),K559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),K593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),K626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),K742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),L522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),L559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),L593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),L626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),L742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),M522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),M559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),M593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),M626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),M742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),N522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),N559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),N593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),N626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),N742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),O522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),O559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),O593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),O626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),O742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),P522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),P559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),P593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),P626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),P742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),Q522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),Q559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),Q593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),Q626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),Q742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),R522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),R559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),R593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),R626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),R742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),S522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),S559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),S593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),S626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),S742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),T522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),T559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),T593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),T626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),T742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),U522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),U559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),U593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),U626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),U742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),V522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),V559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),V593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),V626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),V742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),W522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),W559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),W593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),W626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),W742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),X522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),X559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),X593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),X626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),X742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),Y522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),Y559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),Y593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),Y626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),Y742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),Z522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),Z559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),Z593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),Z626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),Z742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AA522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AA559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AA593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AA626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AA742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AB522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AB559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AB593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AB626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AB742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AC522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AC559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AC593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AC626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AC742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AD522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AD559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AD593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AD626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AD742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AE522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AE559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AE593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AE626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AE742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AF522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AF559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AF593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AF626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AF742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AG522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AG559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AG593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AG626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AG742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AH522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AH559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AH593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AH626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AH742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AI522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AI559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AI593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AI626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AI742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AJ522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AJ559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AJ593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AJ626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AJ742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AK522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AK559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AK593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AK626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AK742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AL522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AL559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AL593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AL626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AL742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AM522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AM559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AM593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AM626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AM742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AN522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AN559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AN593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AN626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AN742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AO522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AO559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AO593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AO626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AO742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AP522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AP559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AP593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AP626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AP742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AQ522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AQ559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AQ593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AQ626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AQ742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$154,$F$516=Config!$I$150),AR522,0)+IF(AND($F$447=1,$F$548=Config!$I$154,$F$549=Config!$I$150),AR559,0)+IF(AND($F$448=1,$F$586=Config!$I$154,$F$587=Config!$I$150),AR593,0)+IF(AND($F$449=1,$F$618=Config!$I$154,$F$619=Config!$I$150),AR626,0)+IF(AND($F$452=1,$F$730=Config!$I$154,$F$731=Config!$I$150),AR742,0)","v":0},null,"Other loans","Inne pożyczki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT771:$BC771,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne obligacje"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I771:AR771)","v":0},null,null,{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),I663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),I698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),J663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),J698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),K663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),K698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),L663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),L698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),M663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),M698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),N663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),N698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),O663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),O698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),P663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),P698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),Q663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),Q698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),R663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),R698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),S663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),S698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),T663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),T698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),U663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),U698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),V663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),V698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),W663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),W698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),X663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),X698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),Y663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),Y698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),Z663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),Z698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AA663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AA698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AB663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AB698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AC663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AC698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AD663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AD698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AE663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AE698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AF663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AF698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AG663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AG698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AH663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AH698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AI663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AI698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AJ663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AJ698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AK663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AK698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AL663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AL698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AM663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AM698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AN663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AN698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AO663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AO698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AP663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AP698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AQ663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AQ698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$154,$F$658=Config!$I$150),AR663,0)+IF(AND($F$451=1,$F$692=Config!$I$154,$F$693=Config!$I$150),AR698,0)","v":0},null,"Other bonds","Inne obligacje","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT773:$BC773,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Środki prywatne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"SUM(I774:I778)","v":0},{"$f":"SUM(J774:J778)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Private sources","Środki prywatne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT774:$BC774,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kapitał prywatny"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF($F$444=1,I465,0)+IF($F$445=1,I493,0)+IF($F$452=1,I740,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Private equity","Kapitał prywatny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT775:$BC775,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Dotacje"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I775:AR775)","v":0},null,null,{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),I494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),I560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),I741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),J494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),J560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),J741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),K494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),K560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),K741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),L494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),L560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),L741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),M494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),M560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),M741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),N494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),N560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),N741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),O494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),O560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),O741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),P494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),P560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),P741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),Q494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),Q560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),Q741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),R494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),R560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),R741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),S494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),S560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),S741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),T494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),T560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),T741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),U494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),U560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),U741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),V494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),V560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),V741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),W494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),W560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),W741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),X494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),X560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),X741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),Y494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),Y560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),Y741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),Z494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),Z560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),Z741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AA494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AA560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AA741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AB494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AB560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AB741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AC494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AC560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AC741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AD494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AD560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AD741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AE494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AE560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AE741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AF494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AF560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AF741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AG494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AG560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AG741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AH494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AH560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AH741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AI494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AI560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AI741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AJ494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AJ560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AJ741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AK494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AK560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AK741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AL494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AL560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AL741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AM494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AM560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AM741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AN494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AN560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AN741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AO494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AO560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AO741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AP494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AP560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AP741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AQ494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AQ560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AQ741,0)","v":0},{"$f":"IF(AND($F$445=1,$F$488=Config!$I$155),AR494,0)+IF(AND($F$447=1,$F$554=Config!$I$155),AR560,0)+IF(AND($F$452=1,$F$726=Config!$I$155),AR741,0)","v":0},null,"Grant","Dotacje","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT776:$BC776,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Pożyczki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),I522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),I559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),I593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),I742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),J522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),J559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),J593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),J742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),K522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),K559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),K593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),K742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),L522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),L559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),L593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),L742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),M522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),M559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),M593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),M742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),N522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),N559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),N593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),N742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),O522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),O559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),O593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),O742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),P522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),P559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),P593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),P742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),Q522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),Q559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),Q593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),Q742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),R522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),R559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),R593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),R742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),S522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),S559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),S593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),S742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),T522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),T559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),T593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),T742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),U522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),U559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),U593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),U742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),V522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),V559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),V593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),V742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),W522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),W559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),W593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),W742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),X522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),X559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),X593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),X742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),Y522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),Y559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),Y593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),Y742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),Z522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),Z559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),Z593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),Z742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AA522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AA559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AA593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AA742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AB522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AB559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AB593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AB742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AC522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AC559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AC593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AC742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AD522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AD559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AD593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AD742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AE522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AE559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AE593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AE742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AF522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AF559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AF593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AF742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AG522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AG559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AG593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AG742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AH522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AH559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AH593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AH742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AI522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AI559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AI593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AI742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AJ522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AJ559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AJ593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AJ742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AK522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AK559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AK593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AK742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AL522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AL559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AL593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AL742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AM522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AM559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AM593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AM742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AN522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AN559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AN593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AN742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AO522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AO559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AO593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AO742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AP522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AP559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AP593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AP742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AQ522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AQ559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AQ593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AQ742,0)","v":0},{"$f":"IF(AND($F$446=1,$F$515=Config!$I$155),AR522,0)+IF(AND($F$447=1,$F$548=Config!$I$155),AR559,0)+IF(AND($F$448=1,$F$586=Config!$I$155),AR593,0)+IF(AND($F$452=1,$F$730=Config!$I$155),AR742,0)","v":0},null,"Private loan","Pożyczki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT777:$BC777,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Obligacje"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),I663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),I698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),J663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),J698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),K663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),K698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),L663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),L698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),M663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),M698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),N663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),N698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),O663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),O698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),P663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),P698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),Q663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),Q698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),R663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),R698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),S663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),S698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),T663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),T698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),U663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),U698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),V663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),V698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),W663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),W698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),X663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),X698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),Y663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),Y698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),Z663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),Z698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AA663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AA698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AB663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AB698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AC663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AC698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AD663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AD698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AE663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AE698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AF663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AF698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AG663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AG698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AH663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AH698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AI663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AI698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AJ663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AJ698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AK663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AK698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AL663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AL698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AM663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AM698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AN663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AN698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AO663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AO698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AP663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AP698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AQ663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AQ698,0)","v":0},{"$f":"IF(AND($F$450=1,$F$657=Config!$I$155),AR663,0)+IF(AND($F$451=1,$F$692=Config!$I$155),AR698,0)","v":0},null,"Bonds","Obligacje","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT778:$BC778,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kontrakt EPC"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I778:AR778)","v":0},null,null,{"$f":"IF($F$452=1,I743,0)","v":0},{"$f":"IF($F$452=1,J743,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"EPC","Kontrakt EPC","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT780:$BC780,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki finansowe"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I780:AR780)","v":0},null,null,{"$f":"SUM(I781:I784)","v":0},{"$f":"SUM(J781:J784)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Financing expenditures","Wydatki finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT781:$BC781,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Rata kapitałowa"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I781:AR781)","v":0},null,null,{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,I534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,I573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,I605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,I640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,I675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,I710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,I758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,J534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,J573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,J605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,J640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,J675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,J710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,J758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,K534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,K573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,K605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,K640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,K675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,K710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,K758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,L534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,L573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,L605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,L640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,L675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,L710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,L758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,M534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,M573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,M605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,M640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,M675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,M710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,M758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,N534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,N573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,N605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,N640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,N675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,N710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,N758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,O534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,O573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,O605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,O640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,O675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,O710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,O758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,P534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,P573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,P605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,P640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,P675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,P710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,P758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,Q534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,Q573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,Q605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,Q640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,Q675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,Q710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,Q758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,R534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,R573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,R605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,R640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,R675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,R710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,R758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,S534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,S573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,S605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,S640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,S675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,S710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,S758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,T534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,T573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,T605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,T640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,T675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,T710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,T758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,U534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,U573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,U605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,U640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,U675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,U710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,U758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,V534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,V573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,V605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,V640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,V675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,V710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,V758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,W534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,W573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,W605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,W640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,W675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,W710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,W758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,X534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,X573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,X605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,X640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,X675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,X710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,X758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,Y534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,Y573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,Y605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,Y640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,Y675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,Y710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,Y758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,Z534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,Z573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,Z605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,Z640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,Z675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,Z710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,Z758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AA534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AA573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AA605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AA640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AA675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AA710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AA758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AB534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AB573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AB605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AB640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AB675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AB710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AB758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AC534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AC573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AC605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AC640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AC675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AC710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AC758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AD534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AD573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AD605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AD640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AD675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AD710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AD758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AE534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AE573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AE605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AE640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AE675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AE710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AE758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AF534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AF573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AF605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AF640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AF675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AF710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AF758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AG534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AG573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AG605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AG640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AG675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AG710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AG758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AH534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AH573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AH605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AH640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AH675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AH710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AH758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AI534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AI573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AI605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AI640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AI675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AI710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AI758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AJ534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AJ573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AJ605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AJ640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AJ675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AJ710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AJ758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AK534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AK573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AK605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AK640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AK675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AK710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AK758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AL534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AL573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AL605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AL640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AL675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AL710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AL758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AM534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AM573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AM605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AM640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AM675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AM710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AM758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AN534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AN573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AN605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AN640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AN675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AN710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AN758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AO534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AO573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AO605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AO640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AO675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AO710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AO758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AP534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AP573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AP605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AP640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AP675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AP710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AP758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AQ534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AQ573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AQ605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AQ640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AQ675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AQ710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AQ758))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AR534))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AR573))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AR605))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AR640))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AR675))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AR710))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AR758))","v":0},null,"Principal","Rata kapitałowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT782:$BC782,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Odsetki"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,I535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,I574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,I606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,I641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,I676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,I711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,I759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,J535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,J574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,J606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,J641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,J676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,J711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,J759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,K535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,K574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,K606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,K641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,K676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,K711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,K759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,L535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,L574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,L606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,L641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,L676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,L711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,L759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,M535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,M574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,M606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,M641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,M676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,M711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,M759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,N535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,N574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,N606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,N641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,N676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,N711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,N759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,O535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,O574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,O606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,O641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,O676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,O711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,O759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,P535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,P574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,P606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,P641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,P676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,P711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,P759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,Q535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,Q574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,Q606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,Q641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,Q676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,Q711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,Q759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,R535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,R574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,R606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,R641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,R676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,R711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,R759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,S535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,S574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,S606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,S641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,S676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,S711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,S759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,T535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,T574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,T606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,T641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,T676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,T711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,T759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,U535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,U574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,U606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,U641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,U676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,U711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,U759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,V535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,V574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,V606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,V641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,V676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,V711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,V759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,W535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,W574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,W606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,W641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,W676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,W711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,W759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,X535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,X574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,X606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,X641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,X676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,X711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,X759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,Y535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,Y574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,Y606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,Y641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,Y676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,Y711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,Y759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,Z535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,Z574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,Z606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,Z641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,Z676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,Z711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,Z759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AA535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AA574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AA606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AA641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AA676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AA711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AA759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AB535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AB574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AB606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AB641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AB676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AB711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AB759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AC535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AC574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AC606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AC641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AC676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AC711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AC759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AD535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AD574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AD606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AD641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AD676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AD711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AD759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AE535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AE574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AE606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AE641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AE676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AE711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AE759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AF535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AF574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AF606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AF641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AF676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AF711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AF759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AG535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AG574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AG606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AG641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AG676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AG711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AG759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AH535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AH574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AH606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AH641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AH676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AH711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AH759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AI535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AI574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AI606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AI641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AI676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AI711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AI759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AJ535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AJ574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AJ606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AJ641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AJ676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AJ711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AJ759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AK535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AK574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AK606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AK641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AK676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AK711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AK759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AL535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AL574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AL606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AL641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AL676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AL711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AL759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AM535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AM574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AM606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AM641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AM676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AM711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AM759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AN535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AN574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AN606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AN641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AN676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AN711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AN759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AO535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AO574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AO606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AO641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AO676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AO711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AO759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AP535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AP574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AP606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AP641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AP676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AP711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AP759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AQ535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AQ574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AQ606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AQ641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AQ676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AQ711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AQ759))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AR535))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AR574))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AR606))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AR641))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AR676))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AR711))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AR759))","v":0},null,"Interest","Odsetki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT783:$BC783,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty przygotowawcze"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,I536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,I575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,I607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,I642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,I677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,I712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,I760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,J536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,J575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,J607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,J642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,J677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,J712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,J760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,K536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,K575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,K607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,K642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,K677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,K712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,K760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,L536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,L575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,L607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,L642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,L677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,L712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,L760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,M536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,M575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,M607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,M642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,M677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,M712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,M760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,N536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,N575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,N607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,N642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,N677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,N712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,N760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,O536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,O575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,O607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,O642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,O677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,O712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,O760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,P536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,P575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,P607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,P642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,P677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,P712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,P760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,Q536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,Q575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,Q607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,Q642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,Q677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,Q712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,Q760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,R536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,R575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,R607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,R642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,R677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,R712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,R760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,S536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,S575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,S607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,S642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,S677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,S712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,S760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,T536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,T575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,T607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,T642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,T677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,T712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,T760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,U536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,U575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,U607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,U642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,U677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,U712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,U760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,V536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,V575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,V607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,V642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,V677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,V712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,V760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,W536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,W575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,W607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,W642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,W677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,W712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,W760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,X536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,X575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,X607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,X642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,X677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,X712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,X760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,Y536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,Y575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,Y607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,Y642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,Y677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,Y712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,Y760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,Z536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,Z575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,Z607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,Z642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,Z677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,Z712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,Z760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AA536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AA575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AA607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AA642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AA677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AA712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AA760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AB536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AB575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AB607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AB642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AB677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AB712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AB760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AC536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AC575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AC607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AC642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AC677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AC712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AC760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AD536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AD575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AD607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AD642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AD677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AD712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AD760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AE536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AE575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AE607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AE642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AE677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AE712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AE760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AF536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AF575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AF607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AF642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AF677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AF712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AF760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AG536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AG575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AG607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AG642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AG677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AG712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AG760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AH536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AH575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AH607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AH642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AH677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AH712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AH760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AI536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AI575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AI607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AI642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AI677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AI712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AI760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AJ536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AJ575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AJ607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AJ642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AJ677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AJ712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AJ760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AK536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AK575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AK607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AK642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AK677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AK712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AK760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AL536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AL575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AL607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AL642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AL677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AL712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AL760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AM536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AM575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AM607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AM642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AM677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AM712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AM760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AN536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AN575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AN607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AN642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AN677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AN712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AN760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AO536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AO575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AO607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AO642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AO677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AO712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AO760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AP536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AP575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AP607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AP642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AP677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AP712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AP760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AQ536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AQ575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AQ607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AQ642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AQ677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AQ712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AQ760))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AR536))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AR575))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AR607))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AR642))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AR677))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AR712))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AR760))","v":0},null,"Preparation costs","Koszty przygotowawcze","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT784:$BC784,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne koszty finansowe"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,I537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,I576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,I608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,I643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,I678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,I713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,I761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,J537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,J576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,J608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,J643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,J678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,J713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,J761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,K537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,K576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,K608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,K643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,K678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,K713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,K761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,L537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,L576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,L608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,L643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,L678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,L713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,L761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,M537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,M576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,M608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,M643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,M678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,M713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,M761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,N537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,N576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,N608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,N643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,N678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,N713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,N761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,O537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,O576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,O608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,O643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,O678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,O713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,O761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,P537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,P576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,P608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,P643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,P678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,P713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,P761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,Q537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,Q576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,Q608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,Q643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,Q678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,Q713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,Q761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,R537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,R576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,R608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,R643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,R678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,R713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,R761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,S537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,S576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,S608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,S643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,S678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,S713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,S761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,T537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,T576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,T608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,T643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,T678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,T713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,T761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,U537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,U576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,U608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,U643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,U678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,U713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,U761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,V537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,V576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,V608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,V643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,V678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,V713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,V761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,W537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,W576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,W608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,W643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,W678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,W713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,W761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,X537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,X576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,X608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,X643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,X678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,X713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,X761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,Y537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,Y576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,Y608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,Y643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,Y678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,Y713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,Y761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,Z537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,Z576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,Z608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,Z643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,Z678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,Z713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,Z761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AA537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AA576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AA608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AA643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AA678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AA713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AA761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AB537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AB576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AB608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AB643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AB678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AB713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AB761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AC537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AC576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AC608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AC643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AC678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AC713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AC761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AD537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AD576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AD608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AD643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AD678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AD713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AD761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AE537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AE576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AE608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AE643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AE678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AE713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AE761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AF537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AF576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AF608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AF643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AF678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AF713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AF761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AG537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AG576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AG608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AG643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AG678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AG713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AG761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AH537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AH576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AH608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AH643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AH678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AH713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AH761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AI537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AI576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AI608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AI643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AI678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AI713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AI761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AJ537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AJ576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AJ608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AJ643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AJ678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AJ713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AJ761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AK537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AK576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AK608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AK643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AK678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AK713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AK761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AL537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AL576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AL608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AL643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AL678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AL713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AL761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AM537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AM576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AM608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AM643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AM678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AM713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AM761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AN537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AN576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AN608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AN643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AN678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AN713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AN761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AO537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AO576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AO608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AO643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AO678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AO713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AO761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AP537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AP576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AP608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AP643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AP678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AP713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AP761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AQ537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AQ576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AQ608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AQ643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AQ678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AQ713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AQ761))","v":0},{"$f":"IF($F$444=1,0,0)+IF($F$445=1,0,0)+IF($F$446=1,IF(AND($F$515=Config!$I$154,$F$516=Config!$I$149),0,AR537))+IF($F$447=1,IF(AND($F$548=Config!$I$154,$F$549=Config!$I$149),0,AR576))+IF($F$448=1,IF(AND($F$586=Config!$I$154,$F$587=Config!$I$149),0,AR608))+IF($F$449=1,IF(AND($F$618=Config!$I$154,$F$619=Config!$I$149),0,AR643))+IF($F$450=1,IF(AND($F$657=Config!$I$154,$F$658=Config!$I$149),0,AR678))+IF($F$451=1,IF(AND($F$692=Config!$I$154,$F$693=Config!$I$149),0,AR713))+IF($F$452=1,IF(AND($F$730=Config!$I$154,$F$731=Config!$I$149),0,AR761))","v":0},null,"Other financial costs","Inne koszty finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT786:$BC786,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Analiza finansowa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial analysis","Analiza finansowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT788:$BC788,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Stopa dyskontowa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rate","Stopa dyskontowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT790:$BC790,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Finansowa stopa dyskontowa"},{"$f":"INDEX($BE790:$BN790,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!F9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial discount rate","Finansowa stopa dyskontowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT792:$BC792,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wartość rezydualna"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual value","Wartość rezydualna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT794:$BC794,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wybór wartości rezydualnej"},{"$f":"INDEX($BE794:$BN794,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Analysis_param!F12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual value selection","Wybór wartości rezydualnej","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"Config!$I$158","v":"Wartość księgowa netto"},"#",{"$f":"--(D795=F$794)","v":0}]
[null,null,null,{"$f":"Config!$I$159","v":"Kwota wejściowa"},"#",{"$f":"--(D796=F$794)","v":0}]
[]
[null,null,null,{"$f":"INDEX($AT798:$BC798,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wartość księgowa netto"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net book value","Wartość księgowa netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT799:$BC799,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"1. Opłaty za planowanie/projektowanie"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F100,0,IFERROR(F67-F67/F100*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Planning/design fees","1. Opłaty za planowanie/projektowanie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT800:$BC800,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"2. Zakup gruntu"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F101,0,IFERROR(F68-F68/F101*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Land purchase","2. Zakup gruntu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT801:$BC801,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"3. Budowa"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F802:F807)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Building and construction","3. Budowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT802:$BC802,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"a. Elementy konstrukcyjne"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F103,0,IFERROR(F70-F70/F103*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Construction elements","a. Elementy konstrukcyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT803:$BC803,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"b. Izolacja i fasada"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F104,0,IFERROR(F71-F71/F104*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Insulation and facade","b. Izolacja i fasada","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT804:$BC804,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"c. Okna"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F105,0,IFERROR(F72-F72/F105*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Windows","c. Okna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT805:$BC805,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"d. Wzmocnienia sejsmiczne"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F106,0,IFERROR(F73-F73/F106*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Seismic retrofit reinforcements","d. Wzmocnienia sejsmiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT806:$BC806,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"e. Zielona infrastruktura (NBS)"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F107,0,IFERROR(F74-F74/F107*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. Green infrastructure (NBS)","e. Zielona infrastruktura (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT807:$BC807,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"f. Inne"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F108,0,IFERROR(F75-F75/F108*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other","f. Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT808:$BC808,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"4. Urządzenia techniczne i maszyny"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F809:F815)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Plant and machinery","4. Urządzenia techniczne i maszyny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT809:$BC809,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"a. Ogrzewanie, wentylacja i klimatyzacja"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F110,0,IFERROR(F77-F77/F110*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Heating, ventilation, and air conditioning","a. Ogrzewanie, wentylacja i klimatyzacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT810:$BC810,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"b. Elektrownia słoneczna"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F111,0,IFERROR(F78-F78/F111*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Solar power plant","b. Elektrownia słoneczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT811:$BC811,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"c. Bateryjne systemy magazynowania energii"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F112,0,IFERROR(F79-F79/F112*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Battery energy storage system","c. Bateryjne systemy magazynowania energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT812:$BC812,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"d. Urządzenia ładujące"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F113,0,IFERROR(F80-F80/F113*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Charging equipment","d. Urządzenia ładujące","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT813:$BC813,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"e. Sprzęt IT i czujniki"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F114,0,IFERROR(F81-F81/F114*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. IT equipment and sensors","e. Sprzęt IT i czujniki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT814:$BC814,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"f. Inne urządzenia elektryczne"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F115,0,IFERROR(F82-F82/F115*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other electric equipment","f. Inne urządzenia elektryczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT815:$BC815,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"g. Oświetlenie wewnętrzne"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F116,0,IFERROR(F83-F83/F116*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g. Indoor lighting","g. Oświetlenie wewnętrzne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT816:$BC816,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"5. Nieprzewidziane wydatki"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F117,0,IFERROR(F84-F84/F117*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contingencies","5. Nieprzewidziane wydatki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT817:$BC817,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"6. Korekta cen"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F118,0,IFERROR(F85-F85/F118*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Price adjustment","6. Korekta cen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT818:$BC818,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"7. Reklama"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F119,0,IFERROR(F86-F86/F119*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Publicity","7. Reklama","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT819:$BC819,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"8. Nadzór podczas realizacji budowy"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F120,0,IFERROR(F87-F87/F120*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Supervision during contrusction implementation","8. Nadzór podczas realizacji budowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT820:$BC820,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"9. Pomoc techniczna"},{"$f":"General!$F$14","v":0},{"$f":"IF(General!$F$22-General!$F$20>=F121,0,IFERROR(F88-F88/F121*(General!$F$22-General!$F$20),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Technical assistance","9. Pomoc techniczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT821:$BC821,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F799:F801,F808,F816:F820)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT822:$BC822,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Średnia stawka podatku VAT"},{"$f":"INDEX($BE822:$BN822,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(F90/F89,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended VAT rate","Średnia stawka podatku VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT823:$BC823,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"F821*F822","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT824:$BC824,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F821,F823)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT826:$BC826,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kwota wejściowa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input","Kwota wejściowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT827:$BC827,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem"},{"$f":"General!$F$14","v":0},{"$f":"Analysis_param!F18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT828:$BC828,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek VAT"},{"$f":"General!$F$14","v":0},{"$f":"Analysis_param!F19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT","Podatek VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT829:$BC829,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Razem (z VAT)"},{"$f":"General!$F$14","v":0},{"$f":"SUM(F827:F828)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total incl. VAT","Razem (z VAT)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT831:$BC831,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Analiza ekonomiczna"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic analysis","Analiza ekonomiczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT833:$BC833,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Stopa dyskontowa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rate","Stopa dyskontowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT835:$BC835,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Społeczna stopa dyskontowa"},{"$f":"INDEX($BE835:$BN835,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!F25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social discount rate used in the model","Społeczna stopa dyskontowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT837:$BC837,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Korekty fiskalne i współczynniki konwersji"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correction factor parameters","Korekty fiskalne i współczynniki konwersji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT839:$BC839,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - korekta fiskalna"},{"$f":"INDEX($BE839:$BN839,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"x"},{"$f":"Analysis_param!F28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX Correction factor due to fiscal corrections","Nakłady inwestycyjne - korekta fiskalna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT840:$BC840,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - współczynnik konwersji cen rynkowych na ceny ukryte"},{"$f":"INDEX($BE840:$BN840,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"x"},{"$f":"Analysis_param!F29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX Correction factor due to shadow pricing","Nakłady inwestycyjne - współczynnik konwersji cen rynkowych na ceny ukryte","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT841:$BC841,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - korekta fiskalna"},{"$f":"INDEX($BE841:$BN841,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"x"},{"$f":"Analysis_param!F30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX Correction factor due to fiscal corrections","Koszty operacyjne - korekta fiskalna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT842:$BC842,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - współczynnik konwersji cen rynkowych na ceny ukryte"},{"$f":"INDEX($BE842:$BN842,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"x"},{"$f":"Analysis_param!F31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX Correction factor due to shadow pricing","Koszty operacyjne - współczynnik konwersji cen rynkowych na ceny ukryte","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT843:$BC843,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przychody - korekta fiskalna"},{"$f":"INDEX($BE843:$BN843,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"x"},{"$f":"Analysis_param!F32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Correction factor due to fiscal corrections","Przychody - korekta fiskalna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT845:$BC845,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Parametry socjoekonomiczne"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Socio-economic parameters","Parametry socjoekonomiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT847:$BC847,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Kurs wymiany służący do przeliczenia cen ukrytych na walutę projektu"},{"$f":"INDEX($BE847:$BN847,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"FX"},null,null,null,{"$f":"Analysis_param!G37*Config!I$9","v":0},{"$f":"Analysis_param!H37*Config!J$9","v":0},{"$f":"Analysis_param!I37*Config!K$9","v":0},{"$f":"Analysis_param!J37*Config!L$9","v":0},{"$f":"Analysis_param!K37*Config!M$9","v":0},{"$f":"Analysis_param!L37*Config!N$9","v":0},{"$f":"Analysis_param!M37*Config!O$9","v":0},{"$f":"Analysis_param!N37*Config!P$9","v":0},{"$f":"Analysis_param!O37*Config!Q$9","v":0},{"$f":"Analysis_param!P37*Config!R$9","v":0},{"$f":"Analysis_param!Q37*Config!S$9","v":0},{"$f":"Analysis_param!R37*Config!T$9","v":0},{"$f":"Analysis_param!S37*Config!U$9","v":0},{"$f":"Analysis_param!T37*Config!V$9","v":0},{"$f":"Analysis_param!U37*Config!W$9","v":0},{"$f":"Analysis_param!V37*Config!X$9","v":0},{"$f":"Analysis_param!W37*Config!Y$9","v":0},{"$f":"Analysis_param!X37*Config!Z$9","v":0},{"$f":"Analysis_param!Y37*Config!AA$9","v":0},{"$f":"Analysis_param!Z37*Config!AB$9","v":0},{"$f":"Analysis_param!AA37*Config!AC$9","v":0},{"$f":"Analysis_param!AB37*Config!AD$9","v":0},{"$f":"Analysis_param!AC37*Config!AE$9","v":0},{"$f":"Analysis_param!AD37*Config!AF$9","v":0},{"$f":"Analysis_param!AE37*Config!AG$9","v":0},{"$f":"Analysis_param!AF37*Config!AH$9","v":0},{"$f":"Analysis_param!AG37*Config!AI$9","v":0},{"$f":"Analysis_param!AH37*Config!AJ$9","v":0},{"$f":"Analysis_param!AI37*Config!AK$9","v":0},{"$f":"Analysis_param!AJ37*Config!AL$9","v":0},{"$f":"Analysis_param!AK37*Config!AM$9","v":0},{"$f":"Analysis_param!AL37*Config!AN$9","v":0},{"$f":"Analysis_param!AM37*Config!AO$9","v":0},{"$f":"Analysis_param!AN37*Config!AP$9","v":0},{"$f":"Analysis_param!AO37*Config!AQ$9","v":0},{"$f":"Analysis_param!AP37*Config!AR$9","v":0},null,"Exchange rate for recalculating shadow prices into project's currency","Kurs wymiany służący do przeliczenia cen ukrytych na walutę projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"FX","FX","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT848:$BC848,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Prognozowany długoterminowy wzrost realnego PKB na mieszkańca "},{"$f":"INDEX($BE848:$BN848,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},null,null,null,{"$f":"Analysis_param!G38*Config!I$9","v":0},{"$f":"Analysis_param!H38*Config!J$9","v":0},{"$f":"Analysis_param!I38*Config!K$9","v":0},{"$f":"Analysis_param!J38*Config!L$9","v":0},{"$f":"Analysis_param!K38*Config!M$9","v":0},{"$f":"Analysis_param!L38*Config!N$9","v":0},{"$f":"Analysis_param!M38*Config!O$9","v":0},{"$f":"Analysis_param!N38*Config!P$9","v":0},{"$f":"Analysis_param!O38*Config!Q$9","v":0},{"$f":"Analysis_param!P38*Config!R$9","v":0},{"$f":"Analysis_param!Q38*Config!S$9","v":0},{"$f":"Analysis_param!R38*Config!T$9","v":0},{"$f":"Analysis_param!S38*Config!U$9","v":0},{"$f":"Analysis_param!T38*Config!V$9","v":0},{"$f":"Analysis_param!U38*Config!W$9","v":0},{"$f":"Analysis_param!V38*Config!X$9","v":0},{"$f":"Analysis_param!W38*Config!Y$9","v":0},{"$f":"Analysis_param!X38*Config!Z$9","v":0},{"$f":"Analysis_param!Y38*Config!AA$9","v":0},{"$f":"Analysis_param!Z38*Config!AB$9","v":0},{"$f":"Analysis_param!AA38*Config!AC$9","v":0},{"$f":"Analysis_param!AB38*Config!AD$9","v":0},{"$f":"Analysis_param!AC38*Config!AE$9","v":0},{"$f":"Analysis_param!AD38*Config!AF$9","v":0},{"$f":"Analysis_param!AE38*Config!AG$9","v":0},{"$f":"Analysis_param!AF38*Config!AH$9","v":0},{"$f":"Analysis_param!AG38*Config!AI$9","v":0},{"$f":"Analysis_param!AH38*Config!AJ$9","v":0},{"$f":"Analysis_param!AI38*Config!AK$9","v":0},{"$f":"Analysis_param!AJ38*Config!AL$9","v":0},{"$f":"Analysis_param!AK38*Config!AM$9","v":0},{"$f":"Analysis_param!AL38*Config!AN$9","v":0},{"$f":"Analysis_param!AM38*Config!AO$9","v":0},{"$f":"Analysis_param!AN38*Config!AP$9","v":0},{"$f":"Analysis_param!AO38*Config!AQ$9","v":0},{"$f":"Analysis_param!AP38*Config!AR$9","v":0},null,"Forecasted long-term per capita real GDP growth ","Prognozowany długoterminowy wzrost realnego PKB na mieszkańca ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT850:$BC850,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Ceny ukryte w EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shadow prices in EUR","Ceny ukryte w EUR","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT851:$BC851,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: CO2 na tonę"},{"$f":"INDEX($BE851:$BN851,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"EUR / tona"},null,null,null,{"$f":"Analysis_param!G40*Config!I$9","v":0},{"$f":"Analysis_param!H40*Config!J$9","v":0},{"$f":"Analysis_param!I40*Config!K$9","v":0},{"$f":"Analysis_param!J40*Config!L$9","v":0},{"$f":"Analysis_param!K40*Config!M$9","v":0},{"$f":"Analysis_param!L40*Config!N$9","v":0},{"$f":"Analysis_param!M40*Config!O$9","v":0},{"$f":"Analysis_param!N40*Config!P$9","v":0},{"$f":"Analysis_param!O40*Config!Q$9","v":0},{"$f":"Analysis_param!P40*Config!R$9","v":0},{"$f":"Analysis_param!Q40*Config!S$9","v":0},{"$f":"Analysis_param!R40*Config!T$9","v":0},{"$f":"Analysis_param!S40*Config!U$9","v":0},{"$f":"Analysis_param!T40*Config!V$9","v":0},{"$f":"Analysis_param!U40*Config!W$9","v":0},{"$f":"Analysis_param!V40*Config!X$9","v":0},{"$f":"Analysis_param!W40*Config!Y$9","v":0},{"$f":"Analysis_param!X40*Config!Z$9","v":0},{"$f":"Analysis_param!Y40*Config!AA$9","v":0},{"$f":"Analysis_param!Z40*Config!AB$9","v":0},{"$f":"Analysis_param!AA40*Config!AC$9","v":0},{"$f":"Analysis_param!AB40*Config!AD$9","v":0},{"$f":"Analysis_param!AC40*Config!AE$9","v":0},{"$f":"Analysis_param!AD40*Config!AF$9","v":0},{"$f":"Analysis_param!AE40*Config!AG$9","v":0},{"$f":"Analysis_param!AF40*Config!AH$9","v":0},{"$f":"Analysis_param!AG40*Config!AI$9","v":0},{"$f":"Analysis_param!AH40*Config!AJ$9","v":0},{"$f":"Analysis_param!AI40*Config!AK$9","v":0},{"$f":"Analysis_param!AJ40*Config!AL$9","v":0},{"$f":"Analysis_param!AK40*Config!AM$9","v":0},{"$f":"Analysis_param!AL40*Config!AN$9","v":0},{"$f":"Analysis_param!AM40*Config!AO$9","v":0},{"$f":"Analysis_param!AN40*Config!AP$9","v":0},{"$f":"Analysis_param!AO40*Config!AQ$9","v":0},{"$f":"Analysis_param!AP40*Config!AR$9","v":0},null,"Damage cost of air pollutant: PM2.5 per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: CO2 na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT852:$BC852,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM2,5 na tonę"},{"$f":"INDEX($BE852:$BN852,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"EUR / tona"},{"$f":"Analysis_param!F41","v":0},null,null,{"$f":"$F852*PRODUCT(1+$I$848:I$848)*Config!I$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:J$848)*Config!J$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:K$848)*Config!K$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:L$848)*Config!L$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:M$848)*Config!M$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:N$848)*Config!N$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:O$848)*Config!O$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:P$848)*Config!P$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:Q$848)*Config!Q$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:R$848)*Config!R$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:S$848)*Config!S$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:T$848)*Config!T$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:U$848)*Config!U$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:V$848)*Config!V$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:W$848)*Config!W$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:X$848)*Config!X$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:Y$848)*Config!Y$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:Z$848)*Config!Z$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AA$848)*Config!AA$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AB$848)*Config!AB$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AC$848)*Config!AC$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AD$848)*Config!AD$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AE$848)*Config!AE$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AF$848)*Config!AF$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AG$848)*Config!AG$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AH$848)*Config!AH$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AI$848)*Config!AI$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AJ$848)*Config!AJ$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AK$848)*Config!AK$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AL$848)*Config!AL$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AM$848)*Config!AM$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AN$848)*Config!AN$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AO$848)*Config!AO$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AP$848)*Config!AP$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AQ$848)*Config!AQ$9","v":0},{"$f":"$F852*PRODUCT(1+$I$848:AR$848)*Config!AR$9","v":0},null,"Damage cost of air pollutant: PM2.5 per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM2,5 na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT853:$BC853,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM10 na tonę"},{"$f":"INDEX($BE853:$BN853,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"EUR / tona"},{"$f":"Analysis_param!F42","v":0},null,null,{"$f":"$F853*PRODUCT(1+$I$848:I$848)*Config!I$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:J$848)*Config!J$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:K$848)*Config!K$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:L$848)*Config!L$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:M$848)*Config!M$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:N$848)*Config!N$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:O$848)*Config!O$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:P$848)*Config!P$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:Q$848)*Config!Q$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:R$848)*Config!R$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:S$848)*Config!S$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:T$848)*Config!T$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:U$848)*Config!U$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:V$848)*Config!V$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:W$848)*Config!W$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:X$848)*Config!X$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:Y$848)*Config!Y$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:Z$848)*Config!Z$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AA$848)*Config!AA$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AB$848)*Config!AB$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AC$848)*Config!AC$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AD$848)*Config!AD$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AE$848)*Config!AE$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AF$848)*Config!AF$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AG$848)*Config!AG$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AH$848)*Config!AH$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AI$848)*Config!AI$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AJ$848)*Config!AJ$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AK$848)*Config!AK$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AL$848)*Config!AL$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AM$848)*Config!AM$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AN$848)*Config!AN$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AO$848)*Config!AO$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AP$848)*Config!AP$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AQ$848)*Config!AQ$9","v":0},{"$f":"$F853*PRODUCT(1+$I$848:AR$848)*Config!AR$9","v":0},null,"Damage cost of air pollutant: PM10 per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM10 na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT854:$BC854,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: NOx na tonę"},{"$f":"INDEX($BE854:$BN854,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"EUR / tona"},{"$f":"Analysis_param!F43","v":0},null,null,{"$f":"$F854*PRODUCT(1+$I$848:I$848)*Config!I$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:J$848)*Config!J$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:K$848)*Config!K$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:L$848)*Config!L$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:M$848)*Config!M$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:N$848)*Config!N$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:O$848)*Config!O$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:P$848)*Config!P$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:Q$848)*Config!Q$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:R$848)*Config!R$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:S$848)*Config!S$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:T$848)*Config!T$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:U$848)*Config!U$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:V$848)*Config!V$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:W$848)*Config!W$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:X$848)*Config!X$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:Y$848)*Config!Y$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:Z$848)*Config!Z$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AA$848)*Config!AA$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AB$848)*Config!AB$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AC$848)*Config!AC$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AD$848)*Config!AD$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AE$848)*Config!AE$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AF$848)*Config!AF$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AG$848)*Config!AG$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AH$848)*Config!AH$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AI$848)*Config!AI$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AJ$848)*Config!AJ$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AK$848)*Config!AK$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AL$848)*Config!AL$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AM$848)*Config!AM$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AN$848)*Config!AN$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AO$848)*Config!AO$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AP$848)*Config!AP$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AQ$848)*Config!AQ$9","v":0},{"$f":"$F854*PRODUCT(1+$I$848:AR$848)*Config!AR$9","v":0},null,"Damage cost of air pollutant: NOx per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: NOx na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT855:$BC855,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: SOx na tonę"},{"$f":"INDEX($BE855:$BN855,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"EUR / tona"},{"$f":"Analysis_param!F44","v":0},null,null,{"$f":"$F855*PRODUCT(1+$I$848:I$848)*Config!I$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:J$848)*Config!J$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:K$848)*Config!K$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:L$848)*Config!L$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:M$848)*Config!M$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:N$848)*Config!N$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:O$848)*Config!O$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:P$848)*Config!P$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:Q$848)*Config!Q$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:R$848)*Config!R$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:S$848)*Config!S$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:T$848)*Config!T$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:U$848)*Config!U$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:V$848)*Config!V$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:W$848)*Config!W$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:X$848)*Config!X$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:Y$848)*Config!Y$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:Z$848)*Config!Z$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AA$848)*Config!AA$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AB$848)*Config!AB$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AC$848)*Config!AC$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AD$848)*Config!AD$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AE$848)*Config!AE$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AF$848)*Config!AF$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AG$848)*Config!AG$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AH$848)*Config!AH$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AI$848)*Config!AI$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AJ$848)*Config!AJ$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AK$848)*Config!AK$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AL$848)*Config!AL$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AM$848)*Config!AM$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AN$848)*Config!AN$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AO$848)*Config!AO$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AP$848)*Config!AP$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AQ$848)*Config!AQ$9","v":0},{"$f":"$F855*PRODUCT(1+$I$848:AR$848)*Config!AR$9","v":0},null,"Damage cost of air pollutant: SOx per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: SOx na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT856:$BC856,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Korzyści ekonomiczne wynikające ze zwiększenia bezpieczeństwa dostaw energii na MWh"},{"$f":"INDEX($BE856:$BN856,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"EUR / MWh"},{"$f":"Analysis_param!F45","v":0},null,null,{"$f":"$F856*Config!I$9","v":0},{"$f":"$F856*Config!J$9","v":0},{"$f":"$F856*Config!K$9","v":0},{"$f":"$F856*Config!L$9","v":0},{"$f":"$F856*Config!M$9","v":0},{"$f":"$F856*Config!N$9","v":0},{"$f":"$F856*Config!O$9","v":0},{"$f":"$F856*Config!P$9","v":0},{"$f":"$F856*Config!Q$9","v":0},{"$f":"$F856*Config!R$9","v":0},{"$f":"$F856*Config!S$9","v":0},{"$f":"$F856*Config!T$9","v":0},{"$f":"$F856*Config!U$9","v":0},{"$f":"$F856*Config!V$9","v":0},{"$f":"$F856*Config!W$9","v":0},{"$f":"$F856*Config!X$9","v":0},{"$f":"$F856*Config!Y$9","v":0},{"$f":"$F856*Config!Z$9","v":0},{"$f":"$F856*Config!AA$9","v":0},{"$f":"$F856*Config!AB$9","v":0},{"$f":"$F856*Config!AC$9","v":0},{"$f":"$F856*Config!AD$9","v":0},{"$f":"$F856*Config!AE$9","v":0},{"$f":"$F856*Config!AF$9","v":0},{"$f":"$F856*Config!AG$9","v":0},{"$f":"$F856*Config!AH$9","v":0},{"$f":"$F856*Config!AI$9","v":0},{"$f":"$F856*Config!AJ$9","v":0},{"$f":"$F856*Config!AK$9","v":0},{"$f":"$F856*Config!AL$9","v":0},{"$f":"$F856*Config!AM$9","v":0},{"$f":"$F856*Config!AN$9","v":0},{"$f":"$F856*Config!AO$9","v":0},{"$f":"$F856*Config!AP$9","v":0},{"$f":"$F856*Config!AQ$9","v":0},{"$f":"$F856*Config!AR$9","v":0},null,"Economic benefit of enhanced security of energy supply per MWh","Korzyści ekonomiczne wynikające ze zwiększenia bezpieczeństwa dostaw energii na MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / MWh","EUR / MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT858:$BC858,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Ceny ukryte w walucie projektu"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shadow prices in the project's currency","Ceny ukryte w walucie projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT859:$BC859,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: CO2 na tonę"},{"$f":"General!$F$14&\" / \"&INDEX($BE859:$BN859,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / tona"},null,null,null,{"$f":"I$847*I851","v":0},{"$f":"J$847*J851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: CO2 per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: CO2 na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne","tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT860:$BC860,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM2,5 na tonę"},{"$f":"General!$F$14&\" / \"&INDEX($BE860:$BN860,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / tona"},null,null,null,{"$f":"I$847*I852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: PM2.5 per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM2,5 na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne","tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT861:$BC861,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM10 na tonę"},{"$f":"General!$F$14&\" / \"&INDEX($BE861:$BN861,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / tona"},null,null,null,{"$f":"I$847*I853","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: PM10 per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM10 na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne","tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT862:$BC862,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: NOx na tonę"},{"$f":"General!$F$14&\" / \"&INDEX($BE862:$BN862,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / tona"},null,null,null,{"$f":"I$847*I854","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: NOx per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: NOx na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne","tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT863:$BC863,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: SOx na tonę"},{"$f":"General!$F$14&\" / \"&INDEX($BE863:$BN863,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / tona"},null,null,null,{"$f":"I$847*I855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: SOx per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: SOx na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne","tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT864:$BC864,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Korzyści ekonomiczne wynikające ze zwiększenia bezpieczeństwa dostaw energii na MWh"},{"$f":"General!$F$14&\" / \"&INDEX($BE864:$BN864,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":" / MWh"},null,null,null,{"$f":"I$847*I856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Economic benefit of enhanced security of energy supply per MWh","Korzyści ekonomiczne wynikające ze zwiększenia bezpieczeństwa dostaw energii na MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"MWh","MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT866:$BC866,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Uniknięte emisje gazów cieplarnianych i zanieczyszczeń powietrza"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoided emissions of GHG and airborne pollutants","Uniknięte emisje gazów cieplarnianych i zanieczyszczeń powietrza","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT868:$BC868,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wolumen unikniętych emisji"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume of avoided emissions","Wolumen unikniętych emisji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT869:$BC869,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Redukcja emisji CO2 dzięki renowacji energetycznej"},{"$f":"INDEX($BE869:$BN869,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G49*Config!I$9","v":0},{"$f":"Analysis_param!H49*Config!J$9","v":0},{"$f":"Analysis_param!I49*Config!K$9","v":0},{"$f":"Analysis_param!J49*Config!L$9","v":0},{"$f":"Analysis_param!K49*Config!M$9","v":0},{"$f":"Analysis_param!L49*Config!N$9","v":0},{"$f":"Analysis_param!M49*Config!O$9","v":0},{"$f":"Analysis_param!N49*Config!P$9","v":0},{"$f":"Analysis_param!O49*Config!Q$9","v":0},{"$f":"Analysis_param!P49*Config!R$9","v":0},{"$f":"Analysis_param!Q49*Config!S$9","v":0},{"$f":"Analysis_param!R49*Config!T$9","v":0},{"$f":"Analysis_param!S49*Config!U$9","v":0},{"$f":"Analysis_param!T49*Config!V$9","v":0},{"$f":"Analysis_param!U49*Config!W$9","v":0},{"$f":"Analysis_param!V49*Config!X$9","v":0},{"$f":"Analysis_param!W49*Config!Y$9","v":0},{"$f":"Analysis_param!X49*Config!Z$9","v":0},{"$f":"Analysis_param!Y49*Config!AA$9","v":0},{"$f":"Analysis_param!Z49*Config!AB$9","v":0},{"$f":"Analysis_param!AA49*Config!AC$9","v":0},{"$f":"Analysis_param!AB49*Config!AD$9","v":0},{"$f":"Analysis_param!AC49*Config!AE$9","v":0},{"$f":"Analysis_param!AD49*Config!AF$9","v":0},{"$f":"Analysis_param!AE49*Config!AG$9","v":0},{"$f":"Analysis_param!AF49*Config!AH$9","v":0},{"$f":"Analysis_param!AG49*Config!AI$9","v":0},{"$f":"Analysis_param!AH49*Config!AJ$9","v":0},{"$f":"Analysis_param!AI49*Config!AK$9","v":0},{"$f":"Analysis_param!AJ49*Config!AL$9","v":0},{"$f":"Analysis_param!AK49*Config!AM$9","v":0},{"$f":"Analysis_param!AL49*Config!AN$9","v":0},{"$f":"Analysis_param!AM49*Config!AO$9","v":0},{"$f":"Analysis_param!AN49*Config!AP$9","v":0},{"$f":"Analysis_param!AO49*Config!AQ$9","v":0},{"$f":"Analysis_param!AP49*Config!AR$9","v":0},null,"Reduction of CO2 emissions from energy renovation","Redukcja emisji CO2 dzięki renowacji energetycznej","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT870:$BC870,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Sekwestracja CO2 z GI (NBS)"},{"$f":"INDEX($BE870:$BN870,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G50*Config!I$9","v":0},{"$f":"Analysis_param!H50*Config!J$9","v":0},{"$f":"Analysis_param!I50*Config!K$9","v":0},{"$f":"Analysis_param!J50*Config!L$9","v":0},{"$f":"Analysis_param!K50*Config!M$9","v":0},{"$f":"Analysis_param!L50*Config!N$9","v":0},{"$f":"Analysis_param!M50*Config!O$9","v":0},{"$f":"Analysis_param!N50*Config!P$9","v":0},{"$f":"Analysis_param!O50*Config!Q$9","v":0},{"$f":"Analysis_param!P50*Config!R$9","v":0},{"$f":"Analysis_param!Q50*Config!S$9","v":0},{"$f":"Analysis_param!R50*Config!T$9","v":0},{"$f":"Analysis_param!S50*Config!U$9","v":0},{"$f":"Analysis_param!T50*Config!V$9","v":0},{"$f":"Analysis_param!U50*Config!W$9","v":0},{"$f":"Analysis_param!V50*Config!X$9","v":0},{"$f":"Analysis_param!W50*Config!Y$9","v":0},{"$f":"Analysis_param!X50*Config!Z$9","v":0},{"$f":"Analysis_param!Y50*Config!AA$9","v":0},{"$f":"Analysis_param!Z50*Config!AB$9","v":0},{"$f":"Analysis_param!AA50*Config!AC$9","v":0},{"$f":"Analysis_param!AB50*Config!AD$9","v":0},{"$f":"Analysis_param!AC50*Config!AE$9","v":0},{"$f":"Analysis_param!AD50*Config!AF$9","v":0},{"$f":"Analysis_param!AE50*Config!AG$9","v":0},{"$f":"Analysis_param!AF50*Config!AH$9","v":0},{"$f":"Analysis_param!AG50*Config!AI$9","v":0},{"$f":"Analysis_param!AH50*Config!AJ$9","v":0},{"$f":"Analysis_param!AI50*Config!AK$9","v":0},{"$f":"Analysis_param!AJ50*Config!AL$9","v":0},{"$f":"Analysis_param!AK50*Config!AM$9","v":0},{"$f":"Analysis_param!AL50*Config!AN$9","v":0},{"$f":"Analysis_param!AM50*Config!AO$9","v":0},{"$f":"Analysis_param!AN50*Config!AP$9","v":0},{"$f":"Analysis_param!AO50*Config!AQ$9","v":0},{"$f":"Analysis_param!AP50*Config!AR$9","v":0},null,"Sequestered CO2 from GI (NBS)","Sekwestracja CO2 z GI (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT871:$BC871,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Redukcja zanieczyszczenia powietrza: PM2,5"},{"$f":"INDEX($BE871:$BN871,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G51*Config!I$9","v":0},{"$f":"Analysis_param!H51*Config!J$9","v":0},{"$f":"Analysis_param!I51*Config!K$9","v":0},{"$f":"Analysis_param!J51*Config!L$9","v":0},{"$f":"Analysis_param!K51*Config!M$9","v":0},{"$f":"Analysis_param!L51*Config!N$9","v":0},{"$f":"Analysis_param!M51*Config!O$9","v":0},{"$f":"Analysis_param!N51*Config!P$9","v":0},{"$f":"Analysis_param!O51*Config!Q$9","v":0},{"$f":"Analysis_param!P51*Config!R$9","v":0},{"$f":"Analysis_param!Q51*Config!S$9","v":0},{"$f":"Analysis_param!R51*Config!T$9","v":0},{"$f":"Analysis_param!S51*Config!U$9","v":0},{"$f":"Analysis_param!T51*Config!V$9","v":0},{"$f":"Analysis_param!U51*Config!W$9","v":0},{"$f":"Analysis_param!V51*Config!X$9","v":0},{"$f":"Analysis_param!W51*Config!Y$9","v":0},{"$f":"Analysis_param!X51*Config!Z$9","v":0},{"$f":"Analysis_param!Y51*Config!AA$9","v":0},{"$f":"Analysis_param!Z51*Config!AB$9","v":0},{"$f":"Analysis_param!AA51*Config!AC$9","v":0},{"$f":"Analysis_param!AB51*Config!AD$9","v":0},{"$f":"Analysis_param!AC51*Config!AE$9","v":0},{"$f":"Analysis_param!AD51*Config!AF$9","v":0},{"$f":"Analysis_param!AE51*Config!AG$9","v":0},{"$f":"Analysis_param!AF51*Config!AH$9","v":0},{"$f":"Analysis_param!AG51*Config!AI$9","v":0},{"$f":"Analysis_param!AH51*Config!AJ$9","v":0},{"$f":"Analysis_param!AI51*Config!AK$9","v":0},{"$f":"Analysis_param!AJ51*Config!AL$9","v":0},{"$f":"Analysis_param!AK51*Config!AM$9","v":0},{"$f":"Analysis_param!AL51*Config!AN$9","v":0},{"$f":"Analysis_param!AM51*Config!AO$9","v":0},{"$f":"Analysis_param!AN51*Config!AP$9","v":0},{"$f":"Analysis_param!AO51*Config!AQ$9","v":0},{"$f":"Analysis_param!AP51*Config!AR$9","v":0},null,"Reduction of air pollutant: PM2.5","Redukcja zanieczyszczenia powietrza: PM2,5","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT872:$BC872,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Sekwestracja zanieczyszczenia powietrza: PM2,5"},{"$f":"INDEX($BE872:$BN872,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G52*Config!I$9","v":0},{"$f":"Analysis_param!H52*Config!J$9","v":0},{"$f":"Analysis_param!I52*Config!K$9","v":0},{"$f":"Analysis_param!J52*Config!L$9","v":0},{"$f":"Analysis_param!K52*Config!M$9","v":0},{"$f":"Analysis_param!L52*Config!N$9","v":0},{"$f":"Analysis_param!M52*Config!O$9","v":0},{"$f":"Analysis_param!N52*Config!P$9","v":0},{"$f":"Analysis_param!O52*Config!Q$9","v":0},{"$f":"Analysis_param!P52*Config!R$9","v":0},{"$f":"Analysis_param!Q52*Config!S$9","v":0},{"$f":"Analysis_param!R52*Config!T$9","v":0},{"$f":"Analysis_param!S52*Config!U$9","v":0},{"$f":"Analysis_param!T52*Config!V$9","v":0},{"$f":"Analysis_param!U52*Config!W$9","v":0},{"$f":"Analysis_param!V52*Config!X$9","v":0},{"$f":"Analysis_param!W52*Config!Y$9","v":0},{"$f":"Analysis_param!X52*Config!Z$9","v":0},{"$f":"Analysis_param!Y52*Config!AA$9","v":0},{"$f":"Analysis_param!Z52*Config!AB$9","v":0},{"$f":"Analysis_param!AA52*Config!AC$9","v":0},{"$f":"Analysis_param!AB52*Config!AD$9","v":0},{"$f":"Analysis_param!AC52*Config!AE$9","v":0},{"$f":"Analysis_param!AD52*Config!AF$9","v":0},{"$f":"Analysis_param!AE52*Config!AG$9","v":0},{"$f":"Analysis_param!AF52*Config!AH$9","v":0},{"$f":"Analysis_param!AG52*Config!AI$9","v":0},{"$f":"Analysis_param!AH52*Config!AJ$9","v":0},{"$f":"Analysis_param!AI52*Config!AK$9","v":0},{"$f":"Analysis_param!AJ52*Config!AL$9","v":0},{"$f":"Analysis_param!AK52*Config!AM$9","v":0},{"$f":"Analysis_param!AL52*Config!AN$9","v":0},{"$f":"Analysis_param!AM52*Config!AO$9","v":0},{"$f":"Analysis_param!AN52*Config!AP$9","v":0},{"$f":"Analysis_param!AO52*Config!AQ$9","v":0},{"$f":"Analysis_param!AP52*Config!AR$9","v":0},null,"Sequestered air pollutant: PM2.5","Sekwestracja zanieczyszczenia powietrza: PM2,5","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT873:$BC873,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Redukcja zanieczyszczenia powietrza: PM10"},{"$f":"INDEX($BE873:$BN873,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G53*Config!I$9","v":0},{"$f":"Analysis_param!H53*Config!J$9","v":0},{"$f":"Analysis_param!I53*Config!K$9","v":0},{"$f":"Analysis_param!J53*Config!L$9","v":0},{"$f":"Analysis_param!K53*Config!M$9","v":0},{"$f":"Analysis_param!L53*Config!N$9","v":0},{"$f":"Analysis_param!M53*Config!O$9","v":0},{"$f":"Analysis_param!N53*Config!P$9","v":0},{"$f":"Analysis_param!O53*Config!Q$9","v":0},{"$f":"Analysis_param!P53*Config!R$9","v":0},{"$f":"Analysis_param!Q53*Config!S$9","v":0},{"$f":"Analysis_param!R53*Config!T$9","v":0},{"$f":"Analysis_param!S53*Config!U$9","v":0},{"$f":"Analysis_param!T53*Config!V$9","v":0},{"$f":"Analysis_param!U53*Config!W$9","v":0},{"$f":"Analysis_param!V53*Config!X$9","v":0},{"$f":"Analysis_param!W53*Config!Y$9","v":0},{"$f":"Analysis_param!X53*Config!Z$9","v":0},{"$f":"Analysis_param!Y53*Config!AA$9","v":0},{"$f":"Analysis_param!Z53*Config!AB$9","v":0},{"$f":"Analysis_param!AA53*Config!AC$9","v":0},{"$f":"Analysis_param!AB53*Config!AD$9","v":0},{"$f":"Analysis_param!AC53*Config!AE$9","v":0},{"$f":"Analysis_param!AD53*Config!AF$9","v":0},{"$f":"Analysis_param!AE53*Config!AG$9","v":0},{"$f":"Analysis_param!AF53*Config!AH$9","v":0},{"$f":"Analysis_param!AG53*Config!AI$9","v":0},{"$f":"Analysis_param!AH53*Config!AJ$9","v":0},{"$f":"Analysis_param!AI53*Config!AK$9","v":0},{"$f":"Analysis_param!AJ53*Config!AL$9","v":0},{"$f":"Analysis_param!AK53*Config!AM$9","v":0},{"$f":"Analysis_param!AL53*Config!AN$9","v":0},{"$f":"Analysis_param!AM53*Config!AO$9","v":0},{"$f":"Analysis_param!AN53*Config!AP$9","v":0},{"$f":"Analysis_param!AO53*Config!AQ$9","v":0},{"$f":"Analysis_param!AP53*Config!AR$9","v":0},null,"Reduction of air pollutant: PM10","Redukcja zanieczyszczenia powietrza: PM10","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT874:$BC874,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Sekwestracja zanieczyszczenia powietrza: PM10"},{"$f":"INDEX($BE874:$BN874,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G54*Config!I$9","v":0},{"$f":"Analysis_param!H54*Config!J$9","v":0},{"$f":"Analysis_param!I54*Config!K$9","v":0},{"$f":"Analysis_param!J54*Config!L$9","v":0},{"$f":"Analysis_param!K54*Config!M$9","v":0},{"$f":"Analysis_param!L54*Config!N$9","v":0},{"$f":"Analysis_param!M54*Config!O$9","v":0},{"$f":"Analysis_param!N54*Config!P$9","v":0},{"$f":"Analysis_param!O54*Config!Q$9","v":0},{"$f":"Analysis_param!P54*Config!R$9","v":0},{"$f":"Analysis_param!Q54*Config!S$9","v":0},{"$f":"Analysis_param!R54*Config!T$9","v":0},{"$f":"Analysis_param!S54*Config!U$9","v":0},{"$f":"Analysis_param!T54*Config!V$9","v":0},{"$f":"Analysis_param!U54*Config!W$9","v":0},{"$f":"Analysis_param!V54*Config!X$9","v":0},{"$f":"Analysis_param!W54*Config!Y$9","v":0},{"$f":"Analysis_param!X54*Config!Z$9","v":0},{"$f":"Analysis_param!Y54*Config!AA$9","v":0},{"$f":"Analysis_param!Z54*Config!AB$9","v":0},{"$f":"Analysis_param!AA54*Config!AC$9","v":0},{"$f":"Analysis_param!AB54*Config!AD$9","v":0},{"$f":"Analysis_param!AC54*Config!AE$9","v":0},{"$f":"Analysis_param!AD54*Config!AF$9","v":0},{"$f":"Analysis_param!AE54*Config!AG$9","v":0},{"$f":"Analysis_param!AF54*Config!AH$9","v":0},{"$f":"Analysis_param!AG54*Config!AI$9","v":0},{"$f":"Analysis_param!AH54*Config!AJ$9","v":0},{"$f":"Analysis_param!AI54*Config!AK$9","v":0},{"$f":"Analysis_param!AJ54*Config!AL$9","v":0},{"$f":"Analysis_param!AK54*Config!AM$9","v":0},{"$f":"Analysis_param!AL54*Config!AN$9","v":0},{"$f":"Analysis_param!AM54*Config!AO$9","v":0},{"$f":"Analysis_param!AN54*Config!AP$9","v":0},{"$f":"Analysis_param!AO54*Config!AQ$9","v":0},{"$f":"Analysis_param!AP54*Config!AR$9","v":0},null,"Sequestered air pollutant: PM10","Sekwestracja zanieczyszczenia powietrza: PM10","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT875:$BC875,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Redukcja zanieczyszczenia powietrza: Nox"},{"$f":"INDEX($BE875:$BN875,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G55*Config!I$9","v":0},{"$f":"Analysis_param!H55*Config!J$9","v":0},{"$f":"Analysis_param!I55*Config!K$9","v":0},{"$f":"Analysis_param!J55*Config!L$9","v":0},{"$f":"Analysis_param!K55*Config!M$9","v":0},{"$f":"Analysis_param!L55*Config!N$9","v":0},{"$f":"Analysis_param!M55*Config!O$9","v":0},{"$f":"Analysis_param!N55*Config!P$9","v":0},{"$f":"Analysis_param!O55*Config!Q$9","v":0},{"$f":"Analysis_param!P55*Config!R$9","v":0},{"$f":"Analysis_param!Q55*Config!S$9","v":0},{"$f":"Analysis_param!R55*Config!T$9","v":0},{"$f":"Analysis_param!S55*Config!U$9","v":0},{"$f":"Analysis_param!T55*Config!V$9","v":0},{"$f":"Analysis_param!U55*Config!W$9","v":0},{"$f":"Analysis_param!V55*Config!X$9","v":0},{"$f":"Analysis_param!W55*Config!Y$9","v":0},{"$f":"Analysis_param!X55*Config!Z$9","v":0},{"$f":"Analysis_param!Y55*Config!AA$9","v":0},{"$f":"Analysis_param!Z55*Config!AB$9","v":0},{"$f":"Analysis_param!AA55*Config!AC$9","v":0},{"$f":"Analysis_param!AB55*Config!AD$9","v":0},{"$f":"Analysis_param!AC55*Config!AE$9","v":0},{"$f":"Analysis_param!AD55*Config!AF$9","v":0},{"$f":"Analysis_param!AE55*Config!AG$9","v":0},{"$f":"Analysis_param!AF55*Config!AH$9","v":0},{"$f":"Analysis_param!AG55*Config!AI$9","v":0},{"$f":"Analysis_param!AH55*Config!AJ$9","v":0},{"$f":"Analysis_param!AI55*Config!AK$9","v":0},{"$f":"Analysis_param!AJ55*Config!AL$9","v":0},{"$f":"Analysis_param!AK55*Config!AM$9","v":0},{"$f":"Analysis_param!AL55*Config!AN$9","v":0},{"$f":"Analysis_param!AM55*Config!AO$9","v":0},{"$f":"Analysis_param!AN55*Config!AP$9","v":0},{"$f":"Analysis_param!AO55*Config!AQ$9","v":0},{"$f":"Analysis_param!AP55*Config!AR$9","v":0},null,"Reduction of air pollutant: NOx","Redukcja zanieczyszczenia powietrza: Nox","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT876:$BC876,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Sekwestrowane zanieczyszczenie powietrza: Nox"},{"$f":"INDEX($BE876:$BN876,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G56*Config!I$9","v":0},{"$f":"Analysis_param!H56*Config!J$9","v":0},{"$f":"Analysis_param!I56*Config!K$9","v":0},{"$f":"Analysis_param!J56*Config!L$9","v":0},{"$f":"Analysis_param!K56*Config!M$9","v":0},{"$f":"Analysis_param!L56*Config!N$9","v":0},{"$f":"Analysis_param!M56*Config!O$9","v":0},{"$f":"Analysis_param!N56*Config!P$9","v":0},{"$f":"Analysis_param!O56*Config!Q$9","v":0},{"$f":"Analysis_param!P56*Config!R$9","v":0},{"$f":"Analysis_param!Q56*Config!S$9","v":0},{"$f":"Analysis_param!R56*Config!T$9","v":0},{"$f":"Analysis_param!S56*Config!U$9","v":0},{"$f":"Analysis_param!T56*Config!V$9","v":0},{"$f":"Analysis_param!U56*Config!W$9","v":0},{"$f":"Analysis_param!V56*Config!X$9","v":0},{"$f":"Analysis_param!W56*Config!Y$9","v":0},{"$f":"Analysis_param!X56*Config!Z$9","v":0},{"$f":"Analysis_param!Y56*Config!AA$9","v":0},{"$f":"Analysis_param!Z56*Config!AB$9","v":0},{"$f":"Analysis_param!AA56*Config!AC$9","v":0},{"$f":"Analysis_param!AB56*Config!AD$9","v":0},{"$f":"Analysis_param!AC56*Config!AE$9","v":0},{"$f":"Analysis_param!AD56*Config!AF$9","v":0},{"$f":"Analysis_param!AE56*Config!AG$9","v":0},{"$f":"Analysis_param!AF56*Config!AH$9","v":0},{"$f":"Analysis_param!AG56*Config!AI$9","v":0},{"$f":"Analysis_param!AH56*Config!AJ$9","v":0},{"$f":"Analysis_param!AI56*Config!AK$9","v":0},{"$f":"Analysis_param!AJ56*Config!AL$9","v":0},{"$f":"Analysis_param!AK56*Config!AM$9","v":0},{"$f":"Analysis_param!AL56*Config!AN$9","v":0},{"$f":"Analysis_param!AM56*Config!AO$9","v":0},{"$f":"Analysis_param!AN56*Config!AP$9","v":0},{"$f":"Analysis_param!AO56*Config!AQ$9","v":0},{"$f":"Analysis_param!AP56*Config!AR$9","v":0},null,"Sequestered air pollutant: NOx","Sekwestrowane zanieczyszczenie powietrza: Nox","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT877:$BC877,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Redukcja zanieczyszczenia powietrza: Sox"},{"$f":"INDEX($BE877:$BN877,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G57*Config!I$9","v":0},{"$f":"Analysis_param!H57*Config!J$9","v":0},{"$f":"Analysis_param!I57*Config!K$9","v":0},{"$f":"Analysis_param!J57*Config!L$9","v":0},{"$f":"Analysis_param!K57*Config!M$9","v":0},{"$f":"Analysis_param!L57*Config!N$9","v":0},{"$f":"Analysis_param!M57*Config!O$9","v":0},{"$f":"Analysis_param!N57*Config!P$9","v":0},{"$f":"Analysis_param!O57*Config!Q$9","v":0},{"$f":"Analysis_param!P57*Config!R$9","v":0},{"$f":"Analysis_param!Q57*Config!S$9","v":0},{"$f":"Analysis_param!R57*Config!T$9","v":0},{"$f":"Analysis_param!S57*Config!U$9","v":0},{"$f":"Analysis_param!T57*Config!V$9","v":0},{"$f":"Analysis_param!U57*Config!W$9","v":0},{"$f":"Analysis_param!V57*Config!X$9","v":0},{"$f":"Analysis_param!W57*Config!Y$9","v":0},{"$f":"Analysis_param!X57*Config!Z$9","v":0},{"$f":"Analysis_param!Y57*Config!AA$9","v":0},{"$f":"Analysis_param!Z57*Config!AB$9","v":0},{"$f":"Analysis_param!AA57*Config!AC$9","v":0},{"$f":"Analysis_param!AB57*Config!AD$9","v":0},{"$f":"Analysis_param!AC57*Config!AE$9","v":0},{"$f":"Analysis_param!AD57*Config!AF$9","v":0},{"$f":"Analysis_param!AE57*Config!AG$9","v":0},{"$f":"Analysis_param!AF57*Config!AH$9","v":0},{"$f":"Analysis_param!AG57*Config!AI$9","v":0},{"$f":"Analysis_param!AH57*Config!AJ$9","v":0},{"$f":"Analysis_param!AI57*Config!AK$9","v":0},{"$f":"Analysis_param!AJ57*Config!AL$9","v":0},{"$f":"Analysis_param!AK57*Config!AM$9","v":0},{"$f":"Analysis_param!AL57*Config!AN$9","v":0},{"$f":"Analysis_param!AM57*Config!AO$9","v":0},{"$f":"Analysis_param!AN57*Config!AP$9","v":0},{"$f":"Analysis_param!AO57*Config!AQ$9","v":0},{"$f":"Analysis_param!AP57*Config!AR$9","v":0},null,"Reduction of air pollutant: SOx","Redukcja zanieczyszczenia powietrza: Sox","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT878:$BC878,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Sekwestrowane zanieczyszczenie powietrza: Sox"},{"$f":"INDEX($BE878:$BN878,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G58*Config!I$9","v":0},{"$f":"Analysis_param!H58*Config!J$9","v":0},{"$f":"Analysis_param!I58*Config!K$9","v":0},{"$f":"Analysis_param!J58*Config!L$9","v":0},{"$f":"Analysis_param!K58*Config!M$9","v":0},{"$f":"Analysis_param!L58*Config!N$9","v":0},{"$f":"Analysis_param!M58*Config!O$9","v":0},{"$f":"Analysis_param!N58*Config!P$9","v":0},{"$f":"Analysis_param!O58*Config!Q$9","v":0},{"$f":"Analysis_param!P58*Config!R$9","v":0},{"$f":"Analysis_param!Q58*Config!S$9","v":0},{"$f":"Analysis_param!R58*Config!T$9","v":0},{"$f":"Analysis_param!S58*Config!U$9","v":0},{"$f":"Analysis_param!T58*Config!V$9","v":0},{"$f":"Analysis_param!U58*Config!W$9","v":0},{"$f":"Analysis_param!V58*Config!X$9","v":0},{"$f":"Analysis_param!W58*Config!Y$9","v":0},{"$f":"Analysis_param!X58*Config!Z$9","v":0},{"$f":"Analysis_param!Y58*Config!AA$9","v":0},{"$f":"Analysis_param!Z58*Config!AB$9","v":0},{"$f":"Analysis_param!AA58*Config!AC$9","v":0},{"$f":"Analysis_param!AB58*Config!AD$9","v":0},{"$f":"Analysis_param!AC58*Config!AE$9","v":0},{"$f":"Analysis_param!AD58*Config!AF$9","v":0},{"$f":"Analysis_param!AE58*Config!AG$9","v":0},{"$f":"Analysis_param!AF58*Config!AH$9","v":0},{"$f":"Analysis_param!AG58*Config!AI$9","v":0},{"$f":"Analysis_param!AH58*Config!AJ$9","v":0},{"$f":"Analysis_param!AI58*Config!AK$9","v":0},{"$f":"Analysis_param!AJ58*Config!AL$9","v":0},{"$f":"Analysis_param!AK58*Config!AM$9","v":0},{"$f":"Analysis_param!AL58*Config!AN$9","v":0},{"$f":"Analysis_param!AM58*Config!AO$9","v":0},{"$f":"Analysis_param!AN58*Config!AP$9","v":0},{"$f":"Analysis_param!AO58*Config!AQ$9","v":0},{"$f":"Analysis_param!AP58*Config!AR$9","v":0},null,"Sequestered air pollutant: SOx","Sekwestrowane zanieczyszczenie powietrza: Sox","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT880:$BC880,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Uniknięte emisje gazów cieplarnianych i zanieczyszczeń powietrza"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"SUM(I881:I885)","v":0},{"$f":"SUM(J881:J885)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Avoided emissions of GHG and airborne pollutants","Uniknięte emisje gazów cieplarnianych i zanieczyszczeń powietrza","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT881:$BC881,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: CO2 na tonę"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"(I$869+I$870)*I$859","v":0},{"$f":"(J$869+J$870)*J$859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: PM2.5 per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: CO2 na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT882:$BC882,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM2,5 na tonę"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"(I$871+I$872)*I$860","v":0},{"$f":"(J$871+J$872)*J$860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: PM2.5 per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM2,5 na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT883:$BC883,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM10 na tonę"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"(I$873+I$874)*I$861","v":0},{"$f":"(J$873+J$874)*J$861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: PM10 per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: PM10 na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT884:$BC884,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: NOx na tonę"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"(I$875+I$876)*I$862","v":0},{"$f":"(J$875+J$876)*J$862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: NOx per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: NOx na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT885:$BC885,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszt szkód spowodowanych zanieczyszczeniem powietrza: SOx na tonę"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"(I$877+I$878)*I$863","v":0},{"$f":"(J$877+J$878)*J$863","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: SOx per tonne","Koszt szkód spowodowanych zanieczyszczeniem powietrza: SOx na tonę","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT887:$BC887,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zwiększone bezpieczeństwo dostaw energii"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enhanced security of energy supply","Zwiększone bezpieczeństwo dostaw energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT889:$BC889,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Energia wyprodukowana z odnawialnych źródeł energii"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy produced from RES","Energia wyprodukowana z odnawialnych źródeł energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT890:$BC890,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Energia elektryczna"},{"$f":"INDEX($BE890:$BN890,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"MWh"},null,null,null,{"$f":"Analysis_param!G62*Config!I$9","v":0},{"$f":"Analysis_param!H62*Config!J$9","v":0},{"$f":"Analysis_param!I62*Config!K$9","v":0},{"$f":"Analysis_param!J62*Config!L$9","v":0},{"$f":"Analysis_param!K62*Config!M$9","v":0},{"$f":"Analysis_param!L62*Config!N$9","v":0},{"$f":"Analysis_param!M62*Config!O$9","v":0},{"$f":"Analysis_param!N62*Config!P$9","v":0},{"$f":"Analysis_param!O62*Config!Q$9","v":0},{"$f":"Analysis_param!P62*Config!R$9","v":0},{"$f":"Analysis_param!Q62*Config!S$9","v":0},{"$f":"Analysis_param!R62*Config!T$9","v":0},{"$f":"Analysis_param!S62*Config!U$9","v":0},{"$f":"Analysis_param!T62*Config!V$9","v":0},{"$f":"Analysis_param!U62*Config!W$9","v":0},{"$f":"Analysis_param!V62*Config!X$9","v":0},{"$f":"Analysis_param!W62*Config!Y$9","v":0},{"$f":"Analysis_param!X62*Config!Z$9","v":0},{"$f":"Analysis_param!Y62*Config!AA$9","v":0},{"$f":"Analysis_param!Z62*Config!AB$9","v":0},{"$f":"Analysis_param!AA62*Config!AC$9","v":0},{"$f":"Analysis_param!AB62*Config!AD$9","v":0},{"$f":"Analysis_param!AC62*Config!AE$9","v":0},{"$f":"Analysis_param!AD62*Config!AF$9","v":0},{"$f":"Analysis_param!AE62*Config!AG$9","v":0},{"$f":"Analysis_param!AF62*Config!AH$9","v":0},{"$f":"Analysis_param!AG62*Config!AI$9","v":0},{"$f":"Analysis_param!AH62*Config!AJ$9","v":0},{"$f":"Analysis_param!AI62*Config!AK$9","v":0},{"$f":"Analysis_param!AJ62*Config!AL$9","v":0},{"$f":"Analysis_param!AK62*Config!AM$9","v":0},{"$f":"Analysis_param!AL62*Config!AN$9","v":0},{"$f":"Analysis_param!AM62*Config!AO$9","v":0},{"$f":"Analysis_param!AN62*Config!AP$9","v":0},{"$f":"Analysis_param!AO62*Config!AQ$9","v":0},{"$f":"Analysis_param!AP62*Config!AR$9","v":0},null,"Electricity","Energia elektryczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"MWh","MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT891:$BC891,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Energia cieplna"},{"$f":"INDEX($BE891:$BN891,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"MWh"},null,null,null,{"$f":"Analysis_param!G63*Config!I$9","v":0},{"$f":"Analysis_param!H63*Config!J$9","v":0},{"$f":"Analysis_param!I63*Config!K$9","v":0},{"$f":"Analysis_param!J63*Config!L$9","v":0},{"$f":"Analysis_param!K63*Config!M$9","v":0},{"$f":"Analysis_param!L63*Config!N$9","v":0},{"$f":"Analysis_param!M63*Config!O$9","v":0},{"$f":"Analysis_param!N63*Config!P$9","v":0},{"$f":"Analysis_param!O63*Config!Q$9","v":0},{"$f":"Analysis_param!P63*Config!R$9","v":0},{"$f":"Analysis_param!Q63*Config!S$9","v":0},{"$f":"Analysis_param!R63*Config!T$9","v":0},{"$f":"Analysis_param!S63*Config!U$9","v":0},{"$f":"Analysis_param!T63*Config!V$9","v":0},{"$f":"Analysis_param!U63*Config!W$9","v":0},{"$f":"Analysis_param!V63*Config!X$9","v":0},{"$f":"Analysis_param!W63*Config!Y$9","v":0},{"$f":"Analysis_param!X63*Config!Z$9","v":0},{"$f":"Analysis_param!Y63*Config!AA$9","v":0},{"$f":"Analysis_param!Z63*Config!AB$9","v":0},{"$f":"Analysis_param!AA63*Config!AC$9","v":0},{"$f":"Analysis_param!AB63*Config!AD$9","v":0},{"$f":"Analysis_param!AC63*Config!AE$9","v":0},{"$f":"Analysis_param!AD63*Config!AF$9","v":0},{"$f":"Analysis_param!AE63*Config!AG$9","v":0},{"$f":"Analysis_param!AF63*Config!AH$9","v":0},{"$f":"Analysis_param!AG63*Config!AI$9","v":0},{"$f":"Analysis_param!AH63*Config!AJ$9","v":0},{"$f":"Analysis_param!AI63*Config!AK$9","v":0},{"$f":"Analysis_param!AJ63*Config!AL$9","v":0},{"$f":"Analysis_param!AK63*Config!AM$9","v":0},{"$f":"Analysis_param!AL63*Config!AN$9","v":0},{"$f":"Analysis_param!AM63*Config!AO$9","v":0},{"$f":"Analysis_param!AN63*Config!AP$9","v":0},{"$f":"Analysis_param!AO63*Config!AQ$9","v":0},{"$f":"Analysis_param!AP63*Config!AR$9","v":0},null,"Heat","Energia cieplna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"MWh","MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT892:$BC892,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inne"},{"$f":"INDEX($BE892:$BN892,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"MWh"},null,null,null,{"$f":"Analysis_param!G64*Config!I$9","v":0},{"$f":"Analysis_param!H64*Config!J$9","v":0},{"$f":"Analysis_param!I64*Config!K$9","v":0},{"$f":"Analysis_param!J64*Config!L$9","v":0},{"$f":"Analysis_param!K64*Config!M$9","v":0},{"$f":"Analysis_param!L64*Config!N$9","v":0},{"$f":"Analysis_param!M64*Config!O$9","v":0},{"$f":"Analysis_param!N64*Config!P$9","v":0},{"$f":"Analysis_param!O64*Config!Q$9","v":0},{"$f":"Analysis_param!P64*Config!R$9","v":0},{"$f":"Analysis_param!Q64*Config!S$9","v":0},{"$f":"Analysis_param!R64*Config!T$9","v":0},{"$f":"Analysis_param!S64*Config!U$9","v":0},{"$f":"Analysis_param!T64*Config!V$9","v":0},{"$f":"Analysis_param!U64*Config!W$9","v":0},{"$f":"Analysis_param!V64*Config!X$9","v":0},{"$f":"Analysis_param!W64*Config!Y$9","v":0},{"$f":"Analysis_param!X64*Config!Z$9","v":0},{"$f":"Analysis_param!Y64*Config!AA$9","v":0},{"$f":"Analysis_param!Z64*Config!AB$9","v":0},{"$f":"Analysis_param!AA64*Config!AC$9","v":0},{"$f":"Analysis_param!AB64*Config!AD$9","v":0},{"$f":"Analysis_param!AC64*Config!AE$9","v":0},{"$f":"Analysis_param!AD64*Config!AF$9","v":0},{"$f":"Analysis_param!AE64*Config!AG$9","v":0},{"$f":"Analysis_param!AF64*Config!AH$9","v":0},{"$f":"Analysis_param!AG64*Config!AI$9","v":0},{"$f":"Analysis_param!AH64*Config!AJ$9","v":0},{"$f":"Analysis_param!AI64*Config!AK$9","v":0},{"$f":"Analysis_param!AJ64*Config!AL$9","v":0},{"$f":"Analysis_param!AK64*Config!AM$9","v":0},{"$f":"Analysis_param!AL64*Config!AN$9","v":0},{"$f":"Analysis_param!AM64*Config!AO$9","v":0},{"$f":"Analysis_param!AN64*Config!AP$9","v":0},{"$f":"Analysis_param!AO64*Config!AQ$9","v":0},{"$f":"Analysis_param!AP64*Config!AR$9","v":0},null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"MWh","MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT894:$BC894,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Korzyści ekonomiczne wynikające ze zwiększenia bezpieczeństwa dostaw energii na MWh"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"(I$890+I$891+I$892)*I$864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Economic benefit of enhanced security of energy supply per MWh","Korzyści ekonomiczne wynikające ze zwiększenia bezpieczeństwa dostaw energii na MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT896:$BC896,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydłużenie okresu użytkowania budynku (elementów)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extension of the economic life of the building (elements)","Wydłużenie okresu użytkowania budynku (elementów)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT898:$BC898,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Włącznik"},{"$f":"INDEX($BE898:$BN898,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"1=tak; 0=nie"},{"$f":"Analysis_param!$F$67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch","Włącznik","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"1=yes; 0=no","1=tak; 0=nie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT899:$BC899,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Korzyści w formie annuitetu"},{"$f":"General!$F$14","v":0},{"$f":"-IFERROR(PMT($F$790,General!$F$22,$F$89-$F$795*$F$821-$F$796*$F$827),0)*F898","v":0},null,null,{"$f":"$F899*Config!I$8","v":0},{"$f":"$F899*Config!J$8","v":0},{"$f":"$F899*Config!K$8","v":0},{"$f":"$F899*Config!L$8","v":0},{"$f":"$F899*Config!M$8","v":0},{"$f":"$F899*Config!N$8","v":0},{"$f":"$F899*Config!O$8","v":0},{"$f":"$F899*Config!P$8","v":0},{"$f":"$F899*Config!Q$8","v":0},{"$f":"$F899*Config!R$8","v":0},{"$f":"$F899*Config!S$8","v":0},{"$f":"$F899*Config!T$8","v":0},{"$f":"$F899*Config!U$8","v":0},{"$f":"$F899*Config!V$8","v":0},{"$f":"$F899*Config!W$8","v":0},{"$f":"$F899*Config!X$8","v":0},{"$f":"$F899*Config!Y$8","v":0},{"$f":"$F899*Config!Z$8","v":0},{"$f":"$F899*Config!AA$8","v":0},{"$f":"$F899*Config!AB$8","v":0},{"$f":"$F899*Config!AC$8","v":0},{"$f":"$F899*Config!AD$8","v":0},{"$f":"$F899*Config!AE$8","v":0},{"$f":"$F899*Config!AF$8","v":0},{"$f":"$F899*Config!AG$8","v":0},{"$f":"$F899*Config!AH$8","v":0},{"$f":"$F899*Config!AI$8","v":0},{"$f":"$F899*Config!AJ$8","v":0},{"$f":"$F899*Config!AK$8","v":0},{"$f":"$F899*Config!AL$8","v":0},{"$f":"$F899*Config!AM$8","v":0},{"$f":"$F899*Config!AN$8","v":0},{"$f":"$F899*Config!AO$8","v":0},{"$f":"$F899*Config!AP$8","v":0},{"$f":"$F899*Config!AQ$8","v":0},{"$f":"$F899*Config!AR$8","v":0},null,"Benefits in the form of constant annuity","Korzyści w formie annuitetu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT901:$BC901,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Poprawa komfortu termicznego"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved thermal comfort benefit","Poprawa komfortu termicznego","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT903:$BC903,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Rzeczywista temperatura bez projektu"},{"$f":"INDEX($BE903:$BN903,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"°C"},null,null,null,{"$f":"Analysis_param!G71*Config!I$9","v":0},{"$f":"Analysis_param!H71*Config!J$9","v":0},{"$f":"Analysis_param!I71*Config!K$9","v":0},{"$f":"Analysis_param!J71*Config!L$9","v":0},{"$f":"Analysis_param!K71*Config!M$9","v":0},{"$f":"Analysis_param!L71*Config!N$9","v":0},{"$f":"Analysis_param!M71*Config!O$9","v":0},{"$f":"Analysis_param!N71*Config!P$9","v":0},{"$f":"Analysis_param!O71*Config!Q$9","v":0},{"$f":"Analysis_param!P71*Config!R$9","v":0},{"$f":"Analysis_param!Q71*Config!S$9","v":0},{"$f":"Analysis_param!R71*Config!T$9","v":0},{"$f":"Analysis_param!S71*Config!U$9","v":0},{"$f":"Analysis_param!T71*Config!V$9","v":0},{"$f":"Analysis_param!U71*Config!W$9","v":0},{"$f":"Analysis_param!V71*Config!X$9","v":0},{"$f":"Analysis_param!W71*Config!Y$9","v":0},{"$f":"Analysis_param!X71*Config!Z$9","v":0},{"$f":"Analysis_param!Y71*Config!AA$9","v":0},{"$f":"Analysis_param!Z71*Config!AB$9","v":0},{"$f":"Analysis_param!AA71*Config!AC$9","v":0},{"$f":"Analysis_param!AB71*Config!AD$9","v":0},{"$f":"Analysis_param!AC71*Config!AE$9","v":0},{"$f":"Analysis_param!AD71*Config!AF$9","v":0},{"$f":"Analysis_param!AE71*Config!AG$9","v":0},{"$f":"Analysis_param!AF71*Config!AH$9","v":0},{"$f":"Analysis_param!AG71*Config!AI$9","v":0},{"$f":"Analysis_param!AH71*Config!AJ$9","v":0},{"$f":"Analysis_param!AI71*Config!AK$9","v":0},{"$f":"Analysis_param!AJ71*Config!AL$9","v":0},{"$f":"Analysis_param!AK71*Config!AM$9","v":0},{"$f":"Analysis_param!AL71*Config!AN$9","v":0},{"$f":"Analysis_param!AM71*Config!AO$9","v":0},{"$f":"Analysis_param!AN71*Config!AP$9","v":0},{"$f":"Analysis_param!AO71*Config!AQ$9","v":0},{"$f":"Analysis_param!AP71*Config!AR$9","v":0},null,"Actual temperature without the project","Rzeczywista temperatura bez projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"°C","°C","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT904:$BC904,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Rzeczywista temperatura z projektem"},{"$f":"INDEX($BE904:$BN904,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"°C"},null,null,null,{"$f":"Analysis_param!G72*Config!I$9","v":0},{"$f":"Analysis_param!H72*Config!J$9","v":0},{"$f":"Analysis_param!I72*Config!K$9","v":0},{"$f":"Analysis_param!J72*Config!L$9","v":0},{"$f":"Analysis_param!K72*Config!M$9","v":0},{"$f":"Analysis_param!L72*Config!N$9","v":0},{"$f":"Analysis_param!M72*Config!O$9","v":0},{"$f":"Analysis_param!N72*Config!P$9","v":0},{"$f":"Analysis_param!O72*Config!Q$9","v":0},{"$f":"Analysis_param!P72*Config!R$9","v":0},{"$f":"Analysis_param!Q72*Config!S$9","v":0},{"$f":"Analysis_param!R72*Config!T$9","v":0},{"$f":"Analysis_param!S72*Config!U$9","v":0},{"$f":"Analysis_param!T72*Config!V$9","v":0},{"$f":"Analysis_param!U72*Config!W$9","v":0},{"$f":"Analysis_param!V72*Config!X$9","v":0},{"$f":"Analysis_param!W72*Config!Y$9","v":0},{"$f":"Analysis_param!X72*Config!Z$9","v":0},{"$f":"Analysis_param!Y72*Config!AA$9","v":0},{"$f":"Analysis_param!Z72*Config!AB$9","v":0},{"$f":"Analysis_param!AA72*Config!AC$9","v":0},{"$f":"Analysis_param!AB72*Config!AD$9","v":0},{"$f":"Analysis_param!AC72*Config!AE$9","v":0},{"$f":"Analysis_param!AD72*Config!AF$9","v":0},{"$f":"Analysis_param!AE72*Config!AG$9","v":0},{"$f":"Analysis_param!AF72*Config!AH$9","v":0},{"$f":"Analysis_param!AG72*Config!AI$9","v":0},{"$f":"Analysis_param!AH72*Config!AJ$9","v":0},{"$f":"Analysis_param!AI72*Config!AK$9","v":0},{"$f":"Analysis_param!AJ72*Config!AL$9","v":0},{"$f":"Analysis_param!AK72*Config!AM$9","v":0},{"$f":"Analysis_param!AL72*Config!AN$9","v":0},{"$f":"Analysis_param!AM72*Config!AO$9","v":0},{"$f":"Analysis_param!AN72*Config!AP$9","v":0},{"$f":"Analysis_param!AO72*Config!AQ$9","v":0},{"$f":"Analysis_param!AP72*Config!AR$9","v":0},null,"Actual temperature with the project","Rzeczywista temperatura z projektem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"°C","°C","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT905:$BC905,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Roczny koszt energii w scenariuszu kontrfaktycznym bez projektu, aby osiągnąć komfort termiczny w scenariuszu z projektem"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"Analysis_param!G73*Config!I$9","v":0},{"$f":"Analysis_param!H73*Config!J$9","v":0},{"$f":"Analysis_param!I73*Config!K$9","v":0},{"$f":"Analysis_param!J73*Config!L$9","v":0},{"$f":"Analysis_param!K73*Config!M$9","v":0},{"$f":"Analysis_param!L73*Config!N$9","v":0},{"$f":"Analysis_param!M73*Config!O$9","v":0},{"$f":"Analysis_param!N73*Config!P$9","v":0},{"$f":"Analysis_param!O73*Config!Q$9","v":0},{"$f":"Analysis_param!P73*Config!R$9","v":0},{"$f":"Analysis_param!Q73*Config!S$9","v":0},{"$f":"Analysis_param!R73*Config!T$9","v":0},{"$f":"Analysis_param!S73*Config!U$9","v":0},{"$f":"Analysis_param!T73*Config!V$9","v":0},{"$f":"Analysis_param!U73*Config!W$9","v":0},{"$f":"Analysis_param!V73*Config!X$9","v":0},{"$f":"Analysis_param!W73*Config!Y$9","v":0},{"$f":"Analysis_param!X73*Config!Z$9","v":0},{"$f":"Analysis_param!Y73*Config!AA$9","v":0},{"$f":"Analysis_param!Z73*Config!AB$9","v":0},{"$f":"Analysis_param!AA73*Config!AC$9","v":0},{"$f":"Analysis_param!AB73*Config!AD$9","v":0},{"$f":"Analysis_param!AC73*Config!AE$9","v":0},{"$f":"Analysis_param!AD73*Config!AF$9","v":0},{"$f":"Analysis_param!AE73*Config!AG$9","v":0},{"$f":"Analysis_param!AF73*Config!AH$9","v":0},{"$f":"Analysis_param!AG73*Config!AI$9","v":0},{"$f":"Analysis_param!AH73*Config!AJ$9","v":0},{"$f":"Analysis_param!AI73*Config!AK$9","v":0},{"$f":"Analysis_param!AJ73*Config!AL$9","v":0},{"$f":"Analysis_param!AK73*Config!AM$9","v":0},{"$f":"Analysis_param!AL73*Config!AN$9","v":0},{"$f":"Analysis_param!AM73*Config!AO$9","v":0},{"$f":"Analysis_param!AN73*Config!AP$9","v":0},{"$f":"Analysis_param!AO73*Config!AQ$9","v":0},{"$f":"Analysis_param!AP73*Config!AR$9","v":0},null,"Annual energy cost in counterfactual without-the-project scenario to reach thermal comfort of with-the project scenario","Roczny koszt energii w scenariuszu kontrfaktycznym bez projektu, aby osiągnąć komfort termiczny w scenariuszu z projektem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT906:$BC906,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Poprawa komfortu termicznego"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"I$905*$F$841*$F$842","v":0},{"$f":"J$905*$F$841*$F$842","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Improved thermal comfort","Poprawa komfortu termicznego","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT908:$BC908,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wzrost wartości nieruchomości"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in property values","Wzrost wartości nieruchomości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT910:$BC910,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Początkowa wartość nieruchomości "},{"$f":"General!$F$14","v":0},{"$f":"Analysis_param!F76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial property value ","Początkowa wartość nieruchomości ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT911:$BC911,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Szacowany wzrost ceny"},{"$f":"INDEX($BE911:$BN911,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!F77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated price increase","Szacowany wzrost ceny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT912:$BC912,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wzrost wartości nieruchomości (ΔV)"},{"$f":"General!$F$14","v":0},{"$f":"F910*F911","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in property value (ΔV)","Wzrost wartości nieruchomości (ΔV)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT914:$BC914,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"NPV wzrostu wartości nieruchomości (PVΔV)"},{"$f":"General!$F$14","v":0},{"$f":"F912/(1+F835)^General!$F$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV of increased property value (PVΔV)","NPV wzrostu wartości nieruchomości (PVΔV)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT915:$BC915,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"NPV oszczędności kosztu energii i poprawy komfortu termicznego"},{"$f":"General!$F$14","v":0},{"$f":"NPV(F835,Economic_analysis!I11:AR11)+NPV(F835,Economic_analysis!I13:AR13)+NPV(F835,Economic_analysis!I22:AR22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV of energy savings and improved thermal comfort (PVΔES)","NPV oszczędności kosztu energii i poprawy komfortu termicznego","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT916:$BC916,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Ekwiwalentna kwota annuitetu (jeśli PVΔV > PVΔES)"},{"$f":"General!$F$14","v":0},{"$f":"IF(F914>F915,-PMT(F835,General!$F$22,,F912,0),0)","v":0},null,null,{"$f":"$F916*Config!I$8","v":0},{"$f":"$F916*Config!J$8","v":0},{"$f":"$F916*Config!K$8","v":0},{"$f":"$F916*Config!L$8","v":0},{"$f":"$F916*Config!M$8","v":0},{"$f":"$F916*Config!N$8","v":0},{"$f":"$F916*Config!O$8","v":0},{"$f":"$F916*Config!P$8","v":0},{"$f":"$F916*Config!Q$8","v":0},{"$f":"$F916*Config!R$8","v":0},{"$f":"$F916*Config!S$8","v":0},{"$f":"$F916*Config!T$8","v":0},{"$f":"$F916*Config!U$8","v":0},{"$f":"$F916*Config!V$8","v":0},{"$f":"$F916*Config!W$8","v":0},{"$f":"$F916*Config!X$8","v":0},{"$f":"$F916*Config!Y$8","v":0},{"$f":"$F916*Config!Z$8","v":0},{"$f":"$F916*Config!AA$8","v":0},{"$f":"$F916*Config!AB$8","v":0},{"$f":"$F916*Config!AC$8","v":0},{"$f":"$F916*Config!AD$8","v":0},{"$f":"$F916*Config!AE$8","v":0},{"$f":"$F916*Config!AF$8","v":0},{"$f":"$F916*Config!AG$8","v":0},{"$f":"$F916*Config!AH$8","v":0},{"$f":"$F916*Config!AI$8","v":0},{"$f":"$F916*Config!AJ$8","v":0},{"$f":"$F916*Config!AK$8","v":0},{"$f":"$F916*Config!AL$8","v":0},{"$f":"$F916*Config!AM$8","v":0},{"$f":"$F916*Config!AN$8","v":0},{"$f":"$F916*Config!AO$8","v":0},{"$f":"$F916*Config!AP$8","v":0},{"$f":"$F916*Config!AQ$8","v":0},{"$f":"$F916*Config!AR$8","v":0},null,"Equivalent constant annuity (in case where PVΔV > PVΔES)","Ekwiwalentna kwota annuitetu (jeśli PVΔV > PVΔES)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Financial_analysis","index":9,"n_rows":75,"n_cols":66,"rows_kept":75,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Config!$I$137","v":"ANALIZA FINANSOWA"},null,null,null,{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""}]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Nazwa beneficjenta projektu: "},null,null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Nazwa projektu: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Units"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"},null,{"$f":"Config!BE$2","v":"English"},{"$f":"Config!BF$2","v":"Polish"},{"$f":"Config!BG$2","v":"[…]"},{"$f":"Config!BH$2","v":"[…]"},{"$f":"Config!BI$2","v":"[…]"},{"$f":"Config!BJ$2","v":"[…]"},{"$f":"Config!BK$2","v":"[…]"},{"$f":"Config!BL$2","v":"[…]"},{"$f":"Config!BM$2","v":"[…]"},{"$f":"Config!BN$2","v":"[…]"}]
[]
[{"$f":"INDEX($AT6:$BC6,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Rentowność finansowa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial profitability","Rentowność finansowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT8:$BC8,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Stopa zwrotu z inwestycji"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on investment","Stopa zwrotu z inwestycji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT10:$BC10,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wpływy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I10:AR10)","v":0},null,null,{"$f":"SUM(I11:I12)","v":0},{"$f":"SUM(J11:J12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total inflows","Wpływy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT11:$BC11,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przychody"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I11:AR11)","v":0},null,null,{"$f":"IF(General!$F$24=1,Calc!I$186,Calc!I$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!J$186,Calc!J$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!K$186,Calc!K$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!L$186,Calc!L$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!M$186,Calc!M$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!N$186,Calc!N$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!O$186,Calc!O$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!P$186,Calc!P$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!Q$186,Calc!Q$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!R$186,Calc!R$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!S$186,Calc!S$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!T$186,Calc!T$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!U$186,Calc!U$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!V$186,Calc!V$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!W$186,Calc!W$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!X$186,Calc!X$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!Y$186,Calc!Y$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!Z$186,Calc!Z$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AA$186,Calc!AA$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AB$186,Calc!AB$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AC$186,Calc!AC$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AD$186,Calc!AD$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AE$186,Calc!AE$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AF$186,Calc!AF$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AG$186,Calc!AG$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AH$186,Calc!AH$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AI$186,Calc!AI$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AJ$186,Calc!AJ$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AK$186,Calc!AK$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AL$186,Calc!AL$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AM$186,Calc!AM$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AN$186,Calc!AN$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AO$186,Calc!AO$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AP$186,Calc!AP$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AQ$186,Calc!AQ$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AR$186,Calc!AR$192)","v":0},null,"Total revenues","Przychody","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT12:$BC12,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wartość rezydualna"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!I$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!J$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!K$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!L$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!M$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!N$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!O$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!P$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!Q$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!R$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!S$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!T$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!U$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!V$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!W$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!X$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!Y$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!Z$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AA$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AB$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AC$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AD$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AE$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AF$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AG$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AH$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AI$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AJ$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AK$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AL$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AM$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AN$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AO$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AP$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AQ$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AR$15)","v":0},null,"Residual value","Wartość rezydualna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT14:$BC14,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I14:AR14)","v":0},null,null,{"$f":"SUM(I15:I18)","v":0},{"$f":"SUM(J15:J18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total outflows","Wydatki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT15:$BC15,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I15:AR15)","v":0},null,null,{"$f":"-IF(General!$F$24=1,Calc!I$414-Calc!I$300,Calc!I$420-Calc!I$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!J$414-Calc!J$300,Calc!J$420-Calc!J$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!K$414-Calc!K$300,Calc!K$420-Calc!K$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!L$414-Calc!L$300,Calc!L$420-Calc!L$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!M$414-Calc!M$300,Calc!M$420-Calc!M$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!N$414-Calc!N$300,Calc!N$420-Calc!N$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!O$414-Calc!O$300,Calc!O$420-Calc!O$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!P$414-Calc!P$300,Calc!P$420-Calc!P$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Q$414-Calc!Q$300,Calc!Q$420-Calc!Q$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!R$414-Calc!R$300,Calc!R$420-Calc!R$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!S$414-Calc!S$300,Calc!S$420-Calc!S$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!T$414-Calc!T$300,Calc!T$420-Calc!T$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!U$414-Calc!U$300,Calc!U$420-Calc!U$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!V$414-Calc!V$300,Calc!V$420-Calc!V$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!W$414-Calc!W$300,Calc!W$420-Calc!W$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!X$414-Calc!X$300,Calc!X$420-Calc!X$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Y$414-Calc!Y$300,Calc!Y$420-Calc!Y$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Z$414-Calc!Z$300,Calc!Z$420-Calc!Z$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AA$414-Calc!AA$300,Calc!AA$420-Calc!AA$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AB$414-Calc!AB$300,Calc!AB$420-Calc!AB$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AC$414-Calc!AC$300,Calc!AC$420-Calc!AC$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AD$414-Calc!AD$300,Calc!AD$420-Calc!AD$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AE$414-Calc!AE$300,Calc!AE$420-Calc!AE$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AF$414-Calc!AF$300,Calc!AF$420-Calc!AF$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AG$414-Calc!AG$300,Calc!AG$420-Calc!AG$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AH$414-Calc!AH$300,Calc!AH$420-Calc!AH$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AI$414-Calc!AI$300,Calc!AI$420-Calc!AI$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AJ$414-Calc!AJ$300,Calc!AJ$420-Calc!AJ$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AK$414-Calc!AK$300,Calc!AK$420-Calc!AK$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AL$414-Calc!AL$300,Calc!AL$420-Calc!AL$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AM$414-Calc!AM$300,Calc!AM$420-Calc!AM$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AN$414-Calc!AN$300,Calc!AN$420-Calc!AN$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AO$414-Calc!AO$300,Calc!AO$420-Calc!AO$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AP$414-Calc!AP$300,Calc!AP$420-Calc!AP$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AQ$414-Calc!AQ$300,Calc!AQ$420-Calc!AQ$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AR$414-Calc!AR$300,Calc!AR$420-Calc!AR$306)","v":0},null,"Total operating costs","Koszty operacyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT16:$BC16,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wynagrodzenie ESCO"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I16:AR16)","v":0},null,null,{"$f":"-IF(General!$F$24=1,Calc!I$434*Calc!$F$452,Calc!I$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!J$434*Calc!$F$452,Calc!J$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!K$434*Calc!$F$452,Calc!K$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!L$434*Calc!$F$452,Calc!L$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!M$434*Calc!$F$452,Calc!M$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!N$434*Calc!$F$452,Calc!N$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!O$434*Calc!$F$452,Calc!O$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!P$434*Calc!$F$452,Calc!P$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Q$434*Calc!$F$452,Calc!Q$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!R$434*Calc!$F$452,Calc!R$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!S$434*Calc!$F$452,Calc!S$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!T$434*Calc!$F$452,Calc!T$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!U$434*Calc!$F$452,Calc!U$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!V$434*Calc!$F$452,Calc!V$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!W$434*Calc!$F$452,Calc!W$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!X$434*Calc!$F$452,Calc!X$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Y$434*Calc!$F$452,Calc!Y$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Z$434*Calc!$F$452,Calc!Z$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AA$434*Calc!$F$452,Calc!AA$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AB$434*Calc!$F$452,Calc!AB$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AC$434*Calc!$F$452,Calc!AC$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AD$434*Calc!$F$452,Calc!AD$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AE$434*Calc!$F$452,Calc!AE$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AF$434*Calc!$F$452,Calc!AF$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AG$434*Calc!$F$452,Calc!AG$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AH$434*Calc!$F$452,Calc!AH$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AI$434*Calc!$F$452,Calc!AI$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AJ$434*Calc!$F$452,Calc!AJ$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AK$434*Calc!$F$452,Calc!AK$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AL$434*Calc!$F$452,Calc!AL$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AM$434*Calc!$F$452,Calc!AM$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AN$434*Calc!$F$452,Calc!AN$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AO$434*Calc!$F$452,Calc!AO$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AP$434*Calc!$F$452,Calc!AP$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AQ$434*Calc!$F$452,Calc!AQ$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AR$434*Calc!$F$452,Calc!AR$437*Calc!$F$452)","v":0},null,"ESCO remuneration","Wynagrodzenie ESCO","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT17:$BC17,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inwestycja początkowa"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-IF(General!$F$24=1,Calc!I$94,Calc!I$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!J$94,Calc!J$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!K$94,Calc!K$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!L$94,Calc!L$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!M$94,Calc!M$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!N$94,Calc!N$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!O$94,Calc!O$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!P$94,Calc!P$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Q$94,Calc!Q$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!R$94,Calc!R$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!S$94,Calc!S$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!T$94,Calc!T$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!U$94,Calc!U$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!V$94,Calc!V$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!W$94,Calc!W$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!X$94,Calc!X$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Y$94,Calc!Y$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Z$94,Calc!Z$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AA$94,Calc!AA$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AB$94,Calc!AB$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AC$94,Calc!AC$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AD$94,Calc!AD$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AE$94,Calc!AE$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AF$94,Calc!AF$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AG$94,Calc!AG$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AH$94,Calc!AH$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AI$94,Calc!AI$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AJ$94,Calc!AJ$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AK$94,Calc!AK$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AL$94,Calc!AL$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AM$94,Calc!AM$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AN$94,Calc!AN$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AO$94,Calc!AO$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AP$94,Calc!AP$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AQ$94,Calc!AQ$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AR$94,Calc!AR$96)","v":0},null,"Initial investment","Inwestycja początkowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT18:$BC18,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty odtworzeniowe"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-IF(General!$F$24=1,Calc!I$130,Calc!I$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!J$130,Calc!J$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!K$130,Calc!K$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!L$130,Calc!L$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!M$130,Calc!M$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!N$130,Calc!N$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!O$130,Calc!O$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!P$130,Calc!P$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Q$130,Calc!Q$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!R$130,Calc!R$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!S$130,Calc!S$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!T$130,Calc!T$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!U$130,Calc!U$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!V$130,Calc!V$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!W$130,Calc!W$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!X$130,Calc!X$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Y$130,Calc!Y$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Z$130,Calc!Z$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AA$130,Calc!AA$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AB$130,Calc!AB$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AC$130,Calc!AC$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AD$130,Calc!AD$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AE$130,Calc!AE$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AF$130,Calc!AF$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AG$130,Calc!AG$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AH$130,Calc!AH$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AI$130,Calc!AI$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AJ$130,Calc!AJ$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AK$130,Calc!AK$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AL$130,Calc!AL$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AM$130,Calc!AM$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AN$130,Calc!AN$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AO$130,Calc!AO$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AP$130,Calc!AP$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AQ$130,Calc!AQ$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AR$130,Calc!AR$132)","v":0},null,"Replacement costs","Koszty odtworzeniowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT20:$BC20,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I20:AR20)","v":0},null,null,{"$f":"I10+I14","v":0},{"$f":"J10+J14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT21:$BC21,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H21+I20","v":0},{"$f":"I21+J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT23:$BC23,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I23:AR23)","v":0},null,null,{"$f":"I20/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J20/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K20/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L20/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M20/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N20/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O20/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P20/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q20/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R20/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S20/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T20/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U20/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V20/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W20/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X20/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y20/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z20/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA20/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB20/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC20/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD20/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE20/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF20/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG20/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH20/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI20/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ20/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK20/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL20/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM20/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN20/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO20/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP20/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ20/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR20/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT24:$BC24,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H24+I23","v":0},{"$f":"I24+J23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT26:$BC26,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT27:$BC27,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"General!$F$14","v":0},{"$f":"F23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C)","FNPV(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT28:$BC28,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE28:$BN28,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I20:AR20),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C)","FRR(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT29:$BC29,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Prosty okres zwrotu"},{"$f":"INDEX($BE29:$BN29,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"IFERROR(COUNTIFS(Config!$I$8:$AR$8,1,I21:AR21,\"<\"&0)-SUMIFS(I21:AR21,Config!$I$10:$AR$10,COUNTIFS(Config!$I$8:$AR$8,1,I21:AR21,\"<\"&0))/SUMIFS(I20:AR20,Config!$I$10:$AR$10,COUNTIFS(Config!$I$8:$AR$8,1,I21:AR21,\"<\"&0)+1),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple Payback Period","Prosty okres zwrotu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT30:$BC30,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowany okres zwrotu"},{"$f":"INDEX($BE30:$BN30,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"IFERROR(COUNTIFS(Config!$I$8:$AR$8,1,I24:AR24,\"<\"&0)-SUMIFS(I24:AR24,Config!$I$10:$AR$10,COUNTIFS(Config!$I$8:$AR$8,1,I24:AR24,\"<\"&0))/SUMIFS(I23:AR23,Config!$I$10:$AR$10,COUNTIFS(Config!$I$8:$AR$8,1,I24:AR24,\"<\"&0)+1),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted payback period","Zdyskontowany okres zwrotu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT32:$BC32,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Stopa zwrotu z kapitału krajowego"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on national capital","Stopa zwrotu z kapitału krajowego","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT34:$BC34,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wpływy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I34:AR34)","v":0},null,null,{"$f":"SUM(I35:I36)","v":0},{"$f":"SUM(J35:J36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total inflows","Wpływy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT35:$BC35,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przychody"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I35:AR35)","v":0},null,null,{"$f":"IF(General!$F$24=1,Calc!I$186,Calc!I$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!J$186,Calc!J$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!K$186,Calc!K$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!L$186,Calc!L$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!M$186,Calc!M$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!N$186,Calc!N$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!O$186,Calc!O$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!P$186,Calc!P$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!Q$186,Calc!Q$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!R$186,Calc!R$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!S$186,Calc!S$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!T$186,Calc!T$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!U$186,Calc!U$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!V$186,Calc!V$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!W$186,Calc!W$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!X$186,Calc!X$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!Y$186,Calc!Y$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!Z$186,Calc!Z$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AA$186,Calc!AA$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AB$186,Calc!AB$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AC$186,Calc!AC$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AD$186,Calc!AD$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AE$186,Calc!AE$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AF$186,Calc!AF$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AG$186,Calc!AG$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AH$186,Calc!AH$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AI$186,Calc!AI$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AJ$186,Calc!AJ$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AK$186,Calc!AK$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AL$186,Calc!AL$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AM$186,Calc!AM$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AN$186,Calc!AN$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AO$186,Calc!AO$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AP$186,Calc!AP$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AQ$186,Calc!AQ$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AR$186,Calc!AR$192)","v":0},null,"Total revenues","Przychody","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT36:$BC36,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wartość rezydualna"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!I$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!J$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!K$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!L$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!M$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!N$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!O$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!P$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!Q$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!R$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!S$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!T$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!U$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!V$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!W$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!X$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!Y$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!Z$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AA$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AB$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AC$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AD$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AE$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AF$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AG$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AH$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AI$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AJ$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AK$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AL$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AM$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AN$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AO$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AP$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AQ$15)","v":0},{"$f":"IF(Calc!$F$795=1,IF(General!$F$24=1,Calc!$F$821,Calc!$F$824),IF(General!$F$24=1,Calc!$F$827,Calc!$F$829))*(Config!$F$8=Config!AR$15)","v":0},null,"Residual value","Wartość rezydualna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT38:$BC38,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I38:AR38)","v":0},null,null,{"$f":"SUM(I39:I44)","v":0},{"$f":"SUM(J39:J44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total outflows","Wydatki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT39:$BC39,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wkład publiczny"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I39:AR39)","v":0},null,null,{"$f":"-(Calc!I$765-SUM(Calc!I766:I768))","v":0},{"$f":"-(Calc!J$765-SUM(Calc!J766:J768))","v":0},{"$f":"-(Calc!K$765-SUM(Calc!K766:K768))","v":0},{"$f":"-(Calc!L$765-SUM(Calc!L766:L768))","v":0},{"$f":"-(Calc!M$765-SUM(Calc!M766:M768))","v":0},{"$f":"-(Calc!N$765-SUM(Calc!N766:N768))","v":0},{"$f":"-(Calc!O$765-SUM(Calc!O766:O768))","v":0},{"$f":"-(Calc!P$765-SUM(Calc!P766:P768))","v":0},{"$f":"-(Calc!Q$765-SUM(Calc!Q766:Q768))","v":0},{"$f":"-(Calc!R$765-SUM(Calc!R766:R768))","v":0},{"$f":"-(Calc!S$765-SUM(Calc!S766:S768))","v":0},{"$f":"-(Calc!T$765-SUM(Calc!T766:T768))","v":0},{"$f":"-(Calc!U$765-SUM(Calc!U766:U768))","v":0},{"$f":"-(Calc!V$765-SUM(Calc!V766:V768))","v":0},{"$f":"-(Calc!W$765-SUM(Calc!W766:W768))","v":0},{"$f":"-(Calc!X$765-SUM(Calc!X766:X768))","v":0},{"$f":"-(Calc!Y$765-SUM(Calc!Y766:Y768))","v":0},{"$f":"-(Calc!Z$765-SUM(Calc!Z766:Z768))","v":0},{"$f":"-(Calc!AA$765-SUM(Calc!AA766:AA768))","v":0},{"$f":"-(Calc!AB$765-SUM(Calc!AB766:AB768))","v":0},{"$f":"-(Calc!AC$765-SUM(Calc!AC766:AC768))","v":0},{"$f":"-(Calc!AD$765-SUM(Calc!AD766:AD768))","v":0},{"$f":"-(Calc!AE$765-SUM(Calc!AE766:AE768))","v":0},{"$f":"-(Calc!AF$765-SUM(Calc!AF766:AF768))","v":0},{"$f":"-(Calc!AG$765-SUM(Calc!AG766:AG768))","v":0},{"$f":"-(Calc!AH$765-SUM(Calc!AH766:AH768))","v":0},{"$f":"-(Calc!AI$765-SUM(Calc!AI766:AI768))","v":0},{"$f":"-(Calc!AJ$765-SUM(Calc!AJ766:AJ768))","v":0},{"$f":"-(Calc!AK$765-SUM(Calc!AK766:AK768))","v":0},{"$f":"-(Calc!AL$765-SUM(Calc!AL766:AL768))","v":0},{"$f":"-(Calc!AM$765-SUM(Calc!AM766:AM768))","v":0},{"$f":"-(Calc!AN$765-SUM(Calc!AN766:AN768))","v":0},{"$f":"-(Calc!AO$765-SUM(Calc!AO766:AO768))","v":0},{"$f":"-(Calc!AP$765-SUM(Calc!AP766:AP768))","v":0},{"$f":"-(Calc!AQ$765-SUM(Calc!AQ766:AQ768))","v":0},{"$f":"-(Calc!AR$765-SUM(Calc!AR766:AR768))","v":0},null,"Public contribution","Wkład publiczny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT40:$BC40,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wkład prywatny"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-(Calc!I$773-Calc!I$776-Calc!I$777)","v":0},{"$f":"-(Calc!J$773-Calc!J$776-Calc!J$777)","v":0},{"$f":"-(Calc!K$773-Calc!K$776-Calc!K$777)","v":0},{"$f":"-(Calc!L$773-Calc!L$776-Calc!L$777)","v":0},{"$f":"-(Calc!M$773-Calc!M$776-Calc!M$777)","v":0},{"$f":"-(Calc!N$773-Calc!N$776-Calc!N$777)","v":0},{"$f":"-(Calc!O$773-Calc!O$776-Calc!O$777)","v":0},{"$f":"-(Calc!P$773-Calc!P$776-Calc!P$777)","v":0},{"$f":"-(Calc!Q$773-Calc!Q$776-Calc!Q$777)","v":0},{"$f":"-(Calc!R$773-Calc!R$776-Calc!R$777)","v":0},{"$f":"-(Calc!S$773-Calc!S$776-Calc!S$777)","v":0},{"$f":"-(Calc!T$773-Calc!T$776-Calc!T$777)","v":0},{"$f":"-(Calc!U$773-Calc!U$776-Calc!U$777)","v":0},{"$f":"-(Calc!V$773-Calc!V$776-Calc!V$777)","v":0},{"$f":"-(Calc!W$773-Calc!W$776-Calc!W$777)","v":0},{"$f":"-(Calc!X$773-Calc!X$776-Calc!X$777)","v":0},{"$f":"-(Calc!Y$773-Calc!Y$776-Calc!Y$777)","v":0},{"$f":"-(Calc!Z$773-Calc!Z$776-Calc!Z$777)","v":0},{"$f":"-(Calc!AA$773-Calc!AA$776-Calc!AA$777)","v":0},{"$f":"-(Calc!AB$773-Calc!AB$776-Calc!AB$777)","v":0},{"$f":"-(Calc!AC$773-Calc!AC$776-Calc!AC$777)","v":0},{"$f":"-(Calc!AD$773-Calc!AD$776-Calc!AD$777)","v":0},{"$f":"-(Calc!AE$773-Calc!AE$776-Calc!AE$777)","v":0},{"$f":"-(Calc!AF$773-Calc!AF$776-Calc!AF$777)","v":0},{"$f":"-(Calc!AG$773-Calc!AG$776-Calc!AG$777)","v":0},{"$f":"-(Calc!AH$773-Calc!AH$776-Calc!AH$777)","v":0},{"$f":"-(Calc!AI$773-Calc!AI$776-Calc!AI$777)","v":0},{"$f":"-(Calc!AJ$773-Calc!AJ$776-Calc!AJ$777)","v":0},{"$f":"-(Calc!AK$773-Calc!AK$776-Calc!AK$777)","v":0},{"$f":"-(Calc!AL$773-Calc!AL$776-Calc!AL$777)","v":0},{"$f":"-(Calc!AM$773-Calc!AM$776-Calc!AM$777)","v":0},{"$f":"-(Calc!AN$773-Calc!AN$776-Calc!AN$777)","v":0},{"$f":"-(Calc!AO$773-Calc!AO$776-Calc!AO$777)","v":0},{"$f":"-(Calc!AP$773-Calc!AP$776-Calc!AP$777)","v":0},{"$f":"-(Calc!AQ$773-Calc!AQ$776-Calc!AQ$777)","v":0},{"$f":"-(Calc!AR$773-Calc!AR$776-Calc!AR$777)","v":0},null,"Private contribution","Wkład prywatny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT41:$BC41,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki finansowe"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-Calc!I$780","v":0},{"$f":"-Calc!J$780","v":0},{"$f":"-Calc!K$780","v":0},{"$f":"-Calc!L$780","v":0},{"$f":"-Calc!M$780","v":0},{"$f":"-Calc!N$780","v":0},{"$f":"-Calc!O$780","v":0},{"$f":"-Calc!P$780","v":0},{"$f":"-Calc!Q$780","v":0},{"$f":"-Calc!R$780","v":0},{"$f":"-Calc!S$780","v":0},{"$f":"-Calc!T$780","v":0},{"$f":"-Calc!U$780","v":0},{"$f":"-Calc!V$780","v":0},{"$f":"-Calc!W$780","v":0},{"$f":"-Calc!X$780","v":0},{"$f":"-Calc!Y$780","v":0},{"$f":"-Calc!Z$780","v":0},{"$f":"-Calc!AA$780","v":0},{"$f":"-Calc!AB$780","v":0},{"$f":"-Calc!AC$780","v":0},{"$f":"-Calc!AD$780","v":0},{"$f":"-Calc!AE$780","v":0},{"$f":"-Calc!AF$780","v":0},{"$f":"-Calc!AG$780","v":0},{"$f":"-Calc!AH$780","v":0},{"$f":"-Calc!AI$780","v":0},{"$f":"-Calc!AJ$780","v":0},{"$f":"-Calc!AK$780","v":0},{"$f":"-Calc!AL$780","v":0},{"$f":"-Calc!AM$780","v":0},{"$f":"-Calc!AN$780","v":0},{"$f":"-Calc!AO$780","v":0},{"$f":"-Calc!AP$780","v":0},{"$f":"-Calc!AQ$780","v":0},{"$f":"-Calc!AR$780","v":0},null,"Financing expenditures","Wydatki finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT42:$BC42,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I42:AR42)","v":0},null,null,{"$f":"-IF(General!$F$24=1,Calc!I$414-Calc!I$300,Calc!I$420-Calc!I$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!J$414-Calc!J$300,Calc!J$420-Calc!J$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!K$414-Calc!K$300,Calc!K$420-Calc!K$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!L$414-Calc!L$300,Calc!L$420-Calc!L$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!M$414-Calc!M$300,Calc!M$420-Calc!M$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!N$414-Calc!N$300,Calc!N$420-Calc!N$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!O$414-Calc!O$300,Calc!O$420-Calc!O$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!P$414-Calc!P$300,Calc!P$420-Calc!P$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Q$414-Calc!Q$300,Calc!Q$420-Calc!Q$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!R$414-Calc!R$300,Calc!R$420-Calc!R$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!S$414-Calc!S$300,Calc!S$420-Calc!S$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!T$414-Calc!T$300,Calc!T$420-Calc!T$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!U$414-Calc!U$300,Calc!U$420-Calc!U$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!V$414-Calc!V$300,Calc!V$420-Calc!V$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!W$414-Calc!W$300,Calc!W$420-Calc!W$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!X$414-Calc!X$300,Calc!X$420-Calc!X$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Y$414-Calc!Y$300,Calc!Y$420-Calc!Y$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Z$414-Calc!Z$300,Calc!Z$420-Calc!Z$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AA$414-Calc!AA$300,Calc!AA$420-Calc!AA$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AB$414-Calc!AB$300,Calc!AB$420-Calc!AB$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AC$414-Calc!AC$300,Calc!AC$420-Calc!AC$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AD$414-Calc!AD$300,Calc!AD$420-Calc!AD$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AE$414-Calc!AE$300,Calc!AE$420-Calc!AE$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AF$414-Calc!AF$300,Calc!AF$420-Calc!AF$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AG$414-Calc!AG$300,Calc!AG$420-Calc!AG$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AH$414-Calc!AH$300,Calc!AH$420-Calc!AH$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AI$414-Calc!AI$300,Calc!AI$420-Calc!AI$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AJ$414-Calc!AJ$300,Calc!AJ$420-Calc!AJ$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AK$414-Calc!AK$300,Calc!AK$420-Calc!AK$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AL$414-Calc!AL$300,Calc!AL$420-Calc!AL$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AM$414-Calc!AM$300,Calc!AM$420-Calc!AM$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AN$414-Calc!AN$300,Calc!AN$420-Calc!AN$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AO$414-Calc!AO$300,Calc!AO$420-Calc!AO$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AP$414-Calc!AP$300,Calc!AP$420-Calc!AP$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AQ$414-Calc!AQ$300,Calc!AQ$420-Calc!AQ$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AR$414-Calc!AR$300,Calc!AR$420-Calc!AR$306)","v":0},null,"Total operating costs","Koszty operacyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT43:$BC43,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wynagrodzenie ESCO"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-IF(General!$F$24=1,Calc!I$434*Calc!$F$452,Calc!I$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!J$434*Calc!$F$452,Calc!J$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!K$434*Calc!$F$452,Calc!K$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!L$434*Calc!$F$452,Calc!L$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!M$434*Calc!$F$452,Calc!M$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!N$434*Calc!$F$452,Calc!N$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!O$434*Calc!$F$452,Calc!O$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!P$434*Calc!$F$452,Calc!P$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Q$434*Calc!$F$452,Calc!Q$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!R$434*Calc!$F$452,Calc!R$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!S$434*Calc!$F$452,Calc!S$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!T$434*Calc!$F$452,Calc!T$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!U$434*Calc!$F$452,Calc!U$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!V$434*Calc!$F$452,Calc!V$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!W$434*Calc!$F$452,Calc!W$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!X$434*Calc!$F$452,Calc!X$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Y$434*Calc!$F$452,Calc!Y$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Z$434*Calc!$F$452,Calc!Z$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AA$434*Calc!$F$452,Calc!AA$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AB$434*Calc!$F$452,Calc!AB$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AC$434*Calc!$F$452,Calc!AC$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AD$434*Calc!$F$452,Calc!AD$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AE$434*Calc!$F$452,Calc!AE$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AF$434*Calc!$F$452,Calc!AF$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AG$434*Calc!$F$452,Calc!AG$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AH$434*Calc!$F$452,Calc!AH$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AI$434*Calc!$F$452,Calc!AI$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AJ$434*Calc!$F$452,Calc!AJ$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AK$434*Calc!$F$452,Calc!AK$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AL$434*Calc!$F$452,Calc!AL$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AM$434*Calc!$F$452,Calc!AM$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AN$434*Calc!$F$452,Calc!AN$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AO$434*Calc!$F$452,Calc!AO$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AP$434*Calc!$F$452,Calc!AP$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AQ$434*Calc!$F$452,Calc!AQ$437*Calc!$F$452)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AR$434*Calc!$F$452,Calc!AR$437*Calc!$F$452)","v":0},null,"ESCO remuneration","Wynagrodzenie ESCO","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT44:$BC44,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty odtworzeniowe"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-IF(General!$F$24=1,Calc!I$130,Calc!I$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!J$130,Calc!J$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!K$130,Calc!K$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!L$130,Calc!L$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!M$130,Calc!M$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!N$130,Calc!N$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!O$130,Calc!O$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!P$130,Calc!P$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Q$130,Calc!Q$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!R$130,Calc!R$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!S$130,Calc!S$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!T$130,Calc!T$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!U$130,Calc!U$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!V$130,Calc!V$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!W$130,Calc!W$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!X$130,Calc!X$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Y$130,Calc!Y$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Z$130,Calc!Z$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AA$130,Calc!AA$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AB$130,Calc!AB$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AC$130,Calc!AC$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AD$130,Calc!AD$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AE$130,Calc!AE$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AF$130,Calc!AF$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AG$130,Calc!AG$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AH$130,Calc!AH$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AI$130,Calc!AI$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AJ$130,Calc!AJ$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AK$130,Calc!AK$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AL$130,Calc!AL$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AM$130,Calc!AM$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AN$130,Calc!AN$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AO$130,Calc!AO$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AP$130,Calc!AP$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AQ$130,Calc!AQ$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AR$130,Calc!AR$132)","v":0},null,"Replacement costs","Koszty odtworzeniowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT46:$BC46,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I46:AR46)","v":0},null,null,{"$f":"I34+I38","v":0},{"$f":"J34+J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT47:$BC47,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H47+I46","v":0},{"$f":"I47+J46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT49:$BC49,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I49:AR49)","v":0},null,null,{"$f":"I46/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J46/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K46/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L46/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M46/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N46/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O46/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P46/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q46/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R46/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S46/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T46/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U46/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V46/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W46/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X46/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y46/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z46/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA46/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB46/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC46/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD46/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE46/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF46/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG46/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH46/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI46/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ46/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK46/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL46/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM46/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN46/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO46/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP46/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ46/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR46/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT50:$BC50,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H50+I49","v":0},{"$f":"I50+J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT52:$BC52,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT53:$BC53,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"General!$F$14","v":0},{"$f":"F49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K)","FNPV(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT54:$BC54,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE54:$BN54,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I46:AR46),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K)","FRR(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT56:$BC56,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Trwałość finansowa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial sustainability","Trwałość finansowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT58:$BC58,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Trwałość finansowa"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial sustainability","Trwałość finansowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT60:$BC60,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wpływy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I60:AR60)","v":0},null,null,{"$f":"SUM(I61,I64)","v":0},{"$f":"SUM(J61,J64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total inflows","Wpływy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT61:$BC61,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Źródła finansowania"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I61:AR61)","v":0},null,null,{"$f":"SUM(I62:I63)","v":0},{"$f":"SUM(J62:J63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing","Źródła finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT62:$BC62,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Publiczne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I62:AR62)","v":0},null,null,{"$f":"Calc!I$765","v":0},{"$f":"Calc!J$765","v":0},{"$f":"Calc!K$765","v":0},{"$f":"Calc!L$765","v":0},{"$f":"Calc!M$765","v":0},{"$f":"Calc!N$765","v":0},{"$f":"Calc!O$765","v":0},{"$f":"Calc!P$765","v":0},{"$f":"Calc!Q$765","v":0},{"$f":"Calc!R$765","v":0},{"$f":"Calc!S$765","v":0},{"$f":"Calc!T$765","v":0},{"$f":"Calc!U$765","v":0},{"$f":"Calc!V$765","v":0},{"$f":"Calc!W$765","v":0},{"$f":"Calc!X$765","v":0},{"$f":"Calc!Y$765","v":0},{"$f":"Calc!Z$765","v":0},{"$f":"Calc!AA$765","v":0},{"$f":"Calc!AB$765","v":0},{"$f":"Calc!AC$765","v":0},{"$f":"Calc!AD$765","v":0},{"$f":"Calc!AE$765","v":0},{"$f":"Calc!AF$765","v":0},{"$f":"Calc!AG$765","v":0},{"$f":"Calc!AH$765","v":0},{"$f":"Calc!AI$765","v":0},{"$f":"Calc!AJ$765","v":0},{"$f":"Calc!AK$765","v":0},{"$f":"Calc!AL$765","v":0},{"$f":"Calc!AM$765","v":0},{"$f":"Calc!AN$765","v":0},{"$f":"Calc!AO$765","v":0},{"$f":"Calc!AP$765","v":0},{"$f":"Calc!AQ$765","v":0},{"$f":"Calc!AR$765","v":0},null,"Public","Publiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT63:$BC63,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Prywatne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"Calc!I$773","v":0},{"$f":"Calc!J$773","v":0},{"$f":"Calc!K$773","v":0},{"$f":"Calc!L$773","v":0},{"$f":"Calc!M$773","v":0},{"$f":"Calc!N$773","v":0},{"$f":"Calc!O$773","v":0},{"$f":"Calc!P$773","v":0},{"$f":"Calc!Q$773","v":0},{"$f":"Calc!R$773","v":0},{"$f":"Calc!S$773","v":0},{"$f":"Calc!T$773","v":0},{"$f":"Calc!U$773","v":0},{"$f":"Calc!V$773","v":0},{"$f":"Calc!W$773","v":0},{"$f":"Calc!X$773","v":0},{"$f":"Calc!Y$773","v":0},{"$f":"Calc!Z$773","v":0},{"$f":"Calc!AA$773","v":0},{"$f":"Calc!AB$773","v":0},{"$f":"Calc!AC$773","v":0},{"$f":"Calc!AD$773","v":0},{"$f":"Calc!AE$773","v":0},{"$f":"Calc!AF$773","v":0},{"$f":"Calc!AG$773","v":0},{"$f":"Calc!AH$773","v":0},{"$f":"Calc!AI$773","v":0},{"$f":"Calc!AJ$773","v":0},{"$f":"Calc!AK$773","v":0},{"$f":"Calc!AL$773","v":0},{"$f":"Calc!AM$773","v":0},{"$f":"Calc!AN$773","v":0},{"$f":"Calc!AO$773","v":0},{"$f":"Calc!AP$773","v":0},{"$f":"Calc!AQ$773","v":0},{"$f":"Calc!AR$773","v":0},null,"Private","Prywatne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT64:$BC64,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przychody"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF(General!$F$24=1,Calc!I$186,Calc!I$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!J$186,Calc!J$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!K$186,Calc!K$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!L$186,Calc!L$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!M$186,Calc!M$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!N$186,Calc!N$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!O$186,Calc!O$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!P$186,Calc!P$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!Q$186,Calc!Q$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!R$186,Calc!R$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!S$186,Calc!S$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!T$186,Calc!T$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!U$186,Calc!U$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!V$186,Calc!V$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!W$186,Calc!W$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!X$186,Calc!X$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!Y$186,Calc!Y$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!Z$186,Calc!Z$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AA$186,Calc!AA$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AB$186,Calc!AB$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AC$186,Calc!AC$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AD$186,Calc!AD$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AE$186,Calc!AE$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AF$186,Calc!AF$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AG$186,Calc!AG$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AH$186,Calc!AH$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AI$186,Calc!AI$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AJ$186,Calc!AJ$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AK$186,Calc!AK$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AL$186,Calc!AL$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AM$186,Calc!AM$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AN$186,Calc!AN$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AO$186,Calc!AO$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AP$186,Calc!AP$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AQ$186,Calc!AQ$192)","v":0},{"$f":"IF(General!$F$24=1,Calc!AR$186,Calc!AR$192)","v":0},null,"Total revenues","Przychody","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT66:$BC66,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I66:AR66)","v":0},null,null,{"$f":"SUM(I67:I72)","v":0},{"$f":"SUM(J67:J72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total outflows","Wydatki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT67:$BC67,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inwestycja początkowa"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I67:AR67)","v":0},null,null,{"$f":"-IF(General!$F$24=1,Calc!I$94,Calc!I$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!J$94,Calc!J$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!K$94,Calc!K$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!L$94,Calc!L$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!M$94,Calc!M$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!N$94,Calc!N$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!O$94,Calc!O$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!P$94,Calc!P$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Q$94,Calc!Q$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!R$94,Calc!R$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!S$94,Calc!S$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!T$94,Calc!T$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!U$94,Calc!U$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!V$94,Calc!V$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!W$94,Calc!W$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!X$94,Calc!X$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Y$94,Calc!Y$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Z$94,Calc!Z$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AA$94,Calc!AA$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AB$94,Calc!AB$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AC$94,Calc!AC$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AD$94,Calc!AD$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AE$94,Calc!AE$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AF$94,Calc!AF$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AG$94,Calc!AG$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AH$94,Calc!AH$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AI$94,Calc!AI$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AJ$94,Calc!AJ$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AK$94,Calc!AK$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AL$94,Calc!AL$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AM$94,Calc!AM$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AN$94,Calc!AN$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AO$94,Calc!AO$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AP$94,Calc!AP$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AQ$94,Calc!AQ$96)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AR$94,Calc!AR$96)","v":0},null,"Initial investment","Inwestycja początkowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT68:$BC68,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty odtworzeniowe"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-IF(General!$F$24=1,Calc!I$130,Calc!I$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!J$130,Calc!J$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!K$130,Calc!K$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!L$130,Calc!L$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!M$130,Calc!M$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!N$130,Calc!N$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!O$130,Calc!O$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!P$130,Calc!P$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Q$130,Calc!Q$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!R$130,Calc!R$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!S$130,Calc!S$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!T$130,Calc!T$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!U$130,Calc!U$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!V$130,Calc!V$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!W$130,Calc!W$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!X$130,Calc!X$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Y$130,Calc!Y$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Z$130,Calc!Z$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AA$130,Calc!AA$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AB$130,Calc!AB$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AC$130,Calc!AC$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AD$130,Calc!AD$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AE$130,Calc!AE$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AF$130,Calc!AF$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AG$130,Calc!AG$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AH$130,Calc!AH$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AI$130,Calc!AI$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AJ$130,Calc!AJ$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AK$130,Calc!AK$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AL$130,Calc!AL$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AM$130,Calc!AM$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AN$130,Calc!AN$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AO$130,Calc!AO$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AP$130,Calc!AP$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AQ$130,Calc!AQ$132)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AR$130,Calc!AR$132)","v":0},null,"Replacement costs","Koszty odtworzeniowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT69:$BC69,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydatki finansowe"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-Calc!I$780","v":0},{"$f":"-Calc!J$780","v":0},{"$f":"-Calc!K$780","v":0},{"$f":"-Calc!L$780","v":0},{"$f":"-Calc!M$780","v":0},{"$f":"-Calc!N$780","v":0},{"$f":"-Calc!O$780","v":0},{"$f":"-Calc!P$780","v":0},{"$f":"-Calc!Q$780","v":0},{"$f":"-Calc!R$780","v":0},{"$f":"-Calc!S$780","v":0},{"$f":"-Calc!T$780","v":0},{"$f":"-Calc!U$780","v":0},{"$f":"-Calc!V$780","v":0},{"$f":"-Calc!W$780","v":0},{"$f":"-Calc!X$780","v":0},{"$f":"-Calc!Y$780","v":0},{"$f":"-Calc!Z$780","v":0},{"$f":"-Calc!AA$780","v":0},{"$f":"-Calc!AB$780","v":0},{"$f":"-Calc!AC$780","v":0},{"$f":"-Calc!AD$780","v":0},{"$f":"-Calc!AE$780","v":0},{"$f":"-Calc!AF$780","v":0},{"$f":"-Calc!AG$780","v":0},{"$f":"-Calc!AH$780","v":0},{"$f":"-Calc!AI$780","v":0},{"$f":"-Calc!AJ$780","v":0},{"$f":"-Calc!AK$780","v":0},{"$f":"-Calc!AL$780","v":0},{"$f":"-Calc!AM$780","v":0},{"$f":"-Calc!AN$780","v":0},{"$f":"-Calc!AO$780","v":0},{"$f":"-Calc!AP$780","v":0},{"$f":"-Calc!AQ$780","v":0},{"$f":"-Calc!AR$780","v":0},null,"Financing expenditures","Wydatki finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT70:$BC70,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-IF(General!$F$24=1,Calc!I$414-Calc!I$300,Calc!I$420-Calc!I$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!J$414-Calc!J$300,Calc!J$420-Calc!J$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!K$414-Calc!K$300,Calc!K$420-Calc!K$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!L$414-Calc!L$300,Calc!L$420-Calc!L$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!M$414-Calc!M$300,Calc!M$420-Calc!M$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!N$414-Calc!N$300,Calc!N$420-Calc!N$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!O$414-Calc!O$300,Calc!O$420-Calc!O$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!P$414-Calc!P$300,Calc!P$420-Calc!P$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Q$414-Calc!Q$300,Calc!Q$420-Calc!Q$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!R$414-Calc!R$300,Calc!R$420-Calc!R$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!S$414-Calc!S$300,Calc!S$420-Calc!S$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!T$414-Calc!T$300,Calc!T$420-Calc!T$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!U$414-Calc!U$300,Calc!U$420-Calc!U$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!V$414-Calc!V$300,Calc!V$420-Calc!V$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!W$414-Calc!W$300,Calc!W$420-Calc!W$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!X$414-Calc!X$300,Calc!X$420-Calc!X$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Y$414-Calc!Y$300,Calc!Y$420-Calc!Y$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Z$414-Calc!Z$300,Calc!Z$420-Calc!Z$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AA$414-Calc!AA$300,Calc!AA$420-Calc!AA$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AB$414-Calc!AB$300,Calc!AB$420-Calc!AB$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AC$414-Calc!AC$300,Calc!AC$420-Calc!AC$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AD$414-Calc!AD$300,Calc!AD$420-Calc!AD$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AE$414-Calc!AE$300,Calc!AE$420-Calc!AE$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AF$414-Calc!AF$300,Calc!AF$420-Calc!AF$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AG$414-Calc!AG$300,Calc!AG$420-Calc!AG$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AH$414-Calc!AH$300,Calc!AH$420-Calc!AH$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AI$414-Calc!AI$300,Calc!AI$420-Calc!AI$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AJ$414-Calc!AJ$300,Calc!AJ$420-Calc!AJ$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AK$414-Calc!AK$300,Calc!AK$420-Calc!AK$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AL$414-Calc!AL$300,Calc!AL$420-Calc!AL$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AM$414-Calc!AM$300,Calc!AM$420-Calc!AM$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AN$414-Calc!AN$300,Calc!AN$420-Calc!AN$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AO$414-Calc!AO$300,Calc!AO$420-Calc!AO$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AP$414-Calc!AP$300,Calc!AP$420-Calc!AP$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AQ$414-Calc!AQ$300,Calc!AQ$420-Calc!AQ$306)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AR$414-Calc!AR$300,Calc!AR$420-Calc!AR$306)","v":0},null,"Total operating costs","Koszty operacyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT71:$BC71,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wynagrodzenie ESCO"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-IF(General!$F$24=1,Calc!I$434,Calc!I$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!J$434,Calc!J$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!K$434,Calc!K$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!L$434,Calc!L$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!M$434,Calc!M$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!N$434,Calc!N$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!O$434,Calc!O$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!P$434,Calc!P$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Q$434,Calc!Q$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!R$434,Calc!R$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!S$434,Calc!S$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!T$434,Calc!T$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!U$434,Calc!U$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!V$434,Calc!V$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!W$434,Calc!W$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!X$434,Calc!X$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Y$434,Calc!Y$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!Z$434,Calc!Z$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AA$434,Calc!AA$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AB$434,Calc!AB$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AC$434,Calc!AC$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AD$434,Calc!AD$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AE$434,Calc!AE$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AF$434,Calc!AF$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AG$434,Calc!AG$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AH$434,Calc!AH$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AI$434,Calc!AI$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AJ$434,Calc!AJ$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AK$434,Calc!AK$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AL$434,Calc!AL$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AM$434,Calc!AM$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AN$434,Calc!AN$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AO$434,Calc!AO$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AP$434,Calc!AP$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AQ$434,Calc!AQ$437)","v":0},{"$f":"-IF(General!$F$24=1,Calc!AR$434,Calc!AR$437)","v":0},null,"ESCO remuneration","Wynagrodzenie ESCO","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT72:$BC72,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Podatek dochodowy"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-Calc!I$424","v":0},{"$f":"-Calc!J$424","v":0},{"$f":"-Calc!K$424","v":0},{"$f":"-Calc!L$424","v":0},{"$f":"-Calc!M$424","v":0},{"$f":"-Calc!N$424","v":0},{"$f":"-Calc!O$424","v":0},{"$f":"-Calc!P$424","v":0},{"$f":"-Calc!Q$424","v":0},{"$f":"-Calc!R$424","v":0},{"$f":"-Calc!S$424","v":0},{"$f":"-Calc!T$424","v":0},{"$f":"-Calc!U$424","v":0},{"$f":"-Calc!V$424","v":0},{"$f":"-Calc!W$424","v":0},{"$f":"-Calc!X$424","v":0},{"$f":"-Calc!Y$424","v":0},{"$f":"-Calc!Z$424","v":0},{"$f":"-Calc!AA$424","v":0},{"$f":"-Calc!AB$424","v":0},{"$f":"-Calc!AC$424","v":0},{"$f":"-Calc!AD$424","v":0},{"$f":"-Calc!AE$424","v":0},{"$f":"-Calc!AF$424","v":0},{"$f":"-Calc!AG$424","v":0},{"$f":"-Calc!AH$424","v":0},{"$f":"-Calc!AI$424","v":0},{"$f":"-Calc!AJ$424","v":0},{"$f":"-Calc!AK$424","v":0},{"$f":"-Calc!AL$424","v":0},{"$f":"-Calc!AM$424","v":0},{"$f":"-Calc!AN$424","v":0},{"$f":"-Calc!AO$424","v":0},{"$f":"-Calc!AP$424","v":0},{"$f":"-Calc!AQ$424","v":0},{"$f":"-Calc!AR$424","v":0},null,"Income tax","Podatek dochodowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT74:$BC74,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I74:AR74)","v":0},null,null,{"$f":"I60+I66","v":0},{"$f":"J60+J66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT75:$BC75,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H75+I74","v":0},{"$f":"I75+J74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Economic_analysis","index":10,"n_rows":36,"n_cols":66,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Config!$I$138","v":"ANALIZA EKONOMICZNA"},null,null,null,{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""}]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Nazwa beneficjenta projektu: "},null,null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Nazwa projektu: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Units"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"},null,{"$f":"Config!BE$2","v":"English"},{"$f":"Config!BF$2","v":"Polish"},{"$f":"Config!BG$2","v":"[…]"},{"$f":"Config!BH$2","v":"[…]"},{"$f":"Config!BI$2","v":"[…]"},{"$f":"Config!BJ$2","v":"[…]"},{"$f":"Config!BK$2","v":"[…]"},{"$f":"Config!BL$2","v":"[…]"},{"$f":"Config!BM$2","v":"[…]"},{"$f":"Config!BN$2","v":"[…]"}]
[]
[{"$f":"INDEX($AT6:$BC6,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Efektywność ekonomiczna"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic profitability","Efektywność ekonomiczna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT8:$BC8,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Ekonomiczna stopa zwrotu"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic rate of return","Ekonomiczna stopa zwrotu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT10:$BC10,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skorygowane przychody i koszty projektu"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I10:AR10)","v":0},null,null,{"$f":"SUM(I11:I16)","v":0},{"$f":"SUM(J11:J16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Adjusted project expenditures and revenues","Skorygowane przychody i koszty projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT11:$BC11,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przychody"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I11:AR11)","v":0},null,null,{"$f":"Calc!I$192*Calc!$F$843","v":0},{"$f":"Calc!J$192*Calc!$F$843","v":0},{"$f":"Calc!K$192*Calc!$F$843","v":0},{"$f":"Calc!L$192*Calc!$F$843","v":0},{"$f":"Calc!M$192*Calc!$F$843","v":0},{"$f":"Calc!N$192*Calc!$F$843","v":0},{"$f":"Calc!O$192*Calc!$F$843","v":0},{"$f":"Calc!P$192*Calc!$F$843","v":0},{"$f":"Calc!Q$192*Calc!$F$843","v":0},{"$f":"Calc!R$192*Calc!$F$843","v":0},{"$f":"Calc!S$192*Calc!$F$843","v":0},{"$f":"Calc!T$192*Calc!$F$843","v":0},{"$f":"Calc!U$192*Calc!$F$843","v":0},{"$f":"Calc!V$192*Calc!$F$843","v":0},{"$f":"Calc!W$192*Calc!$F$843","v":0},{"$f":"Calc!X$192*Calc!$F$843","v":0},{"$f":"Calc!Y$192*Calc!$F$843","v":0},{"$f":"Calc!Z$192*Calc!$F$843","v":0},{"$f":"Calc!AA$192*Calc!$F$843","v":0},{"$f":"Calc!AB$192*Calc!$F$843","v":0},{"$f":"Calc!AC$192*Calc!$F$843","v":0},{"$f":"Calc!AD$192*Calc!$F$843","v":0},{"$f":"Calc!AE$192*Calc!$F$843","v":0},{"$f":"Calc!AF$192*Calc!$F$843","v":0},{"$f":"Calc!AG$192*Calc!$F$843","v":0},{"$f":"Calc!AH$192*Calc!$F$843","v":0},{"$f":"Calc!AI$192*Calc!$F$843","v":0},{"$f":"Calc!AJ$192*Calc!$F$843","v":0},{"$f":"Calc!AK$192*Calc!$F$843","v":0},{"$f":"Calc!AL$192*Calc!$F$843","v":0},{"$f":"Calc!AM$192*Calc!$F$843","v":0},{"$f":"Calc!AN$192*Calc!$F$843","v":0},{"$f":"Calc!AO$192*Calc!$F$843","v":0},{"$f":"Calc!AP$192*Calc!$F$843","v":0},{"$f":"Calc!AQ$192*Calc!$F$843","v":0},{"$f":"Calc!AR$192*Calc!$F$843","v":0},null,"Total revenues","Przychody","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT12:$BC12,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wartość rezydualna"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!I$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!J$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!K$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!L$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!M$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!N$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!O$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!P$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!Q$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!R$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!S$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!T$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!U$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!V$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!W$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!X$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!Y$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!Z$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AA$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AB$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AC$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AD$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AE$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AF$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AG$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AH$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AI$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AJ$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AK$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AL$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AM$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AN$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AO$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AP$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AQ$15)","v":0},{"$f":"IF(Calc!$F$795=1,Calc!$F$824,Calc!$F$829)*(Config!$F$8=Config!AR$15)","v":0},null,"Residual value","Wartość rezydualna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT13:$BC13,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I13:AR13)","v":0},null,null,{"$f":"-(Calc!I$420-Calc!I$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!J$420-Calc!J$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!K$420-Calc!K$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!L$420-Calc!L$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!M$420-Calc!M$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!N$420-Calc!N$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!O$420-Calc!O$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!P$420-Calc!P$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!Q$420-Calc!Q$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!R$420-Calc!R$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!S$420-Calc!S$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!T$420-Calc!T$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!U$420-Calc!U$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!V$420-Calc!V$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!W$420-Calc!W$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!X$420-Calc!X$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!Y$420-Calc!Y$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!Z$420-Calc!Z$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AA$420-Calc!AA$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AB$420-Calc!AB$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AC$420-Calc!AC$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AD$420-Calc!AD$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AE$420-Calc!AE$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AF$420-Calc!AF$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AG$420-Calc!AG$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AH$420-Calc!AH$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AI$420-Calc!AI$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AJ$420-Calc!AJ$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AK$420-Calc!AK$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AL$420-Calc!AL$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AM$420-Calc!AM$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AN$420-Calc!AN$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AO$420-Calc!AO$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AP$420-Calc!AP$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AQ$420-Calc!AQ$306)*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-(Calc!AR$420-Calc!AR$306)*Calc!$F$841*Calc!$F$842","v":0},null,"Total operating costs","Koszty operacyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT14:$BC14,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wynagrodzenie ESCO"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I14:AR14)","v":0},null,null,{"$f":"-Calc!I$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!J$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!K$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!L$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!M$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!N$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!O$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!P$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!Q$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!R$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!S$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!T$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!U$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!V$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!W$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!X$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!Y$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!Z$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AA$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AB$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AC$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AD$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AE$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AF$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AG$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AH$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AI$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AJ$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AK$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AL$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AM$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AN$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AO$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AP$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AQ$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},{"$f":"-Calc!AR$437*Calc!$F$452*Calc!$F$841*Calc!$F$842","v":0},null,"ESCO remuneration","Wynagrodzenie ESCO","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT15:$BC15,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Inwestycja początkowa"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-Calc!I$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!J$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!K$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!L$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!M$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!N$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!O$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!P$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!Q$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!R$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!S$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!T$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!U$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!V$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!W$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!X$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!Y$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!Z$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AA$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AB$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AC$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AD$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AE$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AF$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AG$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AH$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AI$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AJ$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AK$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AL$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AM$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AN$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AO$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AP$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AQ$96*Calc!$F$839*Calc!$F$840","v":0},{"$f":"-Calc!AR$96*Calc!$F$839*Calc!$F$840","v":0},null,"Initial investment","Inwestycja początkowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT16:$BC16,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty odtworzeniowe"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"-Calc!I$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!J$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!K$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!L$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!M$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!N$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!O$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!P$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!Q$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!R$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!S$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!T$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!U$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!V$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!W$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!X$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!Y$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!Z$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AA$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AB$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AC$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AD$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AE$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AF$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AG$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AH$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AI$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AJ$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AK$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AL$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AM$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AN$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AO$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AP$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AQ$132*Calc!$F$839*Calc!$F$839","v":0},{"$f":"-Calc!AR$132*Calc!$F$839*Calc!$F$839","v":0},null,"Replacement costs","Koszty odtworzeniowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT18:$BC18,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowite niezdyskontowane korzyści socjoekonomiczne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I18:AR18)","v":0},null,null,{"$f":"SUM(I19:I23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Undiscounted socio-economic benefits","Całkowite niezdyskontowane korzyści socjoekonomiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT19:$BC19,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Uniknięte emisje gazów cieplarnianych i zanieczyszczeń powietrza"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I19:AR19)","v":0},null,null,{"$f":"Calc!I880","v":0},{"$f":"Calc!J880","v":0},{"$f":"Calc!K880","v":0},{"$f":"Calc!L880","v":0},{"$f":"Calc!M880","v":0},{"$f":"Calc!N880","v":0},{"$f":"Calc!O880","v":0},{"$f":"Calc!P880","v":0},{"$f":"Calc!Q880","v":0},{"$f":"Calc!R880","v":0},{"$f":"Calc!S880","v":0},{"$f":"Calc!T880","v":0},{"$f":"Calc!U880","v":0},{"$f":"Calc!V880","v":0},{"$f":"Calc!W880","v":0},{"$f":"Calc!X880","v":0},{"$f":"Calc!Y880","v":0},{"$f":"Calc!Z880","v":0},{"$f":"Calc!AA880","v":0},{"$f":"Calc!AB880","v":0},{"$f":"Calc!AC880","v":0},{"$f":"Calc!AD880","v":0},{"$f":"Calc!AE880","v":0},{"$f":"Calc!AF880","v":0},{"$f":"Calc!AG880","v":0},{"$f":"Calc!AH880","v":0},{"$f":"Calc!AI880","v":0},{"$f":"Calc!AJ880","v":0},{"$f":"Calc!AK880","v":0},{"$f":"Calc!AL880","v":0},{"$f":"Calc!AM880","v":0},{"$f":"Calc!AN880","v":0},{"$f":"Calc!AO880","v":0},{"$f":"Calc!AP880","v":0},{"$f":"Calc!AQ880","v":0},{"$f":"Calc!AR880","v":0},null,"Avoided emissions of GHG and airborne pollutants","Uniknięte emisje gazów cieplarnianych i zanieczyszczeń powietrza","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT20:$BC20,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zwiększone bezpieczeństwo dostaw energii"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I20:AR20)","v":0},null,null,{"$f":"Calc!I894","v":0},{"$f":"Calc!J894","v":0},{"$f":"Calc!K894","v":0},{"$f":"Calc!L894","v":0},{"$f":"Calc!M894","v":0},{"$f":"Calc!N894","v":0},{"$f":"Calc!O894","v":0},{"$f":"Calc!P894","v":0},{"$f":"Calc!Q894","v":0},{"$f":"Calc!R894","v":0},{"$f":"Calc!S894","v":0},{"$f":"Calc!T894","v":0},{"$f":"Calc!U894","v":0},{"$f":"Calc!V894","v":0},{"$f":"Calc!W894","v":0},{"$f":"Calc!X894","v":0},{"$f":"Calc!Y894","v":0},{"$f":"Calc!Z894","v":0},{"$f":"Calc!AA894","v":0},{"$f":"Calc!AB894","v":0},{"$f":"Calc!AC894","v":0},{"$f":"Calc!AD894","v":0},{"$f":"Calc!AE894","v":0},{"$f":"Calc!AF894","v":0},{"$f":"Calc!AG894","v":0},{"$f":"Calc!AH894","v":0},{"$f":"Calc!AI894","v":0},{"$f":"Calc!AJ894","v":0},{"$f":"Calc!AK894","v":0},{"$f":"Calc!AL894","v":0},{"$f":"Calc!AM894","v":0},{"$f":"Calc!AN894","v":0},{"$f":"Calc!AO894","v":0},{"$f":"Calc!AP894","v":0},{"$f":"Calc!AQ894","v":0},{"$f":"Calc!AR894","v":0},null,"Enhanced security of energy supply","Zwiększone bezpieczeństwo dostaw energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT21:$BC21,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wydłużenie okresu użytkowania budynku (elementów)"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"Calc!I899","v":0},{"$f":"Calc!J899","v":0},{"$f":"Calc!K899","v":0},{"$f":"Calc!L899","v":0},{"$f":"Calc!M899","v":0},{"$f":"Calc!N899","v":0},{"$f":"Calc!O899","v":0},{"$f":"Calc!P899","v":0},{"$f":"Calc!Q899","v":0},{"$f":"Calc!R899","v":0},{"$f":"Calc!S899","v":0},{"$f":"Calc!T899","v":0},{"$f":"Calc!U899","v":0},{"$f":"Calc!V899","v":0},{"$f":"Calc!W899","v":0},{"$f":"Calc!X899","v":0},{"$f":"Calc!Y899","v":0},{"$f":"Calc!Z899","v":0},{"$f":"Calc!AA899","v":0},{"$f":"Calc!AB899","v":0},{"$f":"Calc!AC899","v":0},{"$f":"Calc!AD899","v":0},{"$f":"Calc!AE899","v":0},{"$f":"Calc!AF899","v":0},{"$f":"Calc!AG899","v":0},{"$f":"Calc!AH899","v":0},{"$f":"Calc!AI899","v":0},{"$f":"Calc!AJ899","v":0},{"$f":"Calc!AK899","v":0},{"$f":"Calc!AL899","v":0},{"$f":"Calc!AM899","v":0},{"$f":"Calc!AN899","v":0},{"$f":"Calc!AO899","v":0},{"$f":"Calc!AP899","v":0},{"$f":"Calc!AQ899","v":0},{"$f":"Calc!AR899","v":0},null,"Extension of the economic life of the building (elements)","Wydłużenie okresu użytkowania budynku (elementów)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT22:$BC22,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Poprawa komfortu termicznego"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"Calc!I906","v":0},{"$f":"Calc!J906","v":0},{"$f":"Calc!K906","v":0},{"$f":"Calc!L906","v":0},{"$f":"Calc!M906","v":0},{"$f":"Calc!N906","v":0},{"$f":"Calc!O906","v":0},{"$f":"Calc!P906","v":0},{"$f":"Calc!Q906","v":0},{"$f":"Calc!R906","v":0},{"$f":"Calc!S906","v":0},{"$f":"Calc!T906","v":0},{"$f":"Calc!U906","v":0},{"$f":"Calc!V906","v":0},{"$f":"Calc!W906","v":0},{"$f":"Calc!X906","v":0},{"$f":"Calc!Y906","v":0},{"$f":"Calc!Z906","v":0},{"$f":"Calc!AA906","v":0},{"$f":"Calc!AB906","v":0},{"$f":"Calc!AC906","v":0},{"$f":"Calc!AD906","v":0},{"$f":"Calc!AE906","v":0},{"$f":"Calc!AF906","v":0},{"$f":"Calc!AG906","v":0},{"$f":"Calc!AH906","v":0},{"$f":"Calc!AI906","v":0},{"$f":"Calc!AJ906","v":0},{"$f":"Calc!AK906","v":0},{"$f":"Calc!AL906","v":0},{"$f":"Calc!AM906","v":0},{"$f":"Calc!AN906","v":0},{"$f":"Calc!AO906","v":0},{"$f":"Calc!AP906","v":0},{"$f":"Calc!AQ906","v":0},{"$f":"Calc!AR906","v":0},null,"Improved thermal comfort","Poprawa komfortu termicznego","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT23:$BC23,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wzrost wartości nieruchomości"},{"$f":"General!$F$14","v":0},0,null,null,{"$f":"Calc!I916","v":0},{"$f":"Calc!J916","v":0},{"$f":"Calc!K916","v":0},{"$f":"Calc!L916","v":0},{"$f":"Calc!M916","v":0},{"$f":"Calc!N916","v":0},{"$f":"Calc!O916","v":0},{"$f":"Calc!P916","v":0},{"$f":"Calc!Q916","v":0},{"$f":"Calc!R916","v":0},{"$f":"Calc!S916","v":0},{"$f":"Calc!T916","v":0},{"$f":"Calc!U916","v":0},{"$f":"Calc!V916","v":0},{"$f":"Calc!W916","v":0},{"$f":"Calc!X916","v":0},{"$f":"Calc!Y916","v":0},{"$f":"Calc!Z916","v":0},{"$f":"Calc!AA916","v":0},{"$f":"Calc!AB916","v":0},{"$f":"Calc!AC916","v":0},{"$f":"Calc!AD916","v":0},{"$f":"Calc!AE916","v":0},{"$f":"Calc!AF916","v":0},{"$f":"Calc!AG916","v":0},{"$f":"Calc!AH916","v":0},{"$f":"Calc!AI916","v":0},{"$f":"Calc!AJ916","v":0},{"$f":"Calc!AK916","v":0},{"$f":"Calc!AL916","v":0},{"$f":"Calc!AM916","v":0},{"$f":"Calc!AN916","v":0},{"$f":"Calc!AO916","v":0},{"$f":"Calc!AP916","v":0},{"$f":"Calc!AQ916","v":0},{"$f":"Calc!AR916","v":0},null,"Increase in property values","Wzrost wartości nieruchomości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT25:$BC25,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowite niezdyskontowane korzyści socjoekonomiczne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I25:AR25)","v":0},null,null,{"$f":"SUM(I11:I12,I18)+IF(I13>0,I13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total undiscounted socio-economic benefits","Całkowite niezdyskontowane korzyści socjoekonomiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT26:$BC26,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Całkowite niezdyskontowane koszty socjoekonomiczne"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I26:AR26)","v":0},null,null,{"$f":"SUM(I15:I16)+IF(I13>0,0,I13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total undiscounted socio-economic costs","Całkowite niezdyskontowane koszty socjoekonomiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT27:$BC27,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I27:AR27)","v":0},null,null,{"$f":"SUM(I25:I26)","v":0},{"$f":"SUM(J25:J26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT28:$BC28,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H28+I27","v":0},{"$f":"I28+J27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT30:$BC30,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I30:AR30)","v":0},null,null,{"$f":"I27/(1+Calc!$F$835)^Config!I$15","v":0},{"$f":"J27/(1+Calc!$F$835)^Config!J$15","v":0},{"$f":"K27/(1+Calc!$F$835)^Config!K$15","v":0},{"$f":"L27/(1+Calc!$F$835)^Config!L$15","v":0},{"$f":"M27/(1+Calc!$F$835)^Config!M$15","v":0},{"$f":"N27/(1+Calc!$F$835)^Config!N$15","v":0},{"$f":"O27/(1+Calc!$F$835)^Config!O$15","v":0},{"$f":"P27/(1+Calc!$F$835)^Config!P$15","v":0},{"$f":"Q27/(1+Calc!$F$835)^Config!Q$15","v":0},{"$f":"R27/(1+Calc!$F$835)^Config!R$15","v":0},{"$f":"S27/(1+Calc!$F$835)^Config!S$15","v":0},{"$f":"T27/(1+Calc!$F$835)^Config!T$15","v":0},{"$f":"U27/(1+Calc!$F$835)^Config!U$15","v":0},{"$f":"V27/(1+Calc!$F$835)^Config!V$15","v":0},{"$f":"W27/(1+Calc!$F$835)^Config!W$15","v":0},{"$f":"X27/(1+Calc!$F$835)^Config!X$15","v":0},{"$f":"Y27/(1+Calc!$F$835)^Config!Y$15","v":0},{"$f":"Z27/(1+Calc!$F$835)^Config!Z$15","v":0},{"$f":"AA27/(1+Calc!$F$835)^Config!AA$15","v":0},{"$f":"AB27/(1+Calc!$F$835)^Config!AB$15","v":0},{"$f":"AC27/(1+Calc!$F$835)^Config!AC$15","v":0},{"$f":"AD27/(1+Calc!$F$835)^Config!AD$15","v":0},{"$f":"AE27/(1+Calc!$F$835)^Config!AE$15","v":0},{"$f":"AF27/(1+Calc!$F$835)^Config!AF$15","v":0},{"$f":"AG27/(1+Calc!$F$835)^Config!AG$15","v":0},{"$f":"AH27/(1+Calc!$F$835)^Config!AH$15","v":0},{"$f":"AI27/(1+Calc!$F$835)^Config!AI$15","v":0},{"$f":"AJ27/(1+Calc!$F$835)^Config!AJ$15","v":0},{"$f":"AK27/(1+Calc!$F$835)^Config!AK$15","v":0},{"$f":"AL27/(1+Calc!$F$835)^Config!AL$15","v":0},{"$f":"AM27/(1+Calc!$F$835)^Config!AM$15","v":0},{"$f":"AN27/(1+Calc!$F$835)^Config!AN$15","v":0},{"$f":"AO27/(1+Calc!$F$835)^Config!AO$15","v":0},{"$f":"AP27/(1+Calc!$F$835)^Config!AP$15","v":0},{"$f":"AQ27/(1+Calc!$F$835)^Config!AQ$15","v":0},{"$f":"AR27/(1+Calc!$F$835)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT31:$BC31,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H31+I30","v":0},{"$f":"I31+J30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT33:$BC33,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT34:$BC34,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"General!$F$14","v":0},{"$f":"F30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV","ENPV","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT35:$BC35,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE35:$BN35,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I27:AR27),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR","ERR","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT36:$BC36,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Wskaźnik B/C"},{"$f":"INDEX($BE36:$BN36,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"lata"},{"$f":"IFERROR(NPV(Calc!$F$790,I25:AR25)/(-NPV(Calc!$F$790,I26:AR26)),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/C ratio","Wskaźnik B/C","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Sensitivity_analysis","index":11,"n_rows":334,"n_cols":66,"rows_kept":334,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Config!$I$139","v":"ANALIZA WRAŻLIWOŚCI"},null,null,null,{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,{"$f":"Config!I$1","v":0},{"$f":"Config!J$1","v":""},{"$f":"Config!K$1","v":""},{"$f":"Config!L$1","v":""},{"$f":"Config!M$1","v":""},{"$f":"Config!N$1","v":""},{"$f":"Config!O$1","v":""},{"$f":"Config!P$1","v":""},{"$f":"Config!Q$1","v":""},{"$f":"Config!R$1","v":""},{"$f":"Config!S$1","v":""},{"$f":"Config!T$1","v":""},{"$f":"Config!U$1","v":""},{"$f":"Config!V$1","v":""},{"$f":"Config!W$1","v":""},{"$f":"Config!X$1","v":""},{"$f":"Config!Y$1","v":""},{"$f":"Config!Z$1","v":""},{"$f":"Config!AA$1","v":""},{"$f":"Config!AB$1","v":""},{"$f":"Config!AC$1","v":""},{"$f":"Config!AD$1","v":""},{"$f":"Config!AE$1","v":""},{"$f":"Config!AF$1","v":""},{"$f":"Config!AG$1","v":""},{"$f":"Config!AH$1","v":""},{"$f":"Config!AI$1","v":""},{"$f":"Config!AJ$1","v":""},{"$f":"Config!AK$1","v":""},{"$f":"Config!AL$1","v":""},{"$f":"Config!AM$1","v":""},{"$f":"Config!AN$1","v":""},{"$f":"Config!AO$1","v":""},{"$f":"Config!AP$1","v":""},{"$f":"Config!AQ$1","v":""},{"$f":"Config!AR$1","v":""}]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Nazwa beneficjenta projektu: "},null,null,null,null,null,null,null,{"$f":"Config!I$2","v":"Budowa"},{"$f":"Config!J$2","v":""},{"$f":"Config!K$2","v":""},{"$f":"Config!L$2","v":""},{"$f":"Config!M$2","v":""},{"$f":"Config!N$2","v":""},{"$f":"Config!O$2","v":""},{"$f":"Config!P$2","v":""},{"$f":"Config!Q$2","v":""},{"$f":"Config!R$2","v":""},{"$f":"Config!S$2","v":""},{"$f":"Config!T$2","v":""},{"$f":"Config!U$2","v":""},{"$f":"Config!V$2","v":""},{"$f":"Config!W$2","v":""},{"$f":"Config!X$2","v":""},{"$f":"Config!Y$2","v":""},{"$f":"Config!Z$2","v":""},{"$f":"Config!AA$2","v":""},{"$f":"Config!AB$2","v":""},{"$f":"Config!AC$2","v":""},{"$f":"Config!AD$2","v":""},{"$f":"Config!AE$2","v":""},{"$f":"Config!AF$2","v":""},{"$f":"Config!AG$2","v":""},{"$f":"Config!AH$2","v":""},{"$f":"Config!AI$2","v":""},{"$f":"Config!AJ$2","v":""},{"$f":"Config!AK$2","v":""},{"$f":"Config!AL$2","v":""},{"$f":"Config!AM$2","v":""},{"$f":"Config!AN$2","v":""},{"$f":"Config!AO$2","v":""},{"$f":"Config!AP$2","v":""},{"$f":"Config!AQ$2","v":""},{"$f":"Config!AR$2","v":""}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Nazwa projektu: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Units"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"},null,{"$f":"Config!BE$2","v":"English"},{"$f":"Config!BF$2","v":"Polish"},{"$f":"Config!BG$2","v":"[…]"},{"$f":"Config!BH$2","v":"[…]"},{"$f":"Config!BI$2","v":"[…]"},{"$f":"Config!BJ$2","v":"[…]"},{"$f":"Config!BK$2","v":"[…]"},{"$f":"Config!BL$2","v":"[…]"},{"$f":"Config!BM$2","v":"[…]"},{"$f":"Config!BN$2","v":"[…]"}]
[]
[{"$f":"INDEX($AT6:$BC6,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Rentowność finansowa - Stopa zwrotu z inwestycji"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial profitability - Return on investment","Rentowność finansowa - Stopa zwrotu z inwestycji","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT8:$BC8,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - analiza wrażliwości"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity","Nakłady inwestycyjne - analiza wrażliwości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT10:$BC10,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - analiza wrażliwości - spadek"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity - decrease","Nakłady inwestycyjne - analiza wrażliwości - spadek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT12:$BC12,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana nakładów inwestycyjnych"},{"$f":"INDEX($BE12:$BN12,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$83","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures change","Zmiana nakładów inwestycyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT13:$BC13,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I13:AR13)","v":0},null,null,{"$f":"Financial_analysis!I$20","v":0},{"$f":"Financial_analysis!J$20","v":0},{"$f":"Financial_analysis!K$20","v":0},{"$f":"Financial_analysis!L$20","v":0},{"$f":"Financial_analysis!M$20","v":0},{"$f":"Financial_analysis!N$20","v":0},{"$f":"Financial_analysis!O$20","v":0},{"$f":"Financial_analysis!P$20","v":0},{"$f":"Financial_analysis!Q$20","v":0},{"$f":"Financial_analysis!R$20","v":0},{"$f":"Financial_analysis!S$20","v":0},{"$f":"Financial_analysis!T$20","v":0},{"$f":"Financial_analysis!U$20","v":0},{"$f":"Financial_analysis!V$20","v":0},{"$f":"Financial_analysis!W$20","v":0},{"$f":"Financial_analysis!X$20","v":0},{"$f":"Financial_analysis!Y$20","v":0},{"$f":"Financial_analysis!Z$20","v":0},{"$f":"Financial_analysis!AA$20","v":0},{"$f":"Financial_analysis!AB$20","v":0},{"$f":"Financial_analysis!AC$20","v":0},{"$f":"Financial_analysis!AD$20","v":0},{"$f":"Financial_analysis!AE$20","v":0},{"$f":"Financial_analysis!AF$20","v":0},{"$f":"Financial_analysis!AG$20","v":0},{"$f":"Financial_analysis!AH$20","v":0},{"$f":"Financial_analysis!AI$20","v":0},{"$f":"Financial_analysis!AJ$20","v":0},{"$f":"Financial_analysis!AK$20","v":0},{"$f":"Financial_analysis!AL$20","v":0},{"$f":"Financial_analysis!AM$20","v":0},{"$f":"Financial_analysis!AN$20","v":0},{"$f":"Financial_analysis!AO$20","v":0},{"$f":"Financial_analysis!AP$20","v":0},{"$f":"Financial_analysis!AQ$20","v":0},{"$f":"Financial_analysis!AR$20","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT14:$BC14,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I14:AR14)","v":0},null,null,{"$f":"$F12*Financial_analysis!I$17","v":0},{"$f":"$F12*Financial_analysis!J$17","v":0},{"$f":"$F12*Financial_analysis!K$17","v":0},{"$f":"$F12*Financial_analysis!L$17","v":0},{"$f":"$F12*Financial_analysis!M$17","v":0},{"$f":"$F12*Financial_analysis!N$17","v":0},{"$f":"$F12*Financial_analysis!O$17","v":0},{"$f":"$F12*Financial_analysis!P$17","v":0},{"$f":"$F12*Financial_analysis!Q$17","v":0},{"$f":"$F12*Financial_analysis!R$17","v":0},{"$f":"$F12*Financial_analysis!S$17","v":0},{"$f":"$F12*Financial_analysis!T$17","v":0},{"$f":"$F12*Financial_analysis!U$17","v":0},{"$f":"$F12*Financial_analysis!V$17","v":0},{"$f":"$F12*Financial_analysis!W$17","v":0},{"$f":"$F12*Financial_analysis!X$17","v":0},{"$f":"$F12*Financial_analysis!Y$17","v":0},{"$f":"$F12*Financial_analysis!Z$17","v":0},{"$f":"$F12*Financial_analysis!AA$17","v":0},{"$f":"$F12*Financial_analysis!AB$17","v":0},{"$f":"$F12*Financial_analysis!AC$17","v":0},{"$f":"$F12*Financial_analysis!AD$17","v":0},{"$f":"$F12*Financial_analysis!AE$17","v":0},{"$f":"$F12*Financial_analysis!AF$17","v":0},{"$f":"$F12*Financial_analysis!AG$17","v":0},{"$f":"$F12*Financial_analysis!AH$17","v":0},{"$f":"$F12*Financial_analysis!AI$17","v":0},{"$f":"$F12*Financial_analysis!AJ$17","v":0},{"$f":"$F12*Financial_analysis!AK$17","v":0},{"$f":"$F12*Financial_analysis!AL$17","v":0},{"$f":"$F12*Financial_analysis!AM$17","v":0},{"$f":"$F12*Financial_analysis!AN$17","v":0},{"$f":"$F12*Financial_analysis!AO$17","v":0},{"$f":"$F12*Financial_analysis!AP$17","v":0},{"$f":"$F12*Financial_analysis!AQ$17","v":0},{"$f":"$F12*Financial_analysis!AR$17","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT15:$BC15,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I15:AR15)","v":0},null,null,{"$f":"SUM(I13:I14)","v":0},{"$f":"SUM(J13:J14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT16:$BC16,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H16+I15","v":0},{"$f":"I16+J15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT18:$BC18,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I18:AR18)","v":0},null,null,{"$f":"I15/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J15/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K15/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L15/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M15/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N15/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O15/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P15/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q15/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R15/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S15/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T15/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U15/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V15/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W15/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X15/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y15/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z15/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA15/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB15/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC15/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD15/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE15/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF15/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG15/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH15/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI15/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ15/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK15/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL15/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM15/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN15/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO15/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP15/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ15/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR15/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT19:$BC19,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H19+I18","v":0},{"$f":"I19+J18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT21:$BC21,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT22:$BC22,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"General!$F$14","v":0},{"$f":"F18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C)","FNPV(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT23:$BC23,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE23:$BN23,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I15:AR15),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C)","FRR(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT24:$BC24,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C) - zmiana"},{"$f":"INDEX($BE24:$BN24,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F22>0,Financial_analysis!$F$27>0),F22/Financial_analysis!$F$27-1,IF(AND(F22<0,Financial_analysis!$F$27<0),-(F22/Financial_analysis!$F$27-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C) change","FNPV(C) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT25:$BC25,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C) - zmiana"},{"$f":"INDEX($BE25:$BN25,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F23-Financial_analysis!$F$28,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C) change","FRR(C) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT27:$BC27,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - analiza wrażliwości - wzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity - increase","Nakłady inwestycyjne - analiza wrażliwości - wzrost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT29:$BC29,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana nakładów inwestycyjnych"},{"$f":"INDEX($BE29:$BN29,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$83","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures change","Zmiana nakładów inwestycyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT30:$BC30,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I30:AR30)","v":0},null,null,{"$f":"Financial_analysis!I$20","v":0},{"$f":"Financial_analysis!J$20","v":0},{"$f":"Financial_analysis!K$20","v":0},{"$f":"Financial_analysis!L$20","v":0},{"$f":"Financial_analysis!M$20","v":0},{"$f":"Financial_analysis!N$20","v":0},{"$f":"Financial_analysis!O$20","v":0},{"$f":"Financial_analysis!P$20","v":0},{"$f":"Financial_analysis!Q$20","v":0},{"$f":"Financial_analysis!R$20","v":0},{"$f":"Financial_analysis!S$20","v":0},{"$f":"Financial_analysis!T$20","v":0},{"$f":"Financial_analysis!U$20","v":0},{"$f":"Financial_analysis!V$20","v":0},{"$f":"Financial_analysis!W$20","v":0},{"$f":"Financial_analysis!X$20","v":0},{"$f":"Financial_analysis!Y$20","v":0},{"$f":"Financial_analysis!Z$20","v":0},{"$f":"Financial_analysis!AA$20","v":0},{"$f":"Financial_analysis!AB$20","v":0},{"$f":"Financial_analysis!AC$20","v":0},{"$f":"Financial_analysis!AD$20","v":0},{"$f":"Financial_analysis!AE$20","v":0},{"$f":"Financial_analysis!AF$20","v":0},{"$f":"Financial_analysis!AG$20","v":0},{"$f":"Financial_analysis!AH$20","v":0},{"$f":"Financial_analysis!AI$20","v":0},{"$f":"Financial_analysis!AJ$20","v":0},{"$f":"Financial_analysis!AK$20","v":0},{"$f":"Financial_analysis!AL$20","v":0},{"$f":"Financial_analysis!AM$20","v":0},{"$f":"Financial_analysis!AN$20","v":0},{"$f":"Financial_analysis!AO$20","v":0},{"$f":"Financial_analysis!AP$20","v":0},{"$f":"Financial_analysis!AQ$20","v":0},{"$f":"Financial_analysis!AR$20","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT31:$BC31,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I31:AR31)","v":0},null,null,{"$f":"$F29*Financial_analysis!I$17","v":0},{"$f":"$F29*Financial_analysis!J$17","v":0},{"$f":"$F29*Financial_analysis!K$17","v":0},{"$f":"$F29*Financial_analysis!L$17","v":0},{"$f":"$F29*Financial_analysis!M$17","v":0},{"$f":"$F29*Financial_analysis!N$17","v":0},{"$f":"$F29*Financial_analysis!O$17","v":0},{"$f":"$F29*Financial_analysis!P$17","v":0},{"$f":"$F29*Financial_analysis!Q$17","v":0},{"$f":"$F29*Financial_analysis!R$17","v":0},{"$f":"$F29*Financial_analysis!S$17","v":0},{"$f":"$F29*Financial_analysis!T$17","v":0},{"$f":"$F29*Financial_analysis!U$17","v":0},{"$f":"$F29*Financial_analysis!V$17","v":0},{"$f":"$F29*Financial_analysis!W$17","v":0},{"$f":"$F29*Financial_analysis!X$17","v":0},{"$f":"$F29*Financial_analysis!Y$17","v":0},{"$f":"$F29*Financial_analysis!Z$17","v":0},{"$f":"$F29*Financial_analysis!AA$17","v":0},{"$f":"$F29*Financial_analysis!AB$17","v":0},{"$f":"$F29*Financial_analysis!AC$17","v":0},{"$f":"$F29*Financial_analysis!AD$17","v":0},{"$f":"$F29*Financial_analysis!AE$17","v":0},{"$f":"$F29*Financial_analysis!AF$17","v":0},{"$f":"$F29*Financial_analysis!AG$17","v":0},{"$f":"$F29*Financial_analysis!AH$17","v":0},{"$f":"$F29*Financial_analysis!AI$17","v":0},{"$f":"$F29*Financial_analysis!AJ$17","v":0},{"$f":"$F29*Financial_analysis!AK$17","v":0},{"$f":"$F29*Financial_analysis!AL$17","v":0},{"$f":"$F29*Financial_analysis!AM$17","v":0},{"$f":"$F29*Financial_analysis!AN$17","v":0},{"$f":"$F29*Financial_analysis!AO$17","v":0},{"$f":"$F29*Financial_analysis!AP$17","v":0},{"$f":"$F29*Financial_analysis!AQ$17","v":0},{"$f":"$F29*Financial_analysis!AR$17","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT32:$BC32,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I32:AR32)","v":0},null,null,{"$f":"SUM(I30:I31)","v":0},{"$f":"SUM(J30:J31)","v":0},{"$f":"SUM(K30:K31)","v":0},{"$f":"SUM(L30:L31)","v":0},{"$f":"SUM(M30:M31)","v":0},{"$f":"SUM(N30:N31)","v":0},{"$f":"SUM(O30:O31)","v":0},{"$f":"SUM(P30:P31)","v":0},{"$f":"SUM(Q30:Q31)","v":0},{"$f":"SUM(R30:R31)","v":0},{"$f":"SUM(S30:S31)","v":0},{"$f":"SUM(T30:T31)","v":0},{"$f":"SUM(U30:U31)","v":0},{"$f":"SUM(V30:V31)","v":0},{"$f":"SUM(W30:W31)","v":0},{"$f":"SUM(X30:X31)","v":0},{"$f":"SUM(Y30:Y31)","v":0},{"$f":"SUM(Z30:Z31)","v":0},{"$f":"SUM(AA30:AA31)","v":0},{"$f":"SUM(AB30:AB31)","v":0},{"$f":"SUM(AC30:AC31)","v":0},{"$f":"SUM(AD30:AD31)","v":0},{"$f":"SUM(AE30:AE31)","v":0},{"$f":"SUM(AF30:AF31)","v":0},{"$f":"SUM(AG30:AG31)","v":0},{"$f":"SUM(AH30:AH31)","v":0},{"$f":"SUM(AI30:AI31)","v":0},{"$f":"SUM(AJ30:AJ31)","v":0},{"$f":"SUM(AK30:AK31)","v":0},{"$f":"SUM(AL30:AL31)","v":0},{"$f":"SUM(AM30:AM31)","v":0},{"$f":"SUM(AN30:AN31)","v":0},{"$f":"SUM(AO30:AO31)","v":0},{"$f":"SUM(AP30:AP31)","v":0},{"$f":"SUM(AQ30:AQ31)","v":0},{"$f":"SUM(AR30:AR31)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT33:$BC33,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H33+I32","v":0},{"$f":"I33+J32","v":0},{"$f":"J33+K32","v":0},{"$f":"K33+L32","v":0},{"$f":"L33+M32","v":0},{"$f":"M33+N32","v":0},{"$f":"N33+O32","v":0},{"$f":"O33+P32","v":0},{"$f":"P33+Q32","v":0},{"$f":"Q33+R32","v":0},{"$f":"R33+S32","v":0},{"$f":"S33+T32","v":0},{"$f":"T33+U32","v":0},{"$f":"U33+V32","v":0},{"$f":"V33+W32","v":0},{"$f":"W33+X32","v":0},{"$f":"X33+Y32","v":0},{"$f":"Y33+Z32","v":0},{"$f":"Z33+AA32","v":0},{"$f":"AA33+AB32","v":0},{"$f":"AB33+AC32","v":0},{"$f":"AC33+AD32","v":0},{"$f":"AD33+AE32","v":0},{"$f":"AE33+AF32","v":0},{"$f":"AF33+AG32","v":0},{"$f":"AG33+AH32","v":0},{"$f":"AH33+AI32","v":0},{"$f":"AI33+AJ32","v":0},{"$f":"AJ33+AK32","v":0},{"$f":"AK33+AL32","v":0},{"$f":"AL33+AM32","v":0},{"$f":"AM33+AN32","v":0},{"$f":"AN33+AO32","v":0},{"$f":"AO33+AP32","v":0},{"$f":"AP33+AQ32","v":0},{"$f":"AQ33+AR32","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT35:$BC35,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I35:AR35)","v":0},null,null,{"$f":"I32/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J32/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K32/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L32/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M32/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N32/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O32/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P32/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q32/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R32/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S32/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T32/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U32/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V32/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W32/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X32/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y32/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z32/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA32/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB32/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC32/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD32/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE32/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF32/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG32/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH32/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI32/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ32/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK32/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL32/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM32/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN32/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO32/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP32/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ32/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR32/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT36:$BC36,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H36+I35","v":0},{"$f":"I36+J35","v":0},{"$f":"J36+K35","v":0},{"$f":"K36+L35","v":0},{"$f":"L36+M35","v":0},{"$f":"M36+N35","v":0},{"$f":"N36+O35","v":0},{"$f":"O36+P35","v":0},{"$f":"P36+Q35","v":0},{"$f":"Q36+R35","v":0},{"$f":"R36+S35","v":0},{"$f":"S36+T35","v":0},{"$f":"T36+U35","v":0},{"$f":"U36+V35","v":0},{"$f":"V36+W35","v":0},{"$f":"W36+X35","v":0},{"$f":"X36+Y35","v":0},{"$f":"Y36+Z35","v":0},{"$f":"Z36+AA35","v":0},{"$f":"AA36+AB35","v":0},{"$f":"AB36+AC35","v":0},{"$f":"AC36+AD35","v":0},{"$f":"AD36+AE35","v":0},{"$f":"AE36+AF35","v":0},{"$f":"AF36+AG35","v":0},{"$f":"AG36+AH35","v":0},{"$f":"AH36+AI35","v":0},{"$f":"AI36+AJ35","v":0},{"$f":"AJ36+AK35","v":0},{"$f":"AK36+AL35","v":0},{"$f":"AL36+AM35","v":0},{"$f":"AM36+AN35","v":0},{"$f":"AN36+AO35","v":0},{"$f":"AO36+AP35","v":0},{"$f":"AP36+AQ35","v":0},{"$f":"AQ36+AR35","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT38:$BC38,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT39:$BC39,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"General!$F$14","v":0},{"$f":"F35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C)","FNPV(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT40:$BC40,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE40:$BN40,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I32:AR32),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C)","FRR(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT41:$BC41,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C) - zmiana"},{"$f":"INDEX($BE41:$BN41,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F39>0,Financial_analysis!$F$27>0),F39/Financial_analysis!$F$27-1,IF(AND(F39<0,Financial_analysis!$F$27<0),-(F39/Financial_analysis!$F$27-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C) change","FNPV(C) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT42:$BC42,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C) - zmiana"},{"$f":"INDEX($BE42:$BN42,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F40-Financial_analysis!$F$28,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C) change","FRR(C) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT44:$BC44,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - analiza wrażliwości"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity","Koszty operacyjne - analiza wrażliwości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT46:$BC46,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - analiza wrażliwości - spadek"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity - decrease","Koszty operacyjne - analiza wrażliwości - spadek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT48:$BC48,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana kosztów operacyjnych"},{"$f":"INDEX($BE48:$BN48,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$84","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses change","Zmiana kosztów operacyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT49:$BC49,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I49:AR49)","v":0},null,null,{"$f":"Financial_analysis!I$20","v":0},{"$f":"Financial_analysis!J$20","v":0},{"$f":"Financial_analysis!K$20","v":0},{"$f":"Financial_analysis!L$20","v":0},{"$f":"Financial_analysis!M$20","v":0},{"$f":"Financial_analysis!N$20","v":0},{"$f":"Financial_analysis!O$20","v":0},{"$f":"Financial_analysis!P$20","v":0},{"$f":"Financial_analysis!Q$20","v":0},{"$f":"Financial_analysis!R$20","v":0},{"$f":"Financial_analysis!S$20","v":0},{"$f":"Financial_analysis!T$20","v":0},{"$f":"Financial_analysis!U$20","v":0},{"$f":"Financial_analysis!V$20","v":0},{"$f":"Financial_analysis!W$20","v":0},{"$f":"Financial_analysis!X$20","v":0},{"$f":"Financial_analysis!Y$20","v":0},{"$f":"Financial_analysis!Z$20","v":0},{"$f":"Financial_analysis!AA$20","v":0},{"$f":"Financial_analysis!AB$20","v":0},{"$f":"Financial_analysis!AC$20","v":0},{"$f":"Financial_analysis!AD$20","v":0},{"$f":"Financial_analysis!AE$20","v":0},{"$f":"Financial_analysis!AF$20","v":0},{"$f":"Financial_analysis!AG$20","v":0},{"$f":"Financial_analysis!AH$20","v":0},{"$f":"Financial_analysis!AI$20","v":0},{"$f":"Financial_analysis!AJ$20","v":0},{"$f":"Financial_analysis!AK$20","v":0},{"$f":"Financial_analysis!AL$20","v":0},{"$f":"Financial_analysis!AM$20","v":0},{"$f":"Financial_analysis!AN$20","v":0},{"$f":"Financial_analysis!AO$20","v":0},{"$f":"Financial_analysis!AP$20","v":0},{"$f":"Financial_analysis!AQ$20","v":0},{"$f":"Financial_analysis!AR$20","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT50:$BC50,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I50:AR50)","v":0},null,null,{"$f":"$F48*Financial_analysis!I$15","v":0},{"$f":"$F48*Financial_analysis!J$15","v":0},{"$f":"$F48*Financial_analysis!K$15","v":0},{"$f":"$F48*Financial_analysis!L$15","v":0},{"$f":"$F48*Financial_analysis!M$15","v":0},{"$f":"$F48*Financial_analysis!N$15","v":0},{"$f":"$F48*Financial_analysis!O$15","v":0},{"$f":"$F48*Financial_analysis!P$15","v":0},{"$f":"$F48*Financial_analysis!Q$15","v":0},{"$f":"$F48*Financial_analysis!R$15","v":0},{"$f":"$F48*Financial_analysis!S$15","v":0},{"$f":"$F48*Financial_analysis!T$15","v":0},{"$f":"$F48*Financial_analysis!U$15","v":0},{"$f":"$F48*Financial_analysis!V$15","v":0},{"$f":"$F48*Financial_analysis!W$15","v":0},{"$f":"$F48*Financial_analysis!X$15","v":0},{"$f":"$F48*Financial_analysis!Y$15","v":0},{"$f":"$F48*Financial_analysis!Z$15","v":0},{"$f":"$F48*Financial_analysis!AA$15","v":0},{"$f":"$F48*Financial_analysis!AB$15","v":0},{"$f":"$F48*Financial_analysis!AC$15","v":0},{"$f":"$F48*Financial_analysis!AD$15","v":0},{"$f":"$F48*Financial_analysis!AE$15","v":0},{"$f":"$F48*Financial_analysis!AF$15","v":0},{"$f":"$F48*Financial_analysis!AG$15","v":0},{"$f":"$F48*Financial_analysis!AH$15","v":0},{"$f":"$F48*Financial_analysis!AI$15","v":0},{"$f":"$F48*Financial_analysis!AJ$15","v":0},{"$f":"$F48*Financial_analysis!AK$15","v":0},{"$f":"$F48*Financial_analysis!AL$15","v":0},{"$f":"$F48*Financial_analysis!AM$15","v":0},{"$f":"$F48*Financial_analysis!AN$15","v":0},{"$f":"$F48*Financial_analysis!AO$15","v":0},{"$f":"$F48*Financial_analysis!AP$15","v":0},{"$f":"$F48*Financial_analysis!AQ$15","v":0},{"$f":"$F48*Financial_analysis!AR$15","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT51:$BC51,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I51:AR51)","v":0},null,null,{"$f":"SUM(I49:I50)","v":0},{"$f":"SUM(J49:J50)","v":0},{"$f":"SUM(K49:K50)","v":0},{"$f":"SUM(L49:L50)","v":0},{"$f":"SUM(M49:M50)","v":0},{"$f":"SUM(N49:N50)","v":0},{"$f":"SUM(O49:O50)","v":0},{"$f":"SUM(P49:P50)","v":0},{"$f":"SUM(Q49:Q50)","v":0},{"$f":"SUM(R49:R50)","v":0},{"$f":"SUM(S49:S50)","v":0},{"$f":"SUM(T49:T50)","v":0},{"$f":"SUM(U49:U50)","v":0},{"$f":"SUM(V49:V50)","v":0},{"$f":"SUM(W49:W50)","v":0},{"$f":"SUM(X49:X50)","v":0},{"$f":"SUM(Y49:Y50)","v":0},{"$f":"SUM(Z49:Z50)","v":0},{"$f":"SUM(AA49:AA50)","v":0},{"$f":"SUM(AB49:AB50)","v":0},{"$f":"SUM(AC49:AC50)","v":0},{"$f":"SUM(AD49:AD50)","v":0},{"$f":"SUM(AE49:AE50)","v":0},{"$f":"SUM(AF49:AF50)","v":0},{"$f":"SUM(AG49:AG50)","v":0},{"$f":"SUM(AH49:AH50)","v":0},{"$f":"SUM(AI49:AI50)","v":0},{"$f":"SUM(AJ49:AJ50)","v":0},{"$f":"SUM(AK49:AK50)","v":0},{"$f":"SUM(AL49:AL50)","v":0},{"$f":"SUM(AM49:AM50)","v":0},{"$f":"SUM(AN49:AN50)","v":0},{"$f":"SUM(AO49:AO50)","v":0},{"$f":"SUM(AP49:AP50)","v":0},{"$f":"SUM(AQ49:AQ50)","v":0},{"$f":"SUM(AR49:AR50)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT52:$BC52,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H52+I51","v":0},{"$f":"I52+J51","v":0},{"$f":"J52+K51","v":0},{"$f":"K52+L51","v":0},{"$f":"L52+M51","v":0},{"$f":"M52+N51","v":0},{"$f":"N52+O51","v":0},{"$f":"O52+P51","v":0},{"$f":"P52+Q51","v":0},{"$f":"Q52+R51","v":0},{"$f":"R52+S51","v":0},{"$f":"S52+T51","v":0},{"$f":"T52+U51","v":0},{"$f":"U52+V51","v":0},{"$f":"V52+W51","v":0},{"$f":"W52+X51","v":0},{"$f":"X52+Y51","v":0},{"$f":"Y52+Z51","v":0},{"$f":"Z52+AA51","v":0},{"$f":"AA52+AB51","v":0},{"$f":"AB52+AC51","v":0},{"$f":"AC52+AD51","v":0},{"$f":"AD52+AE51","v":0},{"$f":"AE52+AF51","v":0},{"$f":"AF52+AG51","v":0},{"$f":"AG52+AH51","v":0},{"$f":"AH52+AI51","v":0},{"$f":"AI52+AJ51","v":0},{"$f":"AJ52+AK51","v":0},{"$f":"AK52+AL51","v":0},{"$f":"AL52+AM51","v":0},{"$f":"AM52+AN51","v":0},{"$f":"AN52+AO51","v":0},{"$f":"AO52+AP51","v":0},{"$f":"AP52+AQ51","v":0},{"$f":"AQ52+AR51","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT54:$BC54,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I54:AR54)","v":0},null,null,{"$f":"I51/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J51/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K51/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L51/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M51/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N51/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O51/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P51/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q51/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R51/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S51/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T51/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U51/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V51/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W51/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X51/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y51/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z51/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA51/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB51/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC51/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD51/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE51/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF51/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG51/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH51/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI51/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ51/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK51/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL51/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM51/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN51/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO51/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP51/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ51/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR51/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT55:$BC55,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H55+I54","v":0},{"$f":"I55+J54","v":0},{"$f":"J55+K54","v":0},{"$f":"K55+L54","v":0},{"$f":"L55+M54","v":0},{"$f":"M55+N54","v":0},{"$f":"N55+O54","v":0},{"$f":"O55+P54","v":0},{"$f":"P55+Q54","v":0},{"$f":"Q55+R54","v":0},{"$f":"R55+S54","v":0},{"$f":"S55+T54","v":0},{"$f":"T55+U54","v":0},{"$f":"U55+V54","v":0},{"$f":"V55+W54","v":0},{"$f":"W55+X54","v":0},{"$f":"X55+Y54","v":0},{"$f":"Y55+Z54","v":0},{"$f":"Z55+AA54","v":0},{"$f":"AA55+AB54","v":0},{"$f":"AB55+AC54","v":0},{"$f":"AC55+AD54","v":0},{"$f":"AD55+AE54","v":0},{"$f":"AE55+AF54","v":0},{"$f":"AF55+AG54","v":0},{"$f":"AG55+AH54","v":0},{"$f":"AH55+AI54","v":0},{"$f":"AI55+AJ54","v":0},{"$f":"AJ55+AK54","v":0},{"$f":"AK55+AL54","v":0},{"$f":"AL55+AM54","v":0},{"$f":"AM55+AN54","v":0},{"$f":"AN55+AO54","v":0},{"$f":"AO55+AP54","v":0},{"$f":"AP55+AQ54","v":0},{"$f":"AQ55+AR54","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT57:$BC57,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT58:$BC58,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"General!$F$14","v":0},{"$f":"F54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C)","FNPV(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT59:$BC59,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE59:$BN59,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I51:AR51),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C)","FRR(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT60:$BC60,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C) - zmiana"},{"$f":"INDEX($BE60:$BN60,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F58>0,Financial_analysis!$F$27>0),F58/Financial_analysis!$F$27-1,IF(AND(F58<0,Financial_analysis!$F$27<0),-(F58/Financial_analysis!$F$27-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C) change","FNPV(C) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT61:$BC61,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C) - zmiana"},{"$f":"INDEX($BE61:$BN61,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F59-Financial_analysis!$F$28,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C) change","FRR(C) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT63:$BC63,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - analiza wrażliwości - wzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity - increase","Koszty operacyjne - analiza wrażliwości - wzrost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT65:$BC65,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana kosztów operacyjnych"},{"$f":"INDEX($BE65:$BN65,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$84","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses change","Zmiana kosztów operacyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT66:$BC66,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I66:AR66)","v":0},null,null,{"$f":"Financial_analysis!I$20","v":0},{"$f":"Financial_analysis!J$20","v":0},{"$f":"Financial_analysis!K$20","v":0},{"$f":"Financial_analysis!L$20","v":0},{"$f":"Financial_analysis!M$20","v":0},{"$f":"Financial_analysis!N$20","v":0},{"$f":"Financial_analysis!O$20","v":0},{"$f":"Financial_analysis!P$20","v":0},{"$f":"Financial_analysis!Q$20","v":0},{"$f":"Financial_analysis!R$20","v":0},{"$f":"Financial_analysis!S$20","v":0},{"$f":"Financial_analysis!T$20","v":0},{"$f":"Financial_analysis!U$20","v":0},{"$f":"Financial_analysis!V$20","v":0},{"$f":"Financial_analysis!W$20","v":0},{"$f":"Financial_analysis!X$20","v":0},{"$f":"Financial_analysis!Y$20","v":0},{"$f":"Financial_analysis!Z$20","v":0},{"$f":"Financial_analysis!AA$20","v":0},{"$f":"Financial_analysis!AB$20","v":0},{"$f":"Financial_analysis!AC$20","v":0},{"$f":"Financial_analysis!AD$20","v":0},{"$f":"Financial_analysis!AE$20","v":0},{"$f":"Financial_analysis!AF$20","v":0},{"$f":"Financial_analysis!AG$20","v":0},{"$f":"Financial_analysis!AH$20","v":0},{"$f":"Financial_analysis!AI$20","v":0},{"$f":"Financial_analysis!AJ$20","v":0},{"$f":"Financial_analysis!AK$20","v":0},{"$f":"Financial_analysis!AL$20","v":0},{"$f":"Financial_analysis!AM$20","v":0},{"$f":"Financial_analysis!AN$20","v":0},{"$f":"Financial_analysis!AO$20","v":0},{"$f":"Financial_analysis!AP$20","v":0},{"$f":"Financial_analysis!AQ$20","v":0},{"$f":"Financial_analysis!AR$20","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT67:$BC67,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I67:AR67)","v":0},null,null,{"$f":"$F65*Financial_analysis!I$15","v":0},{"$f":"$F65*Financial_analysis!J$15","v":0},{"$f":"$F65*Financial_analysis!K$15","v":0},{"$f":"$F65*Financial_analysis!L$15","v":0},{"$f":"$F65*Financial_analysis!M$15","v":0},{"$f":"$F65*Financial_analysis!N$15","v":0},{"$f":"$F65*Financial_analysis!O$15","v":0},{"$f":"$F65*Financial_analysis!P$15","v":0},{"$f":"$F65*Financial_analysis!Q$15","v":0},{"$f":"$F65*Financial_analysis!R$15","v":0},{"$f":"$F65*Financial_analysis!S$15","v":0},{"$f":"$F65*Financial_analysis!T$15","v":0},{"$f":"$F65*Financial_analysis!U$15","v":0},{"$f":"$F65*Financial_analysis!V$15","v":0},{"$f":"$F65*Financial_analysis!W$15","v":0},{"$f":"$F65*Financial_analysis!X$15","v":0},{"$f":"$F65*Financial_analysis!Y$15","v":0},{"$f":"$F65*Financial_analysis!Z$15","v":0},{"$f":"$F65*Financial_analysis!AA$15","v":0},{"$f":"$F65*Financial_analysis!AB$15","v":0},{"$f":"$F65*Financial_analysis!AC$15","v":0},{"$f":"$F65*Financial_analysis!AD$15","v":0},{"$f":"$F65*Financial_analysis!AE$15","v":0},{"$f":"$F65*Financial_analysis!AF$15","v":0},{"$f":"$F65*Financial_analysis!AG$15","v":0},{"$f":"$F65*Financial_analysis!AH$15","v":0},{"$f":"$F65*Financial_analysis!AI$15","v":0},{"$f":"$F65*Financial_analysis!AJ$15","v":0},{"$f":"$F65*Financial_analysis!AK$15","v":0},{"$f":"$F65*Financial_analysis!AL$15","v":0},{"$f":"$F65*Financial_analysis!AM$15","v":0},{"$f":"$F65*Financial_analysis!AN$15","v":0},{"$f":"$F65*Financial_analysis!AO$15","v":0},{"$f":"$F65*Financial_analysis!AP$15","v":0},{"$f":"$F65*Financial_analysis!AQ$15","v":0},{"$f":"$F65*Financial_analysis!AR$15","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT68:$BC68,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I68:AR68)","v":0},null,null,{"$f":"SUM(I66:I67)","v":0},{"$f":"SUM(J66:J67)","v":0},{"$f":"SUM(K66:K67)","v":0},{"$f":"SUM(L66:L67)","v":0},{"$f":"SUM(M66:M67)","v":0},{"$f":"SUM(N66:N67)","v":0},{"$f":"SUM(O66:O67)","v":0},{"$f":"SUM(P66:P67)","v":0},{"$f":"SUM(Q66:Q67)","v":0},{"$f":"SUM(R66:R67)","v":0},{"$f":"SUM(S66:S67)","v":0},{"$f":"SUM(T66:T67)","v":0},{"$f":"SUM(U66:U67)","v":0},{"$f":"SUM(V66:V67)","v":0},{"$f":"SUM(W66:W67)","v":0},{"$f":"SUM(X66:X67)","v":0},{"$f":"SUM(Y66:Y67)","v":0},{"$f":"SUM(Z66:Z67)","v":0},{"$f":"SUM(AA66:AA67)","v":0},{"$f":"SUM(AB66:AB67)","v":0},{"$f":"SUM(AC66:AC67)","v":0},{"$f":"SUM(AD66:AD67)","v":0},{"$f":"SUM(AE66:AE67)","v":0},{"$f":"SUM(AF66:AF67)","v":0},{"$f":"SUM(AG66:AG67)","v":0},{"$f":"SUM(AH66:AH67)","v":0},{"$f":"SUM(AI66:AI67)","v":0},{"$f":"SUM(AJ66:AJ67)","v":0},{"$f":"SUM(AK66:AK67)","v":0},{"$f":"SUM(AL66:AL67)","v":0},{"$f":"SUM(AM66:AM67)","v":0},{"$f":"SUM(AN66:AN67)","v":0},{"$f":"SUM(AO66:AO67)","v":0},{"$f":"SUM(AP66:AP67)","v":0},{"$f":"SUM(AQ66:AQ67)","v":0},{"$f":"SUM(AR66:AR67)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT69:$BC69,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H69+I68","v":0},{"$f":"I69+J68","v":0},{"$f":"J69+K68","v":0},{"$f":"K69+L68","v":0},{"$f":"L69+M68","v":0},{"$f":"M69+N68","v":0},{"$f":"N69+O68","v":0},{"$f":"O69+P68","v":0},{"$f":"P69+Q68","v":0},{"$f":"Q69+R68","v":0},{"$f":"R69+S68","v":0},{"$f":"S69+T68","v":0},{"$f":"T69+U68","v":0},{"$f":"U69+V68","v":0},{"$f":"V69+W68","v":0},{"$f":"W69+X68","v":0},{"$f":"X69+Y68","v":0},{"$f":"Y69+Z68","v":0},{"$f":"Z69+AA68","v":0},{"$f":"AA69+AB68","v":0},{"$f":"AB69+AC68","v":0},{"$f":"AC69+AD68","v":0},{"$f":"AD69+AE68","v":0},{"$f":"AE69+AF68","v":0},{"$f":"AF69+AG68","v":0},{"$f":"AG69+AH68","v":0},{"$f":"AH69+AI68","v":0},{"$f":"AI69+AJ68","v":0},{"$f":"AJ69+AK68","v":0},{"$f":"AK69+AL68","v":0},{"$f":"AL69+AM68","v":0},{"$f":"AM69+AN68","v":0},{"$f":"AN69+AO68","v":0},{"$f":"AO69+AP68","v":0},{"$f":"AP69+AQ68","v":0},{"$f":"AQ69+AR68","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT71:$BC71,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I71:AR71)","v":0},null,null,{"$f":"I68/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J68/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K68/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L68/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M68/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N68/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O68/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P68/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q68/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R68/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S68/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T68/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U68/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V68/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W68/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X68/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y68/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z68/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA68/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB68/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC68/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD68/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE68/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF68/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG68/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH68/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI68/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ68/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK68/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL68/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM68/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN68/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO68/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP68/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ68/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR68/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT72:$BC72,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H72+I71","v":0},{"$f":"I72+J71","v":0},{"$f":"J72+K71","v":0},{"$f":"K72+L71","v":0},{"$f":"L72+M71","v":0},{"$f":"M72+N71","v":0},{"$f":"N72+O71","v":0},{"$f":"O72+P71","v":0},{"$f":"P72+Q71","v":0},{"$f":"Q72+R71","v":0},{"$f":"R72+S71","v":0},{"$f":"S72+T71","v":0},{"$f":"T72+U71","v":0},{"$f":"U72+V71","v":0},{"$f":"V72+W71","v":0},{"$f":"W72+X71","v":0},{"$f":"X72+Y71","v":0},{"$f":"Y72+Z71","v":0},{"$f":"Z72+AA71","v":0},{"$f":"AA72+AB71","v":0},{"$f":"AB72+AC71","v":0},{"$f":"AC72+AD71","v":0},{"$f":"AD72+AE71","v":0},{"$f":"AE72+AF71","v":0},{"$f":"AF72+AG71","v":0},{"$f":"AG72+AH71","v":0},{"$f":"AH72+AI71","v":0},{"$f":"AI72+AJ71","v":0},{"$f":"AJ72+AK71","v":0},{"$f":"AK72+AL71","v":0},{"$f":"AL72+AM71","v":0},{"$f":"AM72+AN71","v":0},{"$f":"AN72+AO71","v":0},{"$f":"AO72+AP71","v":0},{"$f":"AP72+AQ71","v":0},{"$f":"AQ72+AR71","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT74:$BC74,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT75:$BC75,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"General!$F$14","v":0},{"$f":"F71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C)","FNPV(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT76:$BC76,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE76:$BN76,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I68:AR68),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C)","FRR(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT77:$BC77,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C) - zmiana"},{"$f":"INDEX($BE77:$BN77,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F75>0,Financial_analysis!$F$27>0),F75/Financial_analysis!$F$27-1,IF(AND(F75<0,Financial_analysis!$F$27<0),-(F75/Financial_analysis!$F$27-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C) change","FNPV(C) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT78:$BC78,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C) - zmiana"},{"$f":"INDEX($BE78:$BN78,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F76-Financial_analysis!$F$28,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C) change","FRR(C) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT80:$BC80,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przychody - analiza wrażliwości"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues sensitivity","Przychody - analiza wrażliwości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT82:$BC82,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przychody - analiza wrażliwości - spadek"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues sensitivity - decrease","Przychody - analiza wrażliwości - spadek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT84:$BC84,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przychodów"},{"$f":"INDEX($BE84:$BN84,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$85","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues change","Zmiana przychodów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT85:$BC85,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I85:AR85)","v":0},null,null,{"$f":"Financial_analysis!I$20","v":0},{"$f":"Financial_analysis!J$20","v":0},{"$f":"Financial_analysis!K$20","v":0},{"$f":"Financial_analysis!L$20","v":0},{"$f":"Financial_analysis!M$20","v":0},{"$f":"Financial_analysis!N$20","v":0},{"$f":"Financial_analysis!O$20","v":0},{"$f":"Financial_analysis!P$20","v":0},{"$f":"Financial_analysis!Q$20","v":0},{"$f":"Financial_analysis!R$20","v":0},{"$f":"Financial_analysis!S$20","v":0},{"$f":"Financial_analysis!T$20","v":0},{"$f":"Financial_analysis!U$20","v":0},{"$f":"Financial_analysis!V$20","v":0},{"$f":"Financial_analysis!W$20","v":0},{"$f":"Financial_analysis!X$20","v":0},{"$f":"Financial_analysis!Y$20","v":0},{"$f":"Financial_analysis!Z$20","v":0},{"$f":"Financial_analysis!AA$20","v":0},{"$f":"Financial_analysis!AB$20","v":0},{"$f":"Financial_analysis!AC$20","v":0},{"$f":"Financial_analysis!AD$20","v":0},{"$f":"Financial_analysis!AE$20","v":0},{"$f":"Financial_analysis!AF$20","v":0},{"$f":"Financial_analysis!AG$20","v":0},{"$f":"Financial_analysis!AH$20","v":0},{"$f":"Financial_analysis!AI$20","v":0},{"$f":"Financial_analysis!AJ$20","v":0},{"$f":"Financial_analysis!AK$20","v":0},{"$f":"Financial_analysis!AL$20","v":0},{"$f":"Financial_analysis!AM$20","v":0},{"$f":"Financial_analysis!AN$20","v":0},{"$f":"Financial_analysis!AO$20","v":0},{"$f":"Financial_analysis!AP$20","v":0},{"$f":"Financial_analysis!AQ$20","v":0},{"$f":"Financial_analysis!AR$20","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT86:$BC86,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I86:AR86)","v":0},null,null,{"$f":"$F84*Financial_analysis!I$11","v":0},{"$f":"$F84*Financial_analysis!J$11","v":0},{"$f":"$F84*Financial_analysis!K$11","v":0},{"$f":"$F84*Financial_analysis!L$11","v":0},{"$f":"$F84*Financial_analysis!M$11","v":0},{"$f":"$F84*Financial_analysis!N$11","v":0},{"$f":"$F84*Financial_analysis!O$11","v":0},{"$f":"$F84*Financial_analysis!P$11","v":0},{"$f":"$F84*Financial_analysis!Q$11","v":0},{"$f":"$F84*Financial_analysis!R$11","v":0},{"$f":"$F84*Financial_analysis!S$11","v":0},{"$f":"$F84*Financial_analysis!T$11","v":0},{"$f":"$F84*Financial_analysis!U$11","v":0},{"$f":"$F84*Financial_analysis!V$11","v":0},{"$f":"$F84*Financial_analysis!W$11","v":0},{"$f":"$F84*Financial_analysis!X$11","v":0},{"$f":"$F84*Financial_analysis!Y$11","v":0},{"$f":"$F84*Financial_analysis!Z$11","v":0},{"$f":"$F84*Financial_analysis!AA$11","v":0},{"$f":"$F84*Financial_analysis!AB$11","v":0},{"$f":"$F84*Financial_analysis!AC$11","v":0},{"$f":"$F84*Financial_analysis!AD$11","v":0},{"$f":"$F84*Financial_analysis!AE$11","v":0},{"$f":"$F84*Financial_analysis!AF$11","v":0},{"$f":"$F84*Financial_analysis!AG$11","v":0},{"$f":"$F84*Financial_analysis!AH$11","v":0},{"$f":"$F84*Financial_analysis!AI$11","v":0},{"$f":"$F84*Financial_analysis!AJ$11","v":0},{"$f":"$F84*Financial_analysis!AK$11","v":0},{"$f":"$F84*Financial_analysis!AL$11","v":0},{"$f":"$F84*Financial_analysis!AM$11","v":0},{"$f":"$F84*Financial_analysis!AN$11","v":0},{"$f":"$F84*Financial_analysis!AO$11","v":0},{"$f":"$F84*Financial_analysis!AP$11","v":0},{"$f":"$F84*Financial_analysis!AQ$11","v":0},{"$f":"$F84*Financial_analysis!AR$11","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT87:$BC87,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I87:AR87)","v":0},null,null,{"$f":"SUM(I85:I86)","v":0},{"$f":"SUM(J85:J86)","v":0},{"$f":"SUM(K85:K86)","v":0},{"$f":"SUM(L85:L86)","v":0},{"$f":"SUM(M85:M86)","v":0},{"$f":"SUM(N85:N86)","v":0},{"$f":"SUM(O85:O86)","v":0},{"$f":"SUM(P85:P86)","v":0},{"$f":"SUM(Q85:Q86)","v":0},{"$f":"SUM(R85:R86)","v":0},{"$f":"SUM(S85:S86)","v":0},{"$f":"SUM(T85:T86)","v":0},{"$f":"SUM(U85:U86)","v":0},{"$f":"SUM(V85:V86)","v":0},{"$f":"SUM(W85:W86)","v":0},{"$f":"SUM(X85:X86)","v":0},{"$f":"SUM(Y85:Y86)","v":0},{"$f":"SUM(Z85:Z86)","v":0},{"$f":"SUM(AA85:AA86)","v":0},{"$f":"SUM(AB85:AB86)","v":0},{"$f":"SUM(AC85:AC86)","v":0},{"$f":"SUM(AD85:AD86)","v":0},{"$f":"SUM(AE85:AE86)","v":0},{"$f":"SUM(AF85:AF86)","v":0},{"$f":"SUM(AG85:AG86)","v":0},{"$f":"SUM(AH85:AH86)","v":0},{"$f":"SUM(AI85:AI86)","v":0},{"$f":"SUM(AJ85:AJ86)","v":0},{"$f":"SUM(AK85:AK86)","v":0},{"$f":"SUM(AL85:AL86)","v":0},{"$f":"SUM(AM85:AM86)","v":0},{"$f":"SUM(AN85:AN86)","v":0},{"$f":"SUM(AO85:AO86)","v":0},{"$f":"SUM(AP85:AP86)","v":0},{"$f":"SUM(AQ85:AQ86)","v":0},{"$f":"SUM(AR85:AR86)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT88:$BC88,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H88+I87","v":0},{"$f":"I88+J87","v":0},{"$f":"J88+K87","v":0},{"$f":"K88+L87","v":0},{"$f":"L88+M87","v":0},{"$f":"M88+N87","v":0},{"$f":"N88+O87","v":0},{"$f":"O88+P87","v":0},{"$f":"P88+Q87","v":0},{"$f":"Q88+R87","v":0},{"$f":"R88+S87","v":0},{"$f":"S88+T87","v":0},{"$f":"T88+U87","v":0},{"$f":"U88+V87","v":0},{"$f":"V88+W87","v":0},{"$f":"W88+X87","v":0},{"$f":"X88+Y87","v":0},{"$f":"Y88+Z87","v":0},{"$f":"Z88+AA87","v":0},{"$f":"AA88+AB87","v":0},{"$f":"AB88+AC87","v":0},{"$f":"AC88+AD87","v":0},{"$f":"AD88+AE87","v":0},{"$f":"AE88+AF87","v":0},{"$f":"AF88+AG87","v":0},{"$f":"AG88+AH87","v":0},{"$f":"AH88+AI87","v":0},{"$f":"AI88+AJ87","v":0},{"$f":"AJ88+AK87","v":0},{"$f":"AK88+AL87","v":0},{"$f":"AL88+AM87","v":0},{"$f":"AM88+AN87","v":0},{"$f":"AN88+AO87","v":0},{"$f":"AO88+AP87","v":0},{"$f":"AP88+AQ87","v":0},{"$f":"AQ88+AR87","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT90:$BC90,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I90:AR90)","v":0},null,null,{"$f":"I87/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J87/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K87/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L87/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M87/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N87/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O87/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P87/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q87/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R87/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S87/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T87/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U87/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V87/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W87/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X87/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y87/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z87/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA87/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB87/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC87/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD87/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE87/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF87/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG87/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH87/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI87/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ87/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK87/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL87/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM87/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN87/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO87/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP87/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ87/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR87/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT91:$BC91,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H91+I90","v":0},{"$f":"I91+J90","v":0},{"$f":"J91+K90","v":0},{"$f":"K91+L90","v":0},{"$f":"L91+M90","v":0},{"$f":"M91+N90","v":0},{"$f":"N91+O90","v":0},{"$f":"O91+P90","v":0},{"$f":"P91+Q90","v":0},{"$f":"Q91+R90","v":0},{"$f":"R91+S90","v":0},{"$f":"S91+T90","v":0},{"$f":"T91+U90","v":0},{"$f":"U91+V90","v":0},{"$f":"V91+W90","v":0},{"$f":"W91+X90","v":0},{"$f":"X91+Y90","v":0},{"$f":"Y91+Z90","v":0},{"$f":"Z91+AA90","v":0},{"$f":"AA91+AB90","v":0},{"$f":"AB91+AC90","v":0},{"$f":"AC91+AD90","v":0},{"$f":"AD91+AE90","v":0},{"$f":"AE91+AF90","v":0},{"$f":"AF91+AG90","v":0},{"$f":"AG91+AH90","v":0},{"$f":"AH91+AI90","v":0},{"$f":"AI91+AJ90","v":0},{"$f":"AJ91+AK90","v":0},{"$f":"AK91+AL90","v":0},{"$f":"AL91+AM90","v":0},{"$f":"AM91+AN90","v":0},{"$f":"AN91+AO90","v":0},{"$f":"AO91+AP90","v":0},{"$f":"AP91+AQ90","v":0},{"$f":"AQ91+AR90","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT93:$BC93,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT94:$BC94,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"General!$F$14","v":0},{"$f":"F90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C)","FNPV(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT95:$BC95,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE95:$BN95,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I87:AR87),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C)","FRR(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT96:$BC96,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C) - zmiana"},{"$f":"INDEX($BE96:$BN96,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F94>0,Financial_analysis!$F$27>0),F94/Financial_analysis!$F$27-1,IF(AND(F94<0,Financial_analysis!$F$27<0),-(F94/Financial_analysis!$F$27-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C) change","FNPV(C) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT97:$BC97,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C) - zmiana"},{"$f":"INDEX($BE97:$BN97,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F95-Financial_analysis!$F$28,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C) change","FRR(C) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT99:$BC99,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przychody - analiza wrażliwości - wzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues sensitivity - increase","Przychody - analiza wrażliwości - wzrost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT101:$BC101,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przychodów"},{"$f":"INDEX($BE101:$BN101,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$85","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues change","Zmiana przychodów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT102:$BC102,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I102:AR102)","v":0},null,null,{"$f":"Financial_analysis!I$20","v":0},{"$f":"Financial_analysis!J$20","v":0},{"$f":"Financial_analysis!K$20","v":0},{"$f":"Financial_analysis!L$20","v":0},{"$f":"Financial_analysis!M$20","v":0},{"$f":"Financial_analysis!N$20","v":0},{"$f":"Financial_analysis!O$20","v":0},{"$f":"Financial_analysis!P$20","v":0},{"$f":"Financial_analysis!Q$20","v":0},{"$f":"Financial_analysis!R$20","v":0},{"$f":"Financial_analysis!S$20","v":0},{"$f":"Financial_analysis!T$20","v":0},{"$f":"Financial_analysis!U$20","v":0},{"$f":"Financial_analysis!V$20","v":0},{"$f":"Financial_analysis!W$20","v":0},{"$f":"Financial_analysis!X$20","v":0},{"$f":"Financial_analysis!Y$20","v":0},{"$f":"Financial_analysis!Z$20","v":0},{"$f":"Financial_analysis!AA$20","v":0},{"$f":"Financial_analysis!AB$20","v":0},{"$f":"Financial_analysis!AC$20","v":0},{"$f":"Financial_analysis!AD$20","v":0},{"$f":"Financial_analysis!AE$20","v":0},{"$f":"Financial_analysis!AF$20","v":0},{"$f":"Financial_analysis!AG$20","v":0},{"$f":"Financial_analysis!AH$20","v":0},{"$f":"Financial_analysis!AI$20","v":0},{"$f":"Financial_analysis!AJ$20","v":0},{"$f":"Financial_analysis!AK$20","v":0},{"$f":"Financial_analysis!AL$20","v":0},{"$f":"Financial_analysis!AM$20","v":0},{"$f":"Financial_analysis!AN$20","v":0},{"$f":"Financial_analysis!AO$20","v":0},{"$f":"Financial_analysis!AP$20","v":0},{"$f":"Financial_analysis!AQ$20","v":0},{"$f":"Financial_analysis!AR$20","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT103:$BC103,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I103:AR103)","v":0},null,null,{"$f":"$F101*Financial_analysis!I$11","v":0},{"$f":"$F101*Financial_analysis!J$11","v":0},{"$f":"$F101*Financial_analysis!K$11","v":0},{"$f":"$F101*Financial_analysis!L$11","v":0},{"$f":"$F101*Financial_analysis!M$11","v":0},{"$f":"$F101*Financial_analysis!N$11","v":0},{"$f":"$F101*Financial_analysis!O$11","v":0},{"$f":"$F101*Financial_analysis!P$11","v":0},{"$f":"$F101*Financial_analysis!Q$11","v":0},{"$f":"$F101*Financial_analysis!R$11","v":0},{"$f":"$F101*Financial_analysis!S$11","v":0},{"$f":"$F101*Financial_analysis!T$11","v":0},{"$f":"$F101*Financial_analysis!U$11","v":0},{"$f":"$F101*Financial_analysis!V$11","v":0},{"$f":"$F101*Financial_analysis!W$11","v":0},{"$f":"$F101*Financial_analysis!X$11","v":0},{"$f":"$F101*Financial_analysis!Y$11","v":0},{"$f":"$F101*Financial_analysis!Z$11","v":0},{"$f":"$F101*Financial_analysis!AA$11","v":0},{"$f":"$F101*Financial_analysis!AB$11","v":0},{"$f":"$F101*Financial_analysis!AC$11","v":0},{"$f":"$F101*Financial_analysis!AD$11","v":0},{"$f":"$F101*Financial_analysis!AE$11","v":0},{"$f":"$F101*Financial_analysis!AF$11","v":0},{"$f":"$F101*Financial_analysis!AG$11","v":0},{"$f":"$F101*Financial_analysis!AH$11","v":0},{"$f":"$F101*Financial_analysis!AI$11","v":0},{"$f":"$F101*Financial_analysis!AJ$11","v":0},{"$f":"$F101*Financial_analysis!AK$11","v":0},{"$f":"$F101*Financial_analysis!AL$11","v":0},{"$f":"$F101*Financial_analysis!AM$11","v":0},{"$f":"$F101*Financial_analysis!AN$11","v":0},{"$f":"$F101*Financial_analysis!AO$11","v":0},{"$f":"$F101*Financial_analysis!AP$11","v":0},{"$f":"$F101*Financial_analysis!AQ$11","v":0},{"$f":"$F101*Financial_analysis!AR$11","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT104:$BC104,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I104:AR104)","v":0},null,null,{"$f":"SUM(I102:I103)","v":0},{"$f":"SUM(J102:J103)","v":0},{"$f":"SUM(K102:K103)","v":0},{"$f":"SUM(L102:L103)","v":0},{"$f":"SUM(M102:M103)","v":0},{"$f":"SUM(N102:N103)","v":0},{"$f":"SUM(O102:O103)","v":0},{"$f":"SUM(P102:P103)","v":0},{"$f":"SUM(Q102:Q103)","v":0},{"$f":"SUM(R102:R103)","v":0},{"$f":"SUM(S102:S103)","v":0},{"$f":"SUM(T102:T103)","v":0},{"$f":"SUM(U102:U103)","v":0},{"$f":"SUM(V102:V103)","v":0},{"$f":"SUM(W102:W103)","v":0},{"$f":"SUM(X102:X103)","v":0},{"$f":"SUM(Y102:Y103)","v":0},{"$f":"SUM(Z102:Z103)","v":0},{"$f":"SUM(AA102:AA103)","v":0},{"$f":"SUM(AB102:AB103)","v":0},{"$f":"SUM(AC102:AC103)","v":0},{"$f":"SUM(AD102:AD103)","v":0},{"$f":"SUM(AE102:AE103)","v":0},{"$f":"SUM(AF102:AF103)","v":0},{"$f":"SUM(AG102:AG103)","v":0},{"$f":"SUM(AH102:AH103)","v":0},{"$f":"SUM(AI102:AI103)","v":0},{"$f":"SUM(AJ102:AJ103)","v":0},{"$f":"SUM(AK102:AK103)","v":0},{"$f":"SUM(AL102:AL103)","v":0},{"$f":"SUM(AM102:AM103)","v":0},{"$f":"SUM(AN102:AN103)","v":0},{"$f":"SUM(AO102:AO103)","v":0},{"$f":"SUM(AP102:AP103)","v":0},{"$f":"SUM(AQ102:AQ103)","v":0},{"$f":"SUM(AR102:AR103)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT105:$BC105,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H105+I104","v":0},{"$f":"I105+J104","v":0},{"$f":"J105+K104","v":0},{"$f":"K105+L104","v":0},{"$f":"L105+M104","v":0},{"$f":"M105+N104","v":0},{"$f":"N105+O104","v":0},{"$f":"O105+P104","v":0},{"$f":"P105+Q104","v":0},{"$f":"Q105+R104","v":0},{"$f":"R105+S104","v":0},{"$f":"S105+T104","v":0},{"$f":"T105+U104","v":0},{"$f":"U105+V104","v":0},{"$f":"V105+W104","v":0},{"$f":"W105+X104","v":0},{"$f":"X105+Y104","v":0},{"$f":"Y105+Z104","v":0},{"$f":"Z105+AA104","v":0},{"$f":"AA105+AB104","v":0},{"$f":"AB105+AC104","v":0},{"$f":"AC105+AD104","v":0},{"$f":"AD105+AE104","v":0},{"$f":"AE105+AF104","v":0},{"$f":"AF105+AG104","v":0},{"$f":"AG105+AH104","v":0},{"$f":"AH105+AI104","v":0},{"$f":"AI105+AJ104","v":0},{"$f":"AJ105+AK104","v":0},{"$f":"AK105+AL104","v":0},{"$f":"AL105+AM104","v":0},{"$f":"AM105+AN104","v":0},{"$f":"AN105+AO104","v":0},{"$f":"AO105+AP104","v":0},{"$f":"AP105+AQ104","v":0},{"$f":"AQ105+AR104","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT107:$BC107,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I107:AR107)","v":0},null,null,{"$f":"I104/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J104/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K104/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L104/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M104/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N104/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O104/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P104/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q104/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R104/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S104/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T104/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U104/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V104/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W104/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X104/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y104/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z104/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA104/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB104/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC104/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD104/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE104/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF104/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG104/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH104/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI104/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ104/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK104/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL104/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM104/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN104/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO104/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP104/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ104/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR104/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT108:$BC108,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H108+I107","v":0},{"$f":"I108+J107","v":0},{"$f":"J108+K107","v":0},{"$f":"K108+L107","v":0},{"$f":"L108+M107","v":0},{"$f":"M108+N107","v":0},{"$f":"N108+O107","v":0},{"$f":"O108+P107","v":0},{"$f":"P108+Q107","v":0},{"$f":"Q108+R107","v":0},{"$f":"R108+S107","v":0},{"$f":"S108+T107","v":0},{"$f":"T108+U107","v":0},{"$f":"U108+V107","v":0},{"$f":"V108+W107","v":0},{"$f":"W108+X107","v":0},{"$f":"X108+Y107","v":0},{"$f":"Y108+Z107","v":0},{"$f":"Z108+AA107","v":0},{"$f":"AA108+AB107","v":0},{"$f":"AB108+AC107","v":0},{"$f":"AC108+AD107","v":0},{"$f":"AD108+AE107","v":0},{"$f":"AE108+AF107","v":0},{"$f":"AF108+AG107","v":0},{"$f":"AG108+AH107","v":0},{"$f":"AH108+AI107","v":0},{"$f":"AI108+AJ107","v":0},{"$f":"AJ108+AK107","v":0},{"$f":"AK108+AL107","v":0},{"$f":"AL108+AM107","v":0},{"$f":"AM108+AN107","v":0},{"$f":"AN108+AO107","v":0},{"$f":"AO108+AP107","v":0},{"$f":"AP108+AQ107","v":0},{"$f":"AQ108+AR107","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT110:$BC110,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT111:$BC111,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"General!$F$14","v":0},{"$f":"F107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C)","FNPV(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT112:$BC112,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE112:$BN112,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I104:AR104),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C)","FRR(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT113:$BC113,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(C) - zmiana"},{"$f":"INDEX($BE113:$BN113,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F111>0,Financial_analysis!$F$27>0),F111/Financial_analysis!$F$27-1,IF(AND(F111<0,Financial_analysis!$F$27<0),-(F111/Financial_analysis!$F$27-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C) change","FNPV(C) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT114:$BC114,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(C) - zmiana"},{"$f":"INDEX($BE114:$BN114,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F112-Financial_analysis!$F$28,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C) change","FRR(C) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT116:$BC116,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Rentowność finansowa - Stopa zwrotu z kapitału krajowego"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial profitability - Return on national capital","Rentowność finansowa - Stopa zwrotu z kapitału krajowego","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT118:$BC118,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - analiza wrażliwości"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity","Nakłady inwestycyjne - analiza wrażliwości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT120:$BC120,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - analiza wrażliwości - spadek"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity - decrease","Nakłady inwestycyjne - analiza wrażliwości - spadek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT122:$BC122,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana nakładów inwestycyjnych"},{"$f":"INDEX($BE122:$BN122,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$83","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures change","Zmiana nakładów inwestycyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT123:$BC123,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I123:AR123)","v":0},null,null,{"$f":"Financial_analysis!I$46","v":0},{"$f":"Financial_analysis!J$46","v":0},{"$f":"Financial_analysis!K$46","v":0},{"$f":"Financial_analysis!L$46","v":0},{"$f":"Financial_analysis!M$46","v":0},{"$f":"Financial_analysis!N$46","v":0},{"$f":"Financial_analysis!O$46","v":0},{"$f":"Financial_analysis!P$46","v":0},{"$f":"Financial_analysis!Q$46","v":0},{"$f":"Financial_analysis!R$46","v":0},{"$f":"Financial_analysis!S$46","v":0},{"$f":"Financial_analysis!T$46","v":0},{"$f":"Financial_analysis!U$46","v":0},{"$f":"Financial_analysis!V$46","v":0},{"$f":"Financial_analysis!W$46","v":0},{"$f":"Financial_analysis!X$46","v":0},{"$f":"Financial_analysis!Y$46","v":0},{"$f":"Financial_analysis!Z$46","v":0},{"$f":"Financial_analysis!AA$46","v":0},{"$f":"Financial_analysis!AB$46","v":0},{"$f":"Financial_analysis!AC$46","v":0},{"$f":"Financial_analysis!AD$46","v":0},{"$f":"Financial_analysis!AE$46","v":0},{"$f":"Financial_analysis!AF$46","v":0},{"$f":"Financial_analysis!AG$46","v":0},{"$f":"Financial_analysis!AH$46","v":0},{"$f":"Financial_analysis!AI$46","v":0},{"$f":"Financial_analysis!AJ$46","v":0},{"$f":"Financial_analysis!AK$46","v":0},{"$f":"Financial_analysis!AL$46","v":0},{"$f":"Financial_analysis!AM$46","v":0},{"$f":"Financial_analysis!AN$46","v":0},{"$f":"Financial_analysis!AO$46","v":0},{"$f":"Financial_analysis!AP$46","v":0},{"$f":"Financial_analysis!AQ$46","v":0},{"$f":"Financial_analysis!AR$46","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT124:$BC124,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I124:AR124)","v":0},null,null,{"$f":"$F122*SUM(Financial_analysis!I$39,Financial_analysis!I$40,Financial_analysis!I$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!J$39,Financial_analysis!J$40,Financial_analysis!J$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!K$39,Financial_analysis!K$40,Financial_analysis!K$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!L$39,Financial_analysis!L$40,Financial_analysis!L$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!M$39,Financial_analysis!M$40,Financial_analysis!M$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!N$39,Financial_analysis!N$40,Financial_analysis!N$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!O$39,Financial_analysis!O$40,Financial_analysis!O$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!P$39,Financial_analysis!P$40,Financial_analysis!P$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!Q$39,Financial_analysis!Q$40,Financial_analysis!Q$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!R$39,Financial_analysis!R$40,Financial_analysis!R$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!S$39,Financial_analysis!S$40,Financial_analysis!S$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!T$39,Financial_analysis!T$40,Financial_analysis!T$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!U$39,Financial_analysis!U$40,Financial_analysis!U$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!V$39,Financial_analysis!V$40,Financial_analysis!V$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!W$39,Financial_analysis!W$40,Financial_analysis!W$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!X$39,Financial_analysis!X$40,Financial_analysis!X$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!Y$39,Financial_analysis!Y$40,Financial_analysis!Y$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!Z$39,Financial_analysis!Z$40,Financial_analysis!Z$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AA$39,Financial_analysis!AA$40,Financial_analysis!AA$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AB$39,Financial_analysis!AB$40,Financial_analysis!AB$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AC$39,Financial_analysis!AC$40,Financial_analysis!AC$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AD$39,Financial_analysis!AD$40,Financial_analysis!AD$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AE$39,Financial_analysis!AE$40,Financial_analysis!AE$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AF$39,Financial_analysis!AF$40,Financial_analysis!AF$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AG$39,Financial_analysis!AG$40,Financial_analysis!AG$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AH$39,Financial_analysis!AH$40,Financial_analysis!AH$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AI$39,Financial_analysis!AI$40,Financial_analysis!AI$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AJ$39,Financial_analysis!AJ$40,Financial_analysis!AJ$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AK$39,Financial_analysis!AK$40,Financial_analysis!AK$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AL$39,Financial_analysis!AL$40,Financial_analysis!AL$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AM$39,Financial_analysis!AM$40,Financial_analysis!AM$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AN$39,Financial_analysis!AN$40,Financial_analysis!AN$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AO$39,Financial_analysis!AO$40,Financial_analysis!AO$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AP$39,Financial_analysis!AP$40,Financial_analysis!AP$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AQ$39,Financial_analysis!AQ$40,Financial_analysis!AQ$41)","v":0},{"$f":"$F122*SUM(Financial_analysis!AR$39,Financial_analysis!AR$40,Financial_analysis!AR$41)","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT125:$BC125,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I125:AR125)","v":0},null,null,{"$f":"SUM(I123:I124)","v":0},{"$f":"SUM(J123:J124)","v":0},{"$f":"SUM(K123:K124)","v":0},{"$f":"SUM(L123:L124)","v":0},{"$f":"SUM(M123:M124)","v":0},{"$f":"SUM(N123:N124)","v":0},{"$f":"SUM(O123:O124)","v":0},{"$f":"SUM(P123:P124)","v":0},{"$f":"SUM(Q123:Q124)","v":0},{"$f":"SUM(R123:R124)","v":0},{"$f":"SUM(S123:S124)","v":0},{"$f":"SUM(T123:T124)","v":0},{"$f":"SUM(U123:U124)","v":0},{"$f":"SUM(V123:V124)","v":0},{"$f":"SUM(W123:W124)","v":0},{"$f":"SUM(X123:X124)","v":0},{"$f":"SUM(Y123:Y124)","v":0},{"$f":"SUM(Z123:Z124)","v":0},{"$f":"SUM(AA123:AA124)","v":0},{"$f":"SUM(AB123:AB124)","v":0},{"$f":"SUM(AC123:AC124)","v":0},{"$f":"SUM(AD123:AD124)","v":0},{"$f":"SUM(AE123:AE124)","v":0},{"$f":"SUM(AF123:AF124)","v":0},{"$f":"SUM(AG123:AG124)","v":0},{"$f":"SUM(AH123:AH124)","v":0},{"$f":"SUM(AI123:AI124)","v":0},{"$f":"SUM(AJ123:AJ124)","v":0},{"$f":"SUM(AK123:AK124)","v":0},{"$f":"SUM(AL123:AL124)","v":0},{"$f":"SUM(AM123:AM124)","v":0},{"$f":"SUM(AN123:AN124)","v":0},{"$f":"SUM(AO123:AO124)","v":0},{"$f":"SUM(AP123:AP124)","v":0},{"$f":"SUM(AQ123:AQ124)","v":0},{"$f":"SUM(AR123:AR124)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT126:$BC126,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H126+I125","v":0},{"$f":"I126+J125","v":0},{"$f":"J126+K125","v":0},{"$f":"K126+L125","v":0},{"$f":"L126+M125","v":0},{"$f":"M126+N125","v":0},{"$f":"N126+O125","v":0},{"$f":"O126+P125","v":0},{"$f":"P126+Q125","v":0},{"$f":"Q126+R125","v":0},{"$f":"R126+S125","v":0},{"$f":"S126+T125","v":0},{"$f":"T126+U125","v":0},{"$f":"U126+V125","v":0},{"$f":"V126+W125","v":0},{"$f":"W126+X125","v":0},{"$f":"X126+Y125","v":0},{"$f":"Y126+Z125","v":0},{"$f":"Z126+AA125","v":0},{"$f":"AA126+AB125","v":0},{"$f":"AB126+AC125","v":0},{"$f":"AC126+AD125","v":0},{"$f":"AD126+AE125","v":0},{"$f":"AE126+AF125","v":0},{"$f":"AF126+AG125","v":0},{"$f":"AG126+AH125","v":0},{"$f":"AH126+AI125","v":0},{"$f":"AI126+AJ125","v":0},{"$f":"AJ126+AK125","v":0},{"$f":"AK126+AL125","v":0},{"$f":"AL126+AM125","v":0},{"$f":"AM126+AN125","v":0},{"$f":"AN126+AO125","v":0},{"$f":"AO126+AP125","v":0},{"$f":"AP126+AQ125","v":0},{"$f":"AQ126+AR125","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT128:$BC128,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I128:AR128)","v":0},null,null,{"$f":"I125/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J125/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K125/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L125/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M125/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N125/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O125/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P125/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q125/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R125/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S125/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T125/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U125/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V125/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W125/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X125/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y125/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z125/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA125/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB125/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC125/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD125/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE125/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF125/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG125/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH125/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI125/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ125/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK125/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL125/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM125/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN125/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO125/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP125/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ125/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR125/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT129:$BC129,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H129+I128","v":0},{"$f":"I129+J128","v":0},{"$f":"J129+K128","v":0},{"$f":"K129+L128","v":0},{"$f":"L129+M128","v":0},{"$f":"M129+N128","v":0},{"$f":"N129+O128","v":0},{"$f":"O129+P128","v":0},{"$f":"P129+Q128","v":0},{"$f":"Q129+R128","v":0},{"$f":"R129+S128","v":0},{"$f":"S129+T128","v":0},{"$f":"T129+U128","v":0},{"$f":"U129+V128","v":0},{"$f":"V129+W128","v":0},{"$f":"W129+X128","v":0},{"$f":"X129+Y128","v":0},{"$f":"Y129+Z128","v":0},{"$f":"Z129+AA128","v":0},{"$f":"AA129+AB128","v":0},{"$f":"AB129+AC128","v":0},{"$f":"AC129+AD128","v":0},{"$f":"AD129+AE128","v":0},{"$f":"AE129+AF128","v":0},{"$f":"AF129+AG128","v":0},{"$f":"AG129+AH128","v":0},{"$f":"AH129+AI128","v":0},{"$f":"AI129+AJ128","v":0},{"$f":"AJ129+AK128","v":0},{"$f":"AK129+AL128","v":0},{"$f":"AL129+AM128","v":0},{"$f":"AM129+AN128","v":0},{"$f":"AN129+AO128","v":0},{"$f":"AO129+AP128","v":0},{"$f":"AP129+AQ128","v":0},{"$f":"AQ129+AR128","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT131:$BC131,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT132:$BC132,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"General!$F$14","v":0},{"$f":"F128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K)","FNPV(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT133:$BC133,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE133:$BN133,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I125:AR125),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K)","FRR(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT134:$BC134,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K) - zmiana"},{"$f":"INDEX($BE134:$BN134,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F132>0,Financial_analysis!$F$53>0),F132/Financial_analysis!$F$53-1,IF(AND(F132<0,Financial_analysis!$F$53<0),-(F132/Financial_analysis!$F$53-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K) change","FNPV(K) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT135:$BC135,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K) - zmiana"},{"$f":"INDEX($BE135:$BN135,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F133-Financial_analysis!$F$54,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K) change","FRR(K) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT137:$BC137,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - analiza wrażliwości - wzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity - increase","Nakłady inwestycyjne - analiza wrażliwości - wzrost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT139:$BC139,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana nakładów inwestycyjnych"},{"$f":"INDEX($BE139:$BN139,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$83","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures change","Zmiana nakładów inwestycyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT140:$BC140,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I140:AR140)","v":0},null,null,{"$f":"Financial_analysis!I$46","v":0},{"$f":"Financial_analysis!J$46","v":0},{"$f":"Financial_analysis!K$46","v":0},{"$f":"Financial_analysis!L$46","v":0},{"$f":"Financial_analysis!M$46","v":0},{"$f":"Financial_analysis!N$46","v":0},{"$f":"Financial_analysis!O$46","v":0},{"$f":"Financial_analysis!P$46","v":0},{"$f":"Financial_analysis!Q$46","v":0},{"$f":"Financial_analysis!R$46","v":0},{"$f":"Financial_analysis!S$46","v":0},{"$f":"Financial_analysis!T$46","v":0},{"$f":"Financial_analysis!U$46","v":0},{"$f":"Financial_analysis!V$46","v":0},{"$f":"Financial_analysis!W$46","v":0},{"$f":"Financial_analysis!X$46","v":0},{"$f":"Financial_analysis!Y$46","v":0},{"$f":"Financial_analysis!Z$46","v":0},{"$f":"Financial_analysis!AA$46","v":0},{"$f":"Financial_analysis!AB$46","v":0},{"$f":"Financial_analysis!AC$46","v":0},{"$f":"Financial_analysis!AD$46","v":0},{"$f":"Financial_analysis!AE$46","v":0},{"$f":"Financial_analysis!AF$46","v":0},{"$f":"Financial_analysis!AG$46","v":0},{"$f":"Financial_analysis!AH$46","v":0},{"$f":"Financial_analysis!AI$46","v":0},{"$f":"Financial_analysis!AJ$46","v":0},{"$f":"Financial_analysis!AK$46","v":0},{"$f":"Financial_analysis!AL$46","v":0},{"$f":"Financial_analysis!AM$46","v":0},{"$f":"Financial_analysis!AN$46","v":0},{"$f":"Financial_analysis!AO$46","v":0},{"$f":"Financial_analysis!AP$46","v":0},{"$f":"Financial_analysis!AQ$46","v":0},{"$f":"Financial_analysis!AR$46","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT141:$BC141,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I141:AR141)","v":0},null,null,{"$f":"$F139*SUM(Financial_analysis!I$39,Financial_analysis!I$40,Financial_analysis!I$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!J$39,Financial_analysis!J$40,Financial_analysis!J$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!K$39,Financial_analysis!K$40,Financial_analysis!K$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!L$39,Financial_analysis!L$40,Financial_analysis!L$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!M$39,Financial_analysis!M$40,Financial_analysis!M$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!N$39,Financial_analysis!N$40,Financial_analysis!N$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!O$39,Financial_analysis!O$40,Financial_analysis!O$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!P$39,Financial_analysis!P$40,Financial_analysis!P$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!Q$39,Financial_analysis!Q$40,Financial_analysis!Q$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!R$39,Financial_analysis!R$40,Financial_analysis!R$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!S$39,Financial_analysis!S$40,Financial_analysis!S$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!T$39,Financial_analysis!T$40,Financial_analysis!T$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!U$39,Financial_analysis!U$40,Financial_analysis!U$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!V$39,Financial_analysis!V$40,Financial_analysis!V$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!W$39,Financial_analysis!W$40,Financial_analysis!W$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!X$39,Financial_analysis!X$40,Financial_analysis!X$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!Y$39,Financial_analysis!Y$40,Financial_analysis!Y$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!Z$39,Financial_analysis!Z$40,Financial_analysis!Z$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AA$39,Financial_analysis!AA$40,Financial_analysis!AA$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AB$39,Financial_analysis!AB$40,Financial_analysis!AB$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AC$39,Financial_analysis!AC$40,Financial_analysis!AC$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AD$39,Financial_analysis!AD$40,Financial_analysis!AD$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AE$39,Financial_analysis!AE$40,Financial_analysis!AE$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AF$39,Financial_analysis!AF$40,Financial_analysis!AF$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AG$39,Financial_analysis!AG$40,Financial_analysis!AG$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AH$39,Financial_analysis!AH$40,Financial_analysis!AH$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AI$39,Financial_analysis!AI$40,Financial_analysis!AI$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AJ$39,Financial_analysis!AJ$40,Financial_analysis!AJ$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AK$39,Financial_analysis!AK$40,Financial_analysis!AK$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AL$39,Financial_analysis!AL$40,Financial_analysis!AL$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AM$39,Financial_analysis!AM$40,Financial_analysis!AM$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AN$39,Financial_analysis!AN$40,Financial_analysis!AN$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AO$39,Financial_analysis!AO$40,Financial_analysis!AO$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AP$39,Financial_analysis!AP$40,Financial_analysis!AP$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AQ$39,Financial_analysis!AQ$40,Financial_analysis!AQ$41)","v":0},{"$f":"$F139*SUM(Financial_analysis!AR$39,Financial_analysis!AR$40,Financial_analysis!AR$41)","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT142:$BC142,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I142:AR142)","v":0},null,null,{"$f":"SUM(I140:I141)","v":0},{"$f":"SUM(J140:J141)","v":0},{"$f":"SUM(K140:K141)","v":0},{"$f":"SUM(L140:L141)","v":0},{"$f":"SUM(M140:M141)","v":0},{"$f":"SUM(N140:N141)","v":0},{"$f":"SUM(O140:O141)","v":0},{"$f":"SUM(P140:P141)","v":0},{"$f":"SUM(Q140:Q141)","v":0},{"$f":"SUM(R140:R141)","v":0},{"$f":"SUM(S140:S141)","v":0},{"$f":"SUM(T140:T141)","v":0},{"$f":"SUM(U140:U141)","v":0},{"$f":"SUM(V140:V141)","v":0},{"$f":"SUM(W140:W141)","v":0},{"$f":"SUM(X140:X141)","v":0},{"$f":"SUM(Y140:Y141)","v":0},{"$f":"SUM(Z140:Z141)","v":0},{"$f":"SUM(AA140:AA141)","v":0},{"$f":"SUM(AB140:AB141)","v":0},{"$f":"SUM(AC140:AC141)","v":0},{"$f":"SUM(AD140:AD141)","v":0},{"$f":"SUM(AE140:AE141)","v":0},{"$f":"SUM(AF140:AF141)","v":0},{"$f":"SUM(AG140:AG141)","v":0},{"$f":"SUM(AH140:AH141)","v":0},{"$f":"SUM(AI140:AI141)","v":0},{"$f":"SUM(AJ140:AJ141)","v":0},{"$f":"SUM(AK140:AK141)","v":0},{"$f":"SUM(AL140:AL141)","v":0},{"$f":"SUM(AM140:AM141)","v":0},{"$f":"SUM(AN140:AN141)","v":0},{"$f":"SUM(AO140:AO141)","v":0},{"$f":"SUM(AP140:AP141)","v":0},{"$f":"SUM(AQ140:AQ141)","v":0},{"$f":"SUM(AR140:AR141)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT143:$BC143,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H143+I142","v":0},{"$f":"I143+J142","v":0},{"$f":"J143+K142","v":0},{"$f":"K143+L142","v":0},{"$f":"L143+M142","v":0},{"$f":"M143+N142","v":0},{"$f":"N143+O142","v":0},{"$f":"O143+P142","v":0},{"$f":"P143+Q142","v":0},{"$f":"Q143+R142","v":0},{"$f":"R143+S142","v":0},{"$f":"S143+T142","v":0},{"$f":"T143+U142","v":0},{"$f":"U143+V142","v":0},{"$f":"V143+W142","v":0},{"$f":"W143+X142","v":0},{"$f":"X143+Y142","v":0},{"$f":"Y143+Z142","v":0},{"$f":"Z143+AA142","v":0},{"$f":"AA143+AB142","v":0},{"$f":"AB143+AC142","v":0},{"$f":"AC143+AD142","v":0},{"$f":"AD143+AE142","v":0},{"$f":"AE143+AF142","v":0},{"$f":"AF143+AG142","v":0},{"$f":"AG143+AH142","v":0},{"$f":"AH143+AI142","v":0},{"$f":"AI143+AJ142","v":0},{"$f":"AJ143+AK142","v":0},{"$f":"AK143+AL142","v":0},{"$f":"AL143+AM142","v":0},{"$f":"AM143+AN142","v":0},{"$f":"AN143+AO142","v":0},{"$f":"AO143+AP142","v":0},{"$f":"AP143+AQ142","v":0},{"$f":"AQ143+AR142","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT145:$BC145,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I145:AR145)","v":0},null,null,{"$f":"I142/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J142/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K142/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L142/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M142/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N142/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O142/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P142/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q142/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R142/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S142/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T142/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U142/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V142/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W142/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X142/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y142/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z142/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA142/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB142/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC142/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD142/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE142/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF142/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG142/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH142/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI142/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ142/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK142/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL142/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM142/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN142/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO142/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP142/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ142/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR142/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT146:$BC146,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H146+I145","v":0},{"$f":"I146+J145","v":0},{"$f":"J146+K145","v":0},{"$f":"K146+L145","v":0},{"$f":"L146+M145","v":0},{"$f":"M146+N145","v":0},{"$f":"N146+O145","v":0},{"$f":"O146+P145","v":0},{"$f":"P146+Q145","v":0},{"$f":"Q146+R145","v":0},{"$f":"R146+S145","v":0},{"$f":"S146+T145","v":0},{"$f":"T146+U145","v":0},{"$f":"U146+V145","v":0},{"$f":"V146+W145","v":0},{"$f":"W146+X145","v":0},{"$f":"X146+Y145","v":0},{"$f":"Y146+Z145","v":0},{"$f":"Z146+AA145","v":0},{"$f":"AA146+AB145","v":0},{"$f":"AB146+AC145","v":0},{"$f":"AC146+AD145","v":0},{"$f":"AD146+AE145","v":0},{"$f":"AE146+AF145","v":0},{"$f":"AF146+AG145","v":0},{"$f":"AG146+AH145","v":0},{"$f":"AH146+AI145","v":0},{"$f":"AI146+AJ145","v":0},{"$f":"AJ146+AK145","v":0},{"$f":"AK146+AL145","v":0},{"$f":"AL146+AM145","v":0},{"$f":"AM146+AN145","v":0},{"$f":"AN146+AO145","v":0},{"$f":"AO146+AP145","v":0},{"$f":"AP146+AQ145","v":0},{"$f":"AQ146+AR145","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT148:$BC148,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT149:$BC149,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"General!$F$14","v":0},{"$f":"F145","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K)","FNPV(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT150:$BC150,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE150:$BN150,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I142:AR142),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K)","FRR(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT151:$BC151,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K) - zmiana"},{"$f":"INDEX($BE151:$BN151,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F149>0,Financial_analysis!$F$53>0),F149/Financial_analysis!$F$53-1,IF(AND(F149<0,Financial_analysis!$F$53<0),-(F149/Financial_analysis!$F$53-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K) change","FNPV(K) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT152:$BC152,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K) - zmiana"},{"$f":"INDEX($BE152:$BN152,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F150-Financial_analysis!$F$54,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K) change","FRR(K) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT154:$BC154,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - analiza wrażliwości"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity","Koszty operacyjne - analiza wrażliwości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT156:$BC156,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - analiza wrażliwości - spadek"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity - decrease","Koszty operacyjne - analiza wrażliwości - spadek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT158:$BC158,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana kosztów operacyjnych"},{"$f":"INDEX($BE158:$BN158,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$84","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses change","Zmiana kosztów operacyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT159:$BC159,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I159:AR159)","v":0},null,null,{"$f":"Financial_analysis!I$46","v":0},{"$f":"Financial_analysis!J$46","v":0},{"$f":"Financial_analysis!K$46","v":0},{"$f":"Financial_analysis!L$46","v":0},{"$f":"Financial_analysis!M$46","v":0},{"$f":"Financial_analysis!N$46","v":0},{"$f":"Financial_analysis!O$46","v":0},{"$f":"Financial_analysis!P$46","v":0},{"$f":"Financial_analysis!Q$46","v":0},{"$f":"Financial_analysis!R$46","v":0},{"$f":"Financial_analysis!S$46","v":0},{"$f":"Financial_analysis!T$46","v":0},{"$f":"Financial_analysis!U$46","v":0},{"$f":"Financial_analysis!V$46","v":0},{"$f":"Financial_analysis!W$46","v":0},{"$f":"Financial_analysis!X$46","v":0},{"$f":"Financial_analysis!Y$46","v":0},{"$f":"Financial_analysis!Z$46","v":0},{"$f":"Financial_analysis!AA$46","v":0},{"$f":"Financial_analysis!AB$46","v":0},{"$f":"Financial_analysis!AC$46","v":0},{"$f":"Financial_analysis!AD$46","v":0},{"$f":"Financial_analysis!AE$46","v":0},{"$f":"Financial_analysis!AF$46","v":0},{"$f":"Financial_analysis!AG$46","v":0},{"$f":"Financial_analysis!AH$46","v":0},{"$f":"Financial_analysis!AI$46","v":0},{"$f":"Financial_analysis!AJ$46","v":0},{"$f":"Financial_analysis!AK$46","v":0},{"$f":"Financial_analysis!AL$46","v":0},{"$f":"Financial_analysis!AM$46","v":0},{"$f":"Financial_analysis!AN$46","v":0},{"$f":"Financial_analysis!AO$46","v":0},{"$f":"Financial_analysis!AP$46","v":0},{"$f":"Financial_analysis!AQ$46","v":0},{"$f":"Financial_analysis!AR$46","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT160:$BC160,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I160:AR160)","v":0},null,null,{"$f":"$F158*Financial_analysis!I$42","v":0},{"$f":"$F158*Financial_analysis!J$42","v":0},{"$f":"$F158*Financial_analysis!K$42","v":0},{"$f":"$F158*Financial_analysis!L$42","v":0},{"$f":"$F158*Financial_analysis!M$42","v":0},{"$f":"$F158*Financial_analysis!N$42","v":0},{"$f":"$F158*Financial_analysis!O$42","v":0},{"$f":"$F158*Financial_analysis!P$42","v":0},{"$f":"$F158*Financial_analysis!Q$42","v":0},{"$f":"$F158*Financial_analysis!R$42","v":0},{"$f":"$F158*Financial_analysis!S$42","v":0},{"$f":"$F158*Financial_analysis!T$42","v":0},{"$f":"$F158*Financial_analysis!U$42","v":0},{"$f":"$F158*Financial_analysis!V$42","v":0},{"$f":"$F158*Financial_analysis!W$42","v":0},{"$f":"$F158*Financial_analysis!X$42","v":0},{"$f":"$F158*Financial_analysis!Y$42","v":0},{"$f":"$F158*Financial_analysis!Z$42","v":0},{"$f":"$F158*Financial_analysis!AA$42","v":0},{"$f":"$F158*Financial_analysis!AB$42","v":0},{"$f":"$F158*Financial_analysis!AC$42","v":0},{"$f":"$F158*Financial_analysis!AD$42","v":0},{"$f":"$F158*Financial_analysis!AE$42","v":0},{"$f":"$F158*Financial_analysis!AF$42","v":0},{"$f":"$F158*Financial_analysis!AG$42","v":0},{"$f":"$F158*Financial_analysis!AH$42","v":0},{"$f":"$F158*Financial_analysis!AI$42","v":0},{"$f":"$F158*Financial_analysis!AJ$42","v":0},{"$f":"$F158*Financial_analysis!AK$42","v":0},{"$f":"$F158*Financial_analysis!AL$42","v":0},{"$f":"$F158*Financial_analysis!AM$42","v":0},{"$f":"$F158*Financial_analysis!AN$42","v":0},{"$f":"$F158*Financial_analysis!AO$42","v":0},{"$f":"$F158*Financial_analysis!AP$42","v":0},{"$f":"$F158*Financial_analysis!AQ$42","v":0},{"$f":"$F158*Financial_analysis!AR$42","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT161:$BC161,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I161:AR161)","v":0},null,null,{"$f":"SUM(I159:I160)","v":0},{"$f":"SUM(J159:J160)","v":0},{"$f":"SUM(K159:K160)","v":0},{"$f":"SUM(L159:L160)","v":0},{"$f":"SUM(M159:M160)","v":0},{"$f":"SUM(N159:N160)","v":0},{"$f":"SUM(O159:O160)","v":0},{"$f":"SUM(P159:P160)","v":0},{"$f":"SUM(Q159:Q160)","v":0},{"$f":"SUM(R159:R160)","v":0},{"$f":"SUM(S159:S160)","v":0},{"$f":"SUM(T159:T160)","v":0},{"$f":"SUM(U159:U160)","v":0},{"$f":"SUM(V159:V160)","v":0},{"$f":"SUM(W159:W160)","v":0},{"$f":"SUM(X159:X160)","v":0},{"$f":"SUM(Y159:Y160)","v":0},{"$f":"SUM(Z159:Z160)","v":0},{"$f":"SUM(AA159:AA160)","v":0},{"$f":"SUM(AB159:AB160)","v":0},{"$f":"SUM(AC159:AC160)","v":0},{"$f":"SUM(AD159:AD160)","v":0},{"$f":"SUM(AE159:AE160)","v":0},{"$f":"SUM(AF159:AF160)","v":0},{"$f":"SUM(AG159:AG160)","v":0},{"$f":"SUM(AH159:AH160)","v":0},{"$f":"SUM(AI159:AI160)","v":0},{"$f":"SUM(AJ159:AJ160)","v":0},{"$f":"SUM(AK159:AK160)","v":0},{"$f":"SUM(AL159:AL160)","v":0},{"$f":"SUM(AM159:AM160)","v":0},{"$f":"SUM(AN159:AN160)","v":0},{"$f":"SUM(AO159:AO160)","v":0},{"$f":"SUM(AP159:AP160)","v":0},{"$f":"SUM(AQ159:AQ160)","v":0},{"$f":"SUM(AR159:AR160)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT162:$BC162,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H162+I161","v":0},{"$f":"I162+J161","v":0},{"$f":"J162+K161","v":0},{"$f":"K162+L161","v":0},{"$f":"L162+M161","v":0},{"$f":"M162+N161","v":0},{"$f":"N162+O161","v":0},{"$f":"O162+P161","v":0},{"$f":"P162+Q161","v":0},{"$f":"Q162+R161","v":0},{"$f":"R162+S161","v":0},{"$f":"S162+T161","v":0},{"$f":"T162+U161","v":0},{"$f":"U162+V161","v":0},{"$f":"V162+W161","v":0},{"$f":"W162+X161","v":0},{"$f":"X162+Y161","v":0},{"$f":"Y162+Z161","v":0},{"$f":"Z162+AA161","v":0},{"$f":"AA162+AB161","v":0},{"$f":"AB162+AC161","v":0},{"$f":"AC162+AD161","v":0},{"$f":"AD162+AE161","v":0},{"$f":"AE162+AF161","v":0},{"$f":"AF162+AG161","v":0},{"$f":"AG162+AH161","v":0},{"$f":"AH162+AI161","v":0},{"$f":"AI162+AJ161","v":0},{"$f":"AJ162+AK161","v":0},{"$f":"AK162+AL161","v":0},{"$f":"AL162+AM161","v":0},{"$f":"AM162+AN161","v":0},{"$f":"AN162+AO161","v":0},{"$f":"AO162+AP161","v":0},{"$f":"AP162+AQ161","v":0},{"$f":"AQ162+AR161","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT164:$BC164,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I164:AR164)","v":0},null,null,{"$f":"I161/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J161/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K161/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L161/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M161/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N161/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O161/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P161/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q161/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R161/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S161/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T161/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U161/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V161/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W161/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X161/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y161/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z161/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA161/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB161/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC161/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD161/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE161/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF161/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG161/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH161/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI161/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ161/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK161/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL161/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM161/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN161/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO161/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP161/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ161/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR161/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT165:$BC165,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H165+I164","v":0},{"$f":"I165+J164","v":0},{"$f":"J165+K164","v":0},{"$f":"K165+L164","v":0},{"$f":"L165+M164","v":0},{"$f":"M165+N164","v":0},{"$f":"N165+O164","v":0},{"$f":"O165+P164","v":0},{"$f":"P165+Q164","v":0},{"$f":"Q165+R164","v":0},{"$f":"R165+S164","v":0},{"$f":"S165+T164","v":0},{"$f":"T165+U164","v":0},{"$f":"U165+V164","v":0},{"$f":"V165+W164","v":0},{"$f":"W165+X164","v":0},{"$f":"X165+Y164","v":0},{"$f":"Y165+Z164","v":0},{"$f":"Z165+AA164","v":0},{"$f":"AA165+AB164","v":0},{"$f":"AB165+AC164","v":0},{"$f":"AC165+AD164","v":0},{"$f":"AD165+AE164","v":0},{"$f":"AE165+AF164","v":0},{"$f":"AF165+AG164","v":0},{"$f":"AG165+AH164","v":0},{"$f":"AH165+AI164","v":0},{"$f":"AI165+AJ164","v":0},{"$f":"AJ165+AK164","v":0},{"$f":"AK165+AL164","v":0},{"$f":"AL165+AM164","v":0},{"$f":"AM165+AN164","v":0},{"$f":"AN165+AO164","v":0},{"$f":"AO165+AP164","v":0},{"$f":"AP165+AQ164","v":0},{"$f":"AQ165+AR164","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT167:$BC167,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT168:$BC168,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"General!$F$14","v":0},{"$f":"F164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K)","FNPV(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT169:$BC169,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE169:$BN169,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I161:AR161),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K)","FRR(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT170:$BC170,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K) - zmiana"},{"$f":"INDEX($BE170:$BN170,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F168>0,Financial_analysis!$F$53>0),F168/Financial_analysis!$F$53-1,IF(AND(F168<0,Financial_analysis!$F$53<0),-(F168/Financial_analysis!$F$53-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K) change","FNPV(K) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT171:$BC171,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K) - zmiana"},{"$f":"INDEX($BE171:$BN171,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F169-Financial_analysis!$F$54,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K) change","FRR(K) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT173:$BC173,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - analiza wrażliwości - wzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity - increase","Koszty operacyjne - analiza wrażliwości - wzrost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT175:$BC175,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana kosztów operacyjnych"},{"$f":"INDEX($BE175:$BN175,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$84","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses change","Zmiana kosztów operacyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT176:$BC176,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I176:AR176)","v":0},null,null,{"$f":"Financial_analysis!I$46","v":0},{"$f":"Financial_analysis!J$46","v":0},{"$f":"Financial_analysis!K$46","v":0},{"$f":"Financial_analysis!L$46","v":0},{"$f":"Financial_analysis!M$46","v":0},{"$f":"Financial_analysis!N$46","v":0},{"$f":"Financial_analysis!O$46","v":0},{"$f":"Financial_analysis!P$46","v":0},{"$f":"Financial_analysis!Q$46","v":0},{"$f":"Financial_analysis!R$46","v":0},{"$f":"Financial_analysis!S$46","v":0},{"$f":"Financial_analysis!T$46","v":0},{"$f":"Financial_analysis!U$46","v":0},{"$f":"Financial_analysis!V$46","v":0},{"$f":"Financial_analysis!W$46","v":0},{"$f":"Financial_analysis!X$46","v":0},{"$f":"Financial_analysis!Y$46","v":0},{"$f":"Financial_analysis!Z$46","v":0},{"$f":"Financial_analysis!AA$46","v":0},{"$f":"Financial_analysis!AB$46","v":0},{"$f":"Financial_analysis!AC$46","v":0},{"$f":"Financial_analysis!AD$46","v":0},{"$f":"Financial_analysis!AE$46","v":0},{"$f":"Financial_analysis!AF$46","v":0},{"$f":"Financial_analysis!AG$46","v":0},{"$f":"Financial_analysis!AH$46","v":0},{"$f":"Financial_analysis!AI$46","v":0},{"$f":"Financial_analysis!AJ$46","v":0},{"$f":"Financial_analysis!AK$46","v":0},{"$f":"Financial_analysis!AL$46","v":0},{"$f":"Financial_analysis!AM$46","v":0},{"$f":"Financial_analysis!AN$46","v":0},{"$f":"Financial_analysis!AO$46","v":0},{"$f":"Financial_analysis!AP$46","v":0},{"$f":"Financial_analysis!AQ$46","v":0},{"$f":"Financial_analysis!AR$46","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT177:$BC177,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I177:AR177)","v":0},null,null,{"$f":"$F175*Financial_analysis!I$42","v":0},{"$f":"$F175*Financial_analysis!J$42","v":0},{"$f":"$F175*Financial_analysis!K$42","v":0},{"$f":"$F175*Financial_analysis!L$42","v":0},{"$f":"$F175*Financial_analysis!M$42","v":0},{"$f":"$F175*Financial_analysis!N$42","v":0},{"$f":"$F175*Financial_analysis!O$42","v":0},{"$f":"$F175*Financial_analysis!P$42","v":0},{"$f":"$F175*Financial_analysis!Q$42","v":0},{"$f":"$F175*Financial_analysis!R$42","v":0},{"$f":"$F175*Financial_analysis!S$42","v":0},{"$f":"$F175*Financial_analysis!T$42","v":0},{"$f":"$F175*Financial_analysis!U$42","v":0},{"$f":"$F175*Financial_analysis!V$42","v":0},{"$f":"$F175*Financial_analysis!W$42","v":0},{"$f":"$F175*Financial_analysis!X$42","v":0},{"$f":"$F175*Financial_analysis!Y$42","v":0},{"$f":"$F175*Financial_analysis!Z$42","v":0},{"$f":"$F175*Financial_analysis!AA$42","v":0},{"$f":"$F175*Financial_analysis!AB$42","v":0},{"$f":"$F175*Financial_analysis!AC$42","v":0},{"$f":"$F175*Financial_analysis!AD$42","v":0},{"$f":"$F175*Financial_analysis!AE$42","v":0},{"$f":"$F175*Financial_analysis!AF$42","v":0},{"$f":"$F175*Financial_analysis!AG$42","v":0},{"$f":"$F175*Financial_analysis!AH$42","v":0},{"$f":"$F175*Financial_analysis!AI$42","v":0},{"$f":"$F175*Financial_analysis!AJ$42","v":0},{"$f":"$F175*Financial_analysis!AK$42","v":0},{"$f":"$F175*Financial_analysis!AL$42","v":0},{"$f":"$F175*Financial_analysis!AM$42","v":0},{"$f":"$F175*Financial_analysis!AN$42","v":0},{"$f":"$F175*Financial_analysis!AO$42","v":0},{"$f":"$F175*Financial_analysis!AP$42","v":0},{"$f":"$F175*Financial_analysis!AQ$42","v":0},{"$f":"$F175*Financial_analysis!AR$42","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT178:$BC178,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I178:AR178)","v":0},null,null,{"$f":"SUM(I176:I177)","v":0},{"$f":"SUM(J176:J177)","v":0},{"$f":"SUM(K176:K177)","v":0},{"$f":"SUM(L176:L177)","v":0},{"$f":"SUM(M176:M177)","v":0},{"$f":"SUM(N176:N177)","v":0},{"$f":"SUM(O176:O177)","v":0},{"$f":"SUM(P176:P177)","v":0},{"$f":"SUM(Q176:Q177)","v":0},{"$f":"SUM(R176:R177)","v":0},{"$f":"SUM(S176:S177)","v":0},{"$f":"SUM(T176:T177)","v":0},{"$f":"SUM(U176:U177)","v":0},{"$f":"SUM(V176:V177)","v":0},{"$f":"SUM(W176:W177)","v":0},{"$f":"SUM(X176:X177)","v":0},{"$f":"SUM(Y176:Y177)","v":0},{"$f":"SUM(Z176:Z177)","v":0},{"$f":"SUM(AA176:AA177)","v":0},{"$f":"SUM(AB176:AB177)","v":0},{"$f":"SUM(AC176:AC177)","v":0},{"$f":"SUM(AD176:AD177)","v":0},{"$f":"SUM(AE176:AE177)","v":0},{"$f":"SUM(AF176:AF177)","v":0},{"$f":"SUM(AG176:AG177)","v":0},{"$f":"SUM(AH176:AH177)","v":0},{"$f":"SUM(AI176:AI177)","v":0},{"$f":"SUM(AJ176:AJ177)","v":0},{"$f":"SUM(AK176:AK177)","v":0},{"$f":"SUM(AL176:AL177)","v":0},{"$f":"SUM(AM176:AM177)","v":0},{"$f":"SUM(AN176:AN177)","v":0},{"$f":"SUM(AO176:AO177)","v":0},{"$f":"SUM(AP176:AP177)","v":0},{"$f":"SUM(AQ176:AQ177)","v":0},{"$f":"SUM(AR176:AR177)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT179:$BC179,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H179+I178","v":0},{"$f":"I179+J178","v":0},{"$f":"J179+K178","v":0},{"$f":"K179+L178","v":0},{"$f":"L179+M178","v":0},{"$f":"M179+N178","v":0},{"$f":"N179+O178","v":0},{"$f":"O179+P178","v":0},{"$f":"P179+Q178","v":0},{"$f":"Q179+R178","v":0},{"$f":"R179+S178","v":0},{"$f":"S179+T178","v":0},{"$f":"T179+U178","v":0},{"$f":"U179+V178","v":0},{"$f":"V179+W178","v":0},{"$f":"W179+X178","v":0},{"$f":"X179+Y178","v":0},{"$f":"Y179+Z178","v":0},{"$f":"Z179+AA178","v":0},{"$f":"AA179+AB178","v":0},{"$f":"AB179+AC178","v":0},{"$f":"AC179+AD178","v":0},{"$f":"AD179+AE178","v":0},{"$f":"AE179+AF178","v":0},{"$f":"AF179+AG178","v":0},{"$f":"AG179+AH178","v":0},{"$f":"AH179+AI178","v":0},{"$f":"AI179+AJ178","v":0},{"$f":"AJ179+AK178","v":0},{"$f":"AK179+AL178","v":0},{"$f":"AL179+AM178","v":0},{"$f":"AM179+AN178","v":0},{"$f":"AN179+AO178","v":0},{"$f":"AO179+AP178","v":0},{"$f":"AP179+AQ178","v":0},{"$f":"AQ179+AR178","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT181:$BC181,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I181:AR181)","v":0},null,null,{"$f":"I178/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J178/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K178/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L178/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M178/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N178/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O178/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P178/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q178/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R178/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S178/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T178/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U178/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V178/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W178/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X178/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y178/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z178/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA178/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB178/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC178/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD178/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE178/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF178/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG178/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH178/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI178/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ178/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK178/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL178/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM178/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN178/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO178/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP178/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ178/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR178/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT182:$BC182,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H182+I181","v":0},{"$f":"I182+J181","v":0},{"$f":"J182+K181","v":0},{"$f":"K182+L181","v":0},{"$f":"L182+M181","v":0},{"$f":"M182+N181","v":0},{"$f":"N182+O181","v":0},{"$f":"O182+P181","v":0},{"$f":"P182+Q181","v":0},{"$f":"Q182+R181","v":0},{"$f":"R182+S181","v":0},{"$f":"S182+T181","v":0},{"$f":"T182+U181","v":0},{"$f":"U182+V181","v":0},{"$f":"V182+W181","v":0},{"$f":"W182+X181","v":0},{"$f":"X182+Y181","v":0},{"$f":"Y182+Z181","v":0},{"$f":"Z182+AA181","v":0},{"$f":"AA182+AB181","v":0},{"$f":"AB182+AC181","v":0},{"$f":"AC182+AD181","v":0},{"$f":"AD182+AE181","v":0},{"$f":"AE182+AF181","v":0},{"$f":"AF182+AG181","v":0},{"$f":"AG182+AH181","v":0},{"$f":"AH182+AI181","v":0},{"$f":"AI182+AJ181","v":0},{"$f":"AJ182+AK181","v":0},{"$f":"AK182+AL181","v":0},{"$f":"AL182+AM181","v":0},{"$f":"AM182+AN181","v":0},{"$f":"AN182+AO181","v":0},{"$f":"AO182+AP181","v":0},{"$f":"AP182+AQ181","v":0},{"$f":"AQ182+AR181","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT184:$BC184,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT185:$BC185,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"General!$F$14","v":0},{"$f":"F181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K)","FNPV(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT186:$BC186,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE186:$BN186,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I178:AR178),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K)","FRR(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT187:$BC187,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K) - zmiana"},{"$f":"INDEX($BE187:$BN187,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F185>0,Financial_analysis!$F$53>0),F185/Financial_analysis!$F$53-1,IF(AND(F185<0,Financial_analysis!$F$53<0),-(F185/Financial_analysis!$F$53-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K) change","FNPV(K) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT188:$BC188,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K) - zmiana"},{"$f":"INDEX($BE188:$BN188,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F186-Financial_analysis!$F$54,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K) change","FRR(K) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT190:$BC190,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przychody - analiza wrażliwości"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues sensitivity","Przychody - analiza wrażliwości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT192:$BC192,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przychody - analiza wrażliwości - spadek"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues sensitivity - decrease","Przychody - analiza wrażliwości - spadek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT194:$BC194,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przychodów"},{"$f":"INDEX($BE194:$BN194,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$85","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues change","Zmiana przychodów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT195:$BC195,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I195:AR195)","v":0},null,null,{"$f":"Financial_analysis!I$46","v":0},{"$f":"Financial_analysis!J$46","v":0},{"$f":"Financial_analysis!K$46","v":0},{"$f":"Financial_analysis!L$46","v":0},{"$f":"Financial_analysis!M$46","v":0},{"$f":"Financial_analysis!N$46","v":0},{"$f":"Financial_analysis!O$46","v":0},{"$f":"Financial_analysis!P$46","v":0},{"$f":"Financial_analysis!Q$46","v":0},{"$f":"Financial_analysis!R$46","v":0},{"$f":"Financial_analysis!S$46","v":0},{"$f":"Financial_analysis!T$46","v":0},{"$f":"Financial_analysis!U$46","v":0},{"$f":"Financial_analysis!V$46","v":0},{"$f":"Financial_analysis!W$46","v":0},{"$f":"Financial_analysis!X$46","v":0},{"$f":"Financial_analysis!Y$46","v":0},{"$f":"Financial_analysis!Z$46","v":0},{"$f":"Financial_analysis!AA$46","v":0},{"$f":"Financial_analysis!AB$46","v":0},{"$f":"Financial_analysis!AC$46","v":0},{"$f":"Financial_analysis!AD$46","v":0},{"$f":"Financial_analysis!AE$46","v":0},{"$f":"Financial_analysis!AF$46","v":0},{"$f":"Financial_analysis!AG$46","v":0},{"$f":"Financial_analysis!AH$46","v":0},{"$f":"Financial_analysis!AI$46","v":0},{"$f":"Financial_analysis!AJ$46","v":0},{"$f":"Financial_analysis!AK$46","v":0},{"$f":"Financial_analysis!AL$46","v":0},{"$f":"Financial_analysis!AM$46","v":0},{"$f":"Financial_analysis!AN$46","v":0},{"$f":"Financial_analysis!AO$46","v":0},{"$f":"Financial_analysis!AP$46","v":0},{"$f":"Financial_analysis!AQ$46","v":0},{"$f":"Financial_analysis!AR$46","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT196:$BC196,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I196:AR196)","v":0},null,null,{"$f":"$F194*Financial_analysis!I$35","v":0},{"$f":"$F194*Financial_analysis!J$35","v":0},{"$f":"$F194*Financial_analysis!K$35","v":0},{"$f":"$F194*Financial_analysis!L$35","v":0},{"$f":"$F194*Financial_analysis!M$35","v":0},{"$f":"$F194*Financial_analysis!N$35","v":0},{"$f":"$F194*Financial_analysis!O$35","v":0},{"$f":"$F194*Financial_analysis!P$35","v":0},{"$f":"$F194*Financial_analysis!Q$35","v":0},{"$f":"$F194*Financial_analysis!R$35","v":0},{"$f":"$F194*Financial_analysis!S$35","v":0},{"$f":"$F194*Financial_analysis!T$35","v":0},{"$f":"$F194*Financial_analysis!U$35","v":0},{"$f":"$F194*Financial_analysis!V$35","v":0},{"$f":"$F194*Financial_analysis!W$35","v":0},{"$f":"$F194*Financial_analysis!X$35","v":0},{"$f":"$F194*Financial_analysis!Y$35","v":0},{"$f":"$F194*Financial_analysis!Z$35","v":0},{"$f":"$F194*Financial_analysis!AA$35","v":0},{"$f":"$F194*Financial_analysis!AB$35","v":0},{"$f":"$F194*Financial_analysis!AC$35","v":0},{"$f":"$F194*Financial_analysis!AD$35","v":0},{"$f":"$F194*Financial_analysis!AE$35","v":0},{"$f":"$F194*Financial_analysis!AF$35","v":0},{"$f":"$F194*Financial_analysis!AG$35","v":0},{"$f":"$F194*Financial_analysis!AH$35","v":0},{"$f":"$F194*Financial_analysis!AI$35","v":0},{"$f":"$F194*Financial_analysis!AJ$35","v":0},{"$f":"$F194*Financial_analysis!AK$35","v":0},{"$f":"$F194*Financial_analysis!AL$35","v":0},{"$f":"$F194*Financial_analysis!AM$35","v":0},{"$f":"$F194*Financial_analysis!AN$35","v":0},{"$f":"$F194*Financial_analysis!AO$35","v":0},{"$f":"$F194*Financial_analysis!AP$35","v":0},{"$f":"$F194*Financial_analysis!AQ$35","v":0},{"$f":"$F194*Financial_analysis!AR$35","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT197:$BC197,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I197:AR197)","v":0},null,null,{"$f":"SUM(I195:I196)","v":0},{"$f":"SUM(J195:J196)","v":0},{"$f":"SUM(K195:K196)","v":0},{"$f":"SUM(L195:L196)","v":0},{"$f":"SUM(M195:M196)","v":0},{"$f":"SUM(N195:N196)","v":0},{"$f":"SUM(O195:O196)","v":0},{"$f":"SUM(P195:P196)","v":0},{"$f":"SUM(Q195:Q196)","v":0},{"$f":"SUM(R195:R196)","v":0},{"$f":"SUM(S195:S196)","v":0},{"$f":"SUM(T195:T196)","v":0},{"$f":"SUM(U195:U196)","v":0},{"$f":"SUM(V195:V196)","v":0},{"$f":"SUM(W195:W196)","v":0},{"$f":"SUM(X195:X196)","v":0},{"$f":"SUM(Y195:Y196)","v":0},{"$f":"SUM(Z195:Z196)","v":0},{"$f":"SUM(AA195:AA196)","v":0},{"$f":"SUM(AB195:AB196)","v":0},{"$f":"SUM(AC195:AC196)","v":0},{"$f":"SUM(AD195:AD196)","v":0},{"$f":"SUM(AE195:AE196)","v":0},{"$f":"SUM(AF195:AF196)","v":0},{"$f":"SUM(AG195:AG196)","v":0},{"$f":"SUM(AH195:AH196)","v":0},{"$f":"SUM(AI195:AI196)","v":0},{"$f":"SUM(AJ195:AJ196)","v":0},{"$f":"SUM(AK195:AK196)","v":0},{"$f":"SUM(AL195:AL196)","v":0},{"$f":"SUM(AM195:AM196)","v":0},{"$f":"SUM(AN195:AN196)","v":0},{"$f":"SUM(AO195:AO196)","v":0},{"$f":"SUM(AP195:AP196)","v":0},{"$f":"SUM(AQ195:AQ196)","v":0},{"$f":"SUM(AR195:AR196)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT198:$BC198,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H198+I197","v":0},{"$f":"I198+J197","v":0},{"$f":"J198+K197","v":0},{"$f":"K198+L197","v":0},{"$f":"L198+M197","v":0},{"$f":"M198+N197","v":0},{"$f":"N198+O197","v":0},{"$f":"O198+P197","v":0},{"$f":"P198+Q197","v":0},{"$f":"Q198+R197","v":0},{"$f":"R198+S197","v":0},{"$f":"S198+T197","v":0},{"$f":"T198+U197","v":0},{"$f":"U198+V197","v":0},{"$f":"V198+W197","v":0},{"$f":"W198+X197","v":0},{"$f":"X198+Y197","v":0},{"$f":"Y198+Z197","v":0},{"$f":"Z198+AA197","v":0},{"$f":"AA198+AB197","v":0},{"$f":"AB198+AC197","v":0},{"$f":"AC198+AD197","v":0},{"$f":"AD198+AE197","v":0},{"$f":"AE198+AF197","v":0},{"$f":"AF198+AG197","v":0},{"$f":"AG198+AH197","v":0},{"$f":"AH198+AI197","v":0},{"$f":"AI198+AJ197","v":0},{"$f":"AJ198+AK197","v":0},{"$f":"AK198+AL197","v":0},{"$f":"AL198+AM197","v":0},{"$f":"AM198+AN197","v":0},{"$f":"AN198+AO197","v":0},{"$f":"AO198+AP197","v":0},{"$f":"AP198+AQ197","v":0},{"$f":"AQ198+AR197","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT200:$BC200,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I200:AR200)","v":0},null,null,{"$f":"I197/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J197/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K197/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L197/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M197/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N197/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O197/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P197/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q197/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R197/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S197/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T197/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U197/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V197/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W197/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X197/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y197/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z197/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA197/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB197/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC197/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD197/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE197/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF197/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG197/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH197/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI197/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ197/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK197/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL197/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM197/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN197/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO197/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP197/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ197/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR197/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT201:$BC201,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H201+I200","v":0},{"$f":"I201+J200","v":0},{"$f":"J201+K200","v":0},{"$f":"K201+L200","v":0},{"$f":"L201+M200","v":0},{"$f":"M201+N200","v":0},{"$f":"N201+O200","v":0},{"$f":"O201+P200","v":0},{"$f":"P201+Q200","v":0},{"$f":"Q201+R200","v":0},{"$f":"R201+S200","v":0},{"$f":"S201+T200","v":0},{"$f":"T201+U200","v":0},{"$f":"U201+V200","v":0},{"$f":"V201+W200","v":0},{"$f":"W201+X200","v":0},{"$f":"X201+Y200","v":0},{"$f":"Y201+Z200","v":0},{"$f":"Z201+AA200","v":0},{"$f":"AA201+AB200","v":0},{"$f":"AB201+AC200","v":0},{"$f":"AC201+AD200","v":0},{"$f":"AD201+AE200","v":0},{"$f":"AE201+AF200","v":0},{"$f":"AF201+AG200","v":0},{"$f":"AG201+AH200","v":0},{"$f":"AH201+AI200","v":0},{"$f":"AI201+AJ200","v":0},{"$f":"AJ201+AK200","v":0},{"$f":"AK201+AL200","v":0},{"$f":"AL201+AM200","v":0},{"$f":"AM201+AN200","v":0},{"$f":"AN201+AO200","v":0},{"$f":"AO201+AP200","v":0},{"$f":"AP201+AQ200","v":0},{"$f":"AQ201+AR200","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT203:$BC203,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT204:$BC204,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"General!$F$14","v":0},{"$f":"F200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K)","FNPV(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT205:$BC205,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE205:$BN205,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I197:AR197),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K)","FRR(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT206:$BC206,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K) - zmiana"},{"$f":"INDEX($BE206:$BN206,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F204>0,Financial_analysis!$F$53>0),F204/Financial_analysis!$F$53-1,IF(AND(F204<0,Financial_analysis!$F$53<0),-(F204/Financial_analysis!$F$53-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K) change","FNPV(K) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT207:$BC207,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K) - zmiana"},{"$f":"INDEX($BE207:$BN207,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F205-Financial_analysis!$F$54,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K) change","FRR(K) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT209:$BC209,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przychody - analiza wrażliwości - wzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues sensitivity - increase","Przychody - analiza wrażliwości - wzrost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT211:$BC211,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przychodów"},{"$f":"INDEX($BE211:$BN211,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$85","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues change","Zmiana przychodów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT212:$BC212,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I212:AR212)","v":0},null,null,{"$f":"Financial_analysis!I$46","v":0},{"$f":"Financial_analysis!J$46","v":0},{"$f":"Financial_analysis!K$46","v":0},{"$f":"Financial_analysis!L$46","v":0},{"$f":"Financial_analysis!M$46","v":0},{"$f":"Financial_analysis!N$46","v":0},{"$f":"Financial_analysis!O$46","v":0},{"$f":"Financial_analysis!P$46","v":0},{"$f":"Financial_analysis!Q$46","v":0},{"$f":"Financial_analysis!R$46","v":0},{"$f":"Financial_analysis!S$46","v":0},{"$f":"Financial_analysis!T$46","v":0},{"$f":"Financial_analysis!U$46","v":0},{"$f":"Financial_analysis!V$46","v":0},{"$f":"Financial_analysis!W$46","v":0},{"$f":"Financial_analysis!X$46","v":0},{"$f":"Financial_analysis!Y$46","v":0},{"$f":"Financial_analysis!Z$46","v":0},{"$f":"Financial_analysis!AA$46","v":0},{"$f":"Financial_analysis!AB$46","v":0},{"$f":"Financial_analysis!AC$46","v":0},{"$f":"Financial_analysis!AD$46","v":0},{"$f":"Financial_analysis!AE$46","v":0},{"$f":"Financial_analysis!AF$46","v":0},{"$f":"Financial_analysis!AG$46","v":0},{"$f":"Financial_analysis!AH$46","v":0},{"$f":"Financial_analysis!AI$46","v":0},{"$f":"Financial_analysis!AJ$46","v":0},{"$f":"Financial_analysis!AK$46","v":0},{"$f":"Financial_analysis!AL$46","v":0},{"$f":"Financial_analysis!AM$46","v":0},{"$f":"Financial_analysis!AN$46","v":0},{"$f":"Financial_analysis!AO$46","v":0},{"$f":"Financial_analysis!AP$46","v":0},{"$f":"Financial_analysis!AQ$46","v":0},{"$f":"Financial_analysis!AR$46","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT213:$BC213,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I213:AR213)","v":0},null,null,{"$f":"$F211*Financial_analysis!I$35","v":0},{"$f":"$F211*Financial_analysis!J$35","v":0},{"$f":"$F211*Financial_analysis!K$35","v":0},{"$f":"$F211*Financial_analysis!L$35","v":0},{"$f":"$F211*Financial_analysis!M$35","v":0},{"$f":"$F211*Financial_analysis!N$35","v":0},{"$f":"$F211*Financial_analysis!O$35","v":0},{"$f":"$F211*Financial_analysis!P$35","v":0},{"$f":"$F211*Financial_analysis!Q$35","v":0},{"$f":"$F211*Financial_analysis!R$35","v":0},{"$f":"$F211*Financial_analysis!S$35","v":0},{"$f":"$F211*Financial_analysis!T$35","v":0},{"$f":"$F211*Financial_analysis!U$35","v":0},{"$f":"$F211*Financial_analysis!V$35","v":0},{"$f":"$F211*Financial_analysis!W$35","v":0},{"$f":"$F211*Financial_analysis!X$35","v":0},{"$f":"$F211*Financial_analysis!Y$35","v":0},{"$f":"$F211*Financial_analysis!Z$35","v":0},{"$f":"$F211*Financial_analysis!AA$35","v":0},{"$f":"$F211*Financial_analysis!AB$35","v":0},{"$f":"$F211*Financial_analysis!AC$35","v":0},{"$f":"$F211*Financial_analysis!AD$35","v":0},{"$f":"$F211*Financial_analysis!AE$35","v":0},{"$f":"$F211*Financial_analysis!AF$35","v":0},{"$f":"$F211*Financial_analysis!AG$35","v":0},{"$f":"$F211*Financial_analysis!AH$35","v":0},{"$f":"$F211*Financial_analysis!AI$35","v":0},{"$f":"$F211*Financial_analysis!AJ$35","v":0},{"$f":"$F211*Financial_analysis!AK$35","v":0},{"$f":"$F211*Financial_analysis!AL$35","v":0},{"$f":"$F211*Financial_analysis!AM$35","v":0},{"$f":"$F211*Financial_analysis!AN$35","v":0},{"$f":"$F211*Financial_analysis!AO$35","v":0},{"$f":"$F211*Financial_analysis!AP$35","v":0},{"$f":"$F211*Financial_analysis!AQ$35","v":0},{"$f":"$F211*Financial_analysis!AR$35","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT214:$BC214,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I214:AR214)","v":0},null,null,{"$f":"SUM(I212:I213)","v":0},{"$f":"SUM(J212:J213)","v":0},{"$f":"SUM(K212:K213)","v":0},{"$f":"SUM(L212:L213)","v":0},{"$f":"SUM(M212:M213)","v":0},{"$f":"SUM(N212:N213)","v":0},{"$f":"SUM(O212:O213)","v":0},{"$f":"SUM(P212:P213)","v":0},{"$f":"SUM(Q212:Q213)","v":0},{"$f":"SUM(R212:R213)","v":0},{"$f":"SUM(S212:S213)","v":0},{"$f":"SUM(T212:T213)","v":0},{"$f":"SUM(U212:U213)","v":0},{"$f":"SUM(V212:V213)","v":0},{"$f":"SUM(W212:W213)","v":0},{"$f":"SUM(X212:X213)","v":0},{"$f":"SUM(Y212:Y213)","v":0},{"$f":"SUM(Z212:Z213)","v":0},{"$f":"SUM(AA212:AA213)","v":0},{"$f":"SUM(AB212:AB213)","v":0},{"$f":"SUM(AC212:AC213)","v":0},{"$f":"SUM(AD212:AD213)","v":0},{"$f":"SUM(AE212:AE213)","v":0},{"$f":"SUM(AF212:AF213)","v":0},{"$f":"SUM(AG212:AG213)","v":0},{"$f":"SUM(AH212:AH213)","v":0},{"$f":"SUM(AI212:AI213)","v":0},{"$f":"SUM(AJ212:AJ213)","v":0},{"$f":"SUM(AK212:AK213)","v":0},{"$f":"SUM(AL212:AL213)","v":0},{"$f":"SUM(AM212:AM213)","v":0},{"$f":"SUM(AN212:AN213)","v":0},{"$f":"SUM(AO212:AO213)","v":0},{"$f":"SUM(AP212:AP213)","v":0},{"$f":"SUM(AQ212:AQ213)","v":0},{"$f":"SUM(AR212:AR213)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT215:$BC215,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H215+I214","v":0},{"$f":"I215+J214","v":0},{"$f":"J215+K214","v":0},{"$f":"K215+L214","v":0},{"$f":"L215+M214","v":0},{"$f":"M215+N214","v":0},{"$f":"N215+O214","v":0},{"$f":"O215+P214","v":0},{"$f":"P215+Q214","v":0},{"$f":"Q215+R214","v":0},{"$f":"R215+S214","v":0},{"$f":"S215+T214","v":0},{"$f":"T215+U214","v":0},{"$f":"U215+V214","v":0},{"$f":"V215+W214","v":0},{"$f":"W215+X214","v":0},{"$f":"X215+Y214","v":0},{"$f":"Y215+Z214","v":0},{"$f":"Z215+AA214","v":0},{"$f":"AA215+AB214","v":0},{"$f":"AB215+AC214","v":0},{"$f":"AC215+AD214","v":0},{"$f":"AD215+AE214","v":0},{"$f":"AE215+AF214","v":0},{"$f":"AF215+AG214","v":0},{"$f":"AG215+AH214","v":0},{"$f":"AH215+AI214","v":0},{"$f":"AI215+AJ214","v":0},{"$f":"AJ215+AK214","v":0},{"$f":"AK215+AL214","v":0},{"$f":"AL215+AM214","v":0},{"$f":"AM215+AN214","v":0},{"$f":"AN215+AO214","v":0},{"$f":"AO215+AP214","v":0},{"$f":"AP215+AQ214","v":0},{"$f":"AQ215+AR214","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT217:$BC217,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I217:AR217)","v":0},null,null,{"$f":"I214/(1+Calc!$F$790)^Config!I$15","v":0},{"$f":"J214/(1+Calc!$F$790)^Config!J$15","v":0},{"$f":"K214/(1+Calc!$F$790)^Config!K$15","v":0},{"$f":"L214/(1+Calc!$F$790)^Config!L$15","v":0},{"$f":"M214/(1+Calc!$F$790)^Config!M$15","v":0},{"$f":"N214/(1+Calc!$F$790)^Config!N$15","v":0},{"$f":"O214/(1+Calc!$F$790)^Config!O$15","v":0},{"$f":"P214/(1+Calc!$F$790)^Config!P$15","v":0},{"$f":"Q214/(1+Calc!$F$790)^Config!Q$15","v":0},{"$f":"R214/(1+Calc!$F$790)^Config!R$15","v":0},{"$f":"S214/(1+Calc!$F$790)^Config!S$15","v":0},{"$f":"T214/(1+Calc!$F$790)^Config!T$15","v":0},{"$f":"U214/(1+Calc!$F$790)^Config!U$15","v":0},{"$f":"V214/(1+Calc!$F$790)^Config!V$15","v":0},{"$f":"W214/(1+Calc!$F$790)^Config!W$15","v":0},{"$f":"X214/(1+Calc!$F$790)^Config!X$15","v":0},{"$f":"Y214/(1+Calc!$F$790)^Config!Y$15","v":0},{"$f":"Z214/(1+Calc!$F$790)^Config!Z$15","v":0},{"$f":"AA214/(1+Calc!$F$790)^Config!AA$15","v":0},{"$f":"AB214/(1+Calc!$F$790)^Config!AB$15","v":0},{"$f":"AC214/(1+Calc!$F$790)^Config!AC$15","v":0},{"$f":"AD214/(1+Calc!$F$790)^Config!AD$15","v":0},{"$f":"AE214/(1+Calc!$F$790)^Config!AE$15","v":0},{"$f":"AF214/(1+Calc!$F$790)^Config!AF$15","v":0},{"$f":"AG214/(1+Calc!$F$790)^Config!AG$15","v":0},{"$f":"AH214/(1+Calc!$F$790)^Config!AH$15","v":0},{"$f":"AI214/(1+Calc!$F$790)^Config!AI$15","v":0},{"$f":"AJ214/(1+Calc!$F$790)^Config!AJ$15","v":0},{"$f":"AK214/(1+Calc!$F$790)^Config!AK$15","v":0},{"$f":"AL214/(1+Calc!$F$790)^Config!AL$15","v":0},{"$f":"AM214/(1+Calc!$F$790)^Config!AM$15","v":0},{"$f":"AN214/(1+Calc!$F$790)^Config!AN$15","v":0},{"$f":"AO214/(1+Calc!$F$790)^Config!AO$15","v":0},{"$f":"AP214/(1+Calc!$F$790)^Config!AP$15","v":0},{"$f":"AQ214/(1+Calc!$F$790)^Config!AQ$15","v":0},{"$f":"AR214/(1+Calc!$F$790)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT218:$BC218,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H218+I217","v":0},{"$f":"I218+J217","v":0},{"$f":"J218+K217","v":0},{"$f":"K218+L217","v":0},{"$f":"L218+M217","v":0},{"$f":"M218+N217","v":0},{"$f":"N218+O217","v":0},{"$f":"O218+P217","v":0},{"$f":"P218+Q217","v":0},{"$f":"Q218+R217","v":0},{"$f":"R218+S217","v":0},{"$f":"S218+T217","v":0},{"$f":"T218+U217","v":0},{"$f":"U218+V217","v":0},{"$f":"V218+W217","v":0},{"$f":"W218+X217","v":0},{"$f":"X218+Y217","v":0},{"$f":"Y218+Z217","v":0},{"$f":"Z218+AA217","v":0},{"$f":"AA218+AB217","v":0},{"$f":"AB218+AC217","v":0},{"$f":"AC218+AD217","v":0},{"$f":"AD218+AE217","v":0},{"$f":"AE218+AF217","v":0},{"$f":"AF218+AG217","v":0},{"$f":"AG218+AH217","v":0},{"$f":"AH218+AI217","v":0},{"$f":"AI218+AJ217","v":0},{"$f":"AJ218+AK217","v":0},{"$f":"AK218+AL217","v":0},{"$f":"AL218+AM217","v":0},{"$f":"AM218+AN217","v":0},{"$f":"AN218+AO217","v":0},{"$f":"AO218+AP217","v":0},{"$f":"AP218+AQ217","v":0},{"$f":"AQ218+AR217","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT220:$BC220,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT221:$BC221,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"General!$F$14","v":0},{"$f":"F217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K)","FNPV(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT222:$BC222,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE222:$BN222,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I214:AR214),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K)","FRR(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT223:$BC223,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FNPV(K) - zmiana"},{"$f":"INDEX($BE223:$BN223,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F221>0,Financial_analysis!$F$53>0),F221/Financial_analysis!$F$53-1,IF(AND(F221<0,Financial_analysis!$F$53<0),-(F221/Financial_analysis!$F$53-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K) change","FNPV(K) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT224:$BC224,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"FRR(K) - zmiana"},{"$f":"INDEX($BE224:$BN224,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F222-Financial_analysis!$F$54,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K) change","FRR(K) - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT226:$BC226,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Efektywność ekonomiczna - Ekonomiczna stopa zwrotu"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic profitability - Economic rate of return","Efektywność ekonomiczna - Ekonomiczna stopa zwrotu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT228:$BC228,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - analiza wrażliwości"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity","Nakłady inwestycyjne - analiza wrażliwości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT230:$BC230,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - analiza wrażliwości - spadek"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity - decrease","Nakłady inwestycyjne - analiza wrażliwości - spadek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT232:$BC232,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana nakładów inwestycyjnych"},{"$f":"INDEX($BE232:$BN232,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$83","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures change","Zmiana nakładów inwestycyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT233:$BC233,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I233:AR233)","v":0},null,null,{"$f":"Economic_analysis!I$27","v":0},{"$f":"Economic_analysis!J$27","v":0},{"$f":"Economic_analysis!K$27","v":0},{"$f":"Economic_analysis!L$27","v":0},{"$f":"Economic_analysis!M$27","v":0},{"$f":"Economic_analysis!N$27","v":0},{"$f":"Economic_analysis!O$27","v":0},{"$f":"Economic_analysis!P$27","v":0},{"$f":"Economic_analysis!Q$27","v":0},{"$f":"Economic_analysis!R$27","v":0},{"$f":"Economic_analysis!S$27","v":0},{"$f":"Economic_analysis!T$27","v":0},{"$f":"Economic_analysis!U$27","v":0},{"$f":"Economic_analysis!V$27","v":0},{"$f":"Economic_analysis!W$27","v":0},{"$f":"Economic_analysis!X$27","v":0},{"$f":"Economic_analysis!Y$27","v":0},{"$f":"Economic_analysis!Z$27","v":0},{"$f":"Economic_analysis!AA$27","v":0},{"$f":"Economic_analysis!AB$27","v":0},{"$f":"Economic_analysis!AC$27","v":0},{"$f":"Economic_analysis!AD$27","v":0},{"$f":"Economic_analysis!AE$27","v":0},{"$f":"Economic_analysis!AF$27","v":0},{"$f":"Economic_analysis!AG$27","v":0},{"$f":"Economic_analysis!AH$27","v":0},{"$f":"Economic_analysis!AI$27","v":0},{"$f":"Economic_analysis!AJ$27","v":0},{"$f":"Economic_analysis!AK$27","v":0},{"$f":"Economic_analysis!AL$27","v":0},{"$f":"Economic_analysis!AM$27","v":0},{"$f":"Economic_analysis!AN$27","v":0},{"$f":"Economic_analysis!AO$27","v":0},{"$f":"Economic_analysis!AP$27","v":0},{"$f":"Economic_analysis!AQ$27","v":0},{"$f":"Economic_analysis!AR$27","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT234:$BC234,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I234:AR234)","v":0},null,null,{"$f":"$F232*Economic_analysis!I$15","v":0},{"$f":"$F232*Economic_analysis!J$15","v":0},{"$f":"$F232*Economic_analysis!K$15","v":0},{"$f":"$F232*Economic_analysis!L$15","v":0},{"$f":"$F232*Economic_analysis!M$15","v":0},{"$f":"$F232*Economic_analysis!N$15","v":0},{"$f":"$F232*Economic_analysis!O$15","v":0},{"$f":"$F232*Economic_analysis!P$15","v":0},{"$f":"$F232*Economic_analysis!Q$15","v":0},{"$f":"$F232*Economic_analysis!R$15","v":0},{"$f":"$F232*Economic_analysis!S$15","v":0},{"$f":"$F232*Economic_analysis!T$15","v":0},{"$f":"$F232*Economic_analysis!U$15","v":0},{"$f":"$F232*Economic_analysis!V$15","v":0},{"$f":"$F232*Economic_analysis!W$15","v":0},{"$f":"$F232*Economic_analysis!X$15","v":0},{"$f":"$F232*Economic_analysis!Y$15","v":0},{"$f":"$F232*Economic_analysis!Z$15","v":0},{"$f":"$F232*Economic_analysis!AA$15","v":0},{"$f":"$F232*Economic_analysis!AB$15","v":0},{"$f":"$F232*Economic_analysis!AC$15","v":0},{"$f":"$F232*Economic_analysis!AD$15","v":0},{"$f":"$F232*Economic_analysis!AE$15","v":0},{"$f":"$F232*Economic_analysis!AF$15","v":0},{"$f":"$F232*Economic_analysis!AG$15","v":0},{"$f":"$F232*Economic_analysis!AH$15","v":0},{"$f":"$F232*Economic_analysis!AI$15","v":0},{"$f":"$F232*Economic_analysis!AJ$15","v":0},{"$f":"$F232*Economic_analysis!AK$15","v":0},{"$f":"$F232*Economic_analysis!AL$15","v":0},{"$f":"$F232*Economic_analysis!AM$15","v":0},{"$f":"$F232*Economic_analysis!AN$15","v":0},{"$f":"$F232*Economic_analysis!AO$15","v":0},{"$f":"$F232*Economic_analysis!AP$15","v":0},{"$f":"$F232*Economic_analysis!AQ$15","v":0},{"$f":"$F232*Economic_analysis!AR$15","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT235:$BC235,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I235:AR235)","v":0},null,null,{"$f":"SUM(I233:I234)","v":0},{"$f":"SUM(J233:J234)","v":0},{"$f":"SUM(K233:K234)","v":0},{"$f":"SUM(L233:L234)","v":0},{"$f":"SUM(M233:M234)","v":0},{"$f":"SUM(N233:N234)","v":0},{"$f":"SUM(O233:O234)","v":0},{"$f":"SUM(P233:P234)","v":0},{"$f":"SUM(Q233:Q234)","v":0},{"$f":"SUM(R233:R234)","v":0},{"$f":"SUM(S233:S234)","v":0},{"$f":"SUM(T233:T234)","v":0},{"$f":"SUM(U233:U234)","v":0},{"$f":"SUM(V233:V234)","v":0},{"$f":"SUM(W233:W234)","v":0},{"$f":"SUM(X233:X234)","v":0},{"$f":"SUM(Y233:Y234)","v":0},{"$f":"SUM(Z233:Z234)","v":0},{"$f":"SUM(AA233:AA234)","v":0},{"$f":"SUM(AB233:AB234)","v":0},{"$f":"SUM(AC233:AC234)","v":0},{"$f":"SUM(AD233:AD234)","v":0},{"$f":"SUM(AE233:AE234)","v":0},{"$f":"SUM(AF233:AF234)","v":0},{"$f":"SUM(AG233:AG234)","v":0},{"$f":"SUM(AH233:AH234)","v":0},{"$f":"SUM(AI233:AI234)","v":0},{"$f":"SUM(AJ233:AJ234)","v":0},{"$f":"SUM(AK233:AK234)","v":0},{"$f":"SUM(AL233:AL234)","v":0},{"$f":"SUM(AM233:AM234)","v":0},{"$f":"SUM(AN233:AN234)","v":0},{"$f":"SUM(AO233:AO234)","v":0},{"$f":"SUM(AP233:AP234)","v":0},{"$f":"SUM(AQ233:AQ234)","v":0},{"$f":"SUM(AR233:AR234)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT236:$BC236,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H236+I235","v":0},{"$f":"I236+J235","v":0},{"$f":"J236+K235","v":0},{"$f":"K236+L235","v":0},{"$f":"L236+M235","v":0},{"$f":"M236+N235","v":0},{"$f":"N236+O235","v":0},{"$f":"O236+P235","v":0},{"$f":"P236+Q235","v":0},{"$f":"Q236+R235","v":0},{"$f":"R236+S235","v":0},{"$f":"S236+T235","v":0},{"$f":"T236+U235","v":0},{"$f":"U236+V235","v":0},{"$f":"V236+W235","v":0},{"$f":"W236+X235","v":0},{"$f":"X236+Y235","v":0},{"$f":"Y236+Z235","v":0},{"$f":"Z236+AA235","v":0},{"$f":"AA236+AB235","v":0},{"$f":"AB236+AC235","v":0},{"$f":"AC236+AD235","v":0},{"$f":"AD236+AE235","v":0},{"$f":"AE236+AF235","v":0},{"$f":"AF236+AG235","v":0},{"$f":"AG236+AH235","v":0},{"$f":"AH236+AI235","v":0},{"$f":"AI236+AJ235","v":0},{"$f":"AJ236+AK235","v":0},{"$f":"AK236+AL235","v":0},{"$f":"AL236+AM235","v":0},{"$f":"AM236+AN235","v":0},{"$f":"AN236+AO235","v":0},{"$f":"AO236+AP235","v":0},{"$f":"AP236+AQ235","v":0},{"$f":"AQ236+AR235","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT238:$BC238,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I238:AR238)","v":0},null,null,{"$f":"I235/(1+Calc!$F$835)^Config!I$15","v":0},{"$f":"J235/(1+Calc!$F$835)^Config!J$15","v":0},{"$f":"K235/(1+Calc!$F$835)^Config!K$15","v":0},{"$f":"L235/(1+Calc!$F$835)^Config!L$15","v":0},{"$f":"M235/(1+Calc!$F$835)^Config!M$15","v":0},{"$f":"N235/(1+Calc!$F$835)^Config!N$15","v":0},{"$f":"O235/(1+Calc!$F$835)^Config!O$15","v":0},{"$f":"P235/(1+Calc!$F$835)^Config!P$15","v":0},{"$f":"Q235/(1+Calc!$F$835)^Config!Q$15","v":0},{"$f":"R235/(1+Calc!$F$835)^Config!R$15","v":0},{"$f":"S235/(1+Calc!$F$835)^Config!S$15","v":0},{"$f":"T235/(1+Calc!$F$835)^Config!T$15","v":0},{"$f":"U235/(1+Calc!$F$835)^Config!U$15","v":0},{"$f":"V235/(1+Calc!$F$835)^Config!V$15","v":0},{"$f":"W235/(1+Calc!$F$835)^Config!W$15","v":0},{"$f":"X235/(1+Calc!$F$835)^Config!X$15","v":0},{"$f":"Y235/(1+Calc!$F$835)^Config!Y$15","v":0},{"$f":"Z235/(1+Calc!$F$835)^Config!Z$15","v":0},{"$f":"AA235/(1+Calc!$F$835)^Config!AA$15","v":0},{"$f":"AB235/(1+Calc!$F$835)^Config!AB$15","v":0},{"$f":"AC235/(1+Calc!$F$835)^Config!AC$15","v":0},{"$f":"AD235/(1+Calc!$F$835)^Config!AD$15","v":0},{"$f":"AE235/(1+Calc!$F$835)^Config!AE$15","v":0},{"$f":"AF235/(1+Calc!$F$835)^Config!AF$15","v":0},{"$f":"AG235/(1+Calc!$F$835)^Config!AG$15","v":0},{"$f":"AH235/(1+Calc!$F$835)^Config!AH$15","v":0},{"$f":"AI235/(1+Calc!$F$835)^Config!AI$15","v":0},{"$f":"AJ235/(1+Calc!$F$835)^Config!AJ$15","v":0},{"$f":"AK235/(1+Calc!$F$835)^Config!AK$15","v":0},{"$f":"AL235/(1+Calc!$F$835)^Config!AL$15","v":0},{"$f":"AM235/(1+Calc!$F$835)^Config!AM$15","v":0},{"$f":"AN235/(1+Calc!$F$835)^Config!AN$15","v":0},{"$f":"AO235/(1+Calc!$F$835)^Config!AO$15","v":0},{"$f":"AP235/(1+Calc!$F$835)^Config!AP$15","v":0},{"$f":"AQ235/(1+Calc!$F$835)^Config!AQ$15","v":0},{"$f":"AR235/(1+Calc!$F$835)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT239:$BC239,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H239+I238","v":0},{"$f":"I239+J238","v":0},{"$f":"J239+K238","v":0},{"$f":"K239+L238","v":0},{"$f":"L239+M238","v":0},{"$f":"M239+N238","v":0},{"$f":"N239+O238","v":0},{"$f":"O239+P238","v":0},{"$f":"P239+Q238","v":0},{"$f":"Q239+R238","v":0},{"$f":"R239+S238","v":0},{"$f":"S239+T238","v":0},{"$f":"T239+U238","v":0},{"$f":"U239+V238","v":0},{"$f":"V239+W238","v":0},{"$f":"W239+X238","v":0},{"$f":"X239+Y238","v":0},{"$f":"Y239+Z238","v":0},{"$f":"Z239+AA238","v":0},{"$f":"AA239+AB238","v":0},{"$f":"AB239+AC238","v":0},{"$f":"AC239+AD238","v":0},{"$f":"AD239+AE238","v":0},{"$f":"AE239+AF238","v":0},{"$f":"AF239+AG238","v":0},{"$f":"AG239+AH238","v":0},{"$f":"AH239+AI238","v":0},{"$f":"AI239+AJ238","v":0},{"$f":"AJ239+AK238","v":0},{"$f":"AK239+AL238","v":0},{"$f":"AL239+AM238","v":0},{"$f":"AM239+AN238","v":0},{"$f":"AN239+AO238","v":0},{"$f":"AO239+AP238","v":0},{"$f":"AP239+AQ238","v":0},{"$f":"AQ239+AR238","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT241:$BC241,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT242:$BC242,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"General!$F$14","v":0},{"$f":"F238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV","ENPV","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT243:$BC243,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE243:$BN243,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I235:AR235),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR","ERR","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT244:$BC244,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV - zmiana"},{"$f":"INDEX($BE244:$BN244,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F242>0,Economic_analysis!$F$34>0),F242/Economic_analysis!$F$34-1,IF(AND(F242<0,Economic_analysis!$F$34<0),-(F242/Economic_analysis!$F$34-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV change","ENPV - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT245:$BC245,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR - zmiana"},{"$f":"INDEX($BE245:$BN245,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F243-Economic_analysis!$F$35,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR change","ERR - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT247:$BC247,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Nakłady inwestycyjne - analiza wrażliwości - wzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity - increase","Nakłady inwestycyjne - analiza wrażliwości - wzrost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT249:$BC249,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana nakładów inwestycyjnych"},{"$f":"INDEX($BE249:$BN249,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$83","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures change","Zmiana nakładów inwestycyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT250:$BC250,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I250:AR250)","v":0},null,null,{"$f":"Economic_analysis!I$27","v":0},{"$f":"Economic_analysis!J$27","v":0},{"$f":"Economic_analysis!K$27","v":0},{"$f":"Economic_analysis!L$27","v":0},{"$f":"Economic_analysis!M$27","v":0},{"$f":"Economic_analysis!N$27","v":0},{"$f":"Economic_analysis!O$27","v":0},{"$f":"Economic_analysis!P$27","v":0},{"$f":"Economic_analysis!Q$27","v":0},{"$f":"Economic_analysis!R$27","v":0},{"$f":"Economic_analysis!S$27","v":0},{"$f":"Economic_analysis!T$27","v":0},{"$f":"Economic_analysis!U$27","v":0},{"$f":"Economic_analysis!V$27","v":0},{"$f":"Economic_analysis!W$27","v":0},{"$f":"Economic_analysis!X$27","v":0},{"$f":"Economic_analysis!Y$27","v":0},{"$f":"Economic_analysis!Z$27","v":0},{"$f":"Economic_analysis!AA$27","v":0},{"$f":"Economic_analysis!AB$27","v":0},{"$f":"Economic_analysis!AC$27","v":0},{"$f":"Economic_analysis!AD$27","v":0},{"$f":"Economic_analysis!AE$27","v":0},{"$f":"Economic_analysis!AF$27","v":0},{"$f":"Economic_analysis!AG$27","v":0},{"$f":"Economic_analysis!AH$27","v":0},{"$f":"Economic_analysis!AI$27","v":0},{"$f":"Economic_analysis!AJ$27","v":0},{"$f":"Economic_analysis!AK$27","v":0},{"$f":"Economic_analysis!AL$27","v":0},{"$f":"Economic_analysis!AM$27","v":0},{"$f":"Economic_analysis!AN$27","v":0},{"$f":"Economic_analysis!AO$27","v":0},{"$f":"Economic_analysis!AP$27","v":0},{"$f":"Economic_analysis!AQ$27","v":0},{"$f":"Economic_analysis!AR$27","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT251:$BC251,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I251:AR251)","v":0},null,null,{"$f":"$F249*Economic_analysis!I$15","v":0},{"$f":"$F249*Economic_analysis!J$15","v":0},{"$f":"$F249*Economic_analysis!K$15","v":0},{"$f":"$F249*Economic_analysis!L$15","v":0},{"$f":"$F249*Economic_analysis!M$15","v":0},{"$f":"$F249*Economic_analysis!N$15","v":0},{"$f":"$F249*Economic_analysis!O$15","v":0},{"$f":"$F249*Economic_analysis!P$15","v":0},{"$f":"$F249*Economic_analysis!Q$15","v":0},{"$f":"$F249*Economic_analysis!R$15","v":0},{"$f":"$F249*Economic_analysis!S$15","v":0},{"$f":"$F249*Economic_analysis!T$15","v":0},{"$f":"$F249*Economic_analysis!U$15","v":0},{"$f":"$F249*Economic_analysis!V$15","v":0},{"$f":"$F249*Economic_analysis!W$15","v":0},{"$f":"$F249*Economic_analysis!X$15","v":0},{"$f":"$F249*Economic_analysis!Y$15","v":0},{"$f":"$F249*Economic_analysis!Z$15","v":0},{"$f":"$F249*Economic_analysis!AA$15","v":0},{"$f":"$F249*Economic_analysis!AB$15","v":0},{"$f":"$F249*Economic_analysis!AC$15","v":0},{"$f":"$F249*Economic_analysis!AD$15","v":0},{"$f":"$F249*Economic_analysis!AE$15","v":0},{"$f":"$F249*Economic_analysis!AF$15","v":0},{"$f":"$F249*Economic_analysis!AG$15","v":0},{"$f":"$F249*Economic_analysis!AH$15","v":0},{"$f":"$F249*Economic_analysis!AI$15","v":0},{"$f":"$F249*Economic_analysis!AJ$15","v":0},{"$f":"$F249*Economic_analysis!AK$15","v":0},{"$f":"$F249*Economic_analysis!AL$15","v":0},{"$f":"$F249*Economic_analysis!AM$15","v":0},{"$f":"$F249*Economic_analysis!AN$15","v":0},{"$f":"$F249*Economic_analysis!AO$15","v":0},{"$f":"$F249*Economic_analysis!AP$15","v":0},{"$f":"$F249*Economic_analysis!AQ$15","v":0},{"$f":"$F249*Economic_analysis!AR$15","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT252:$BC252,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I252:AR252)","v":0},null,null,{"$f":"SUM(I250:I251)","v":0},{"$f":"SUM(J250:J251)","v":0},{"$f":"SUM(K250:K251)","v":0},{"$f":"SUM(L250:L251)","v":0},{"$f":"SUM(M250:M251)","v":0},{"$f":"SUM(N250:N251)","v":0},{"$f":"SUM(O250:O251)","v":0},{"$f":"SUM(P250:P251)","v":0},{"$f":"SUM(Q250:Q251)","v":0},{"$f":"SUM(R250:R251)","v":0},{"$f":"SUM(S250:S251)","v":0},{"$f":"SUM(T250:T251)","v":0},{"$f":"SUM(U250:U251)","v":0},{"$f":"SUM(V250:V251)","v":0},{"$f":"SUM(W250:W251)","v":0},{"$f":"SUM(X250:X251)","v":0},{"$f":"SUM(Y250:Y251)","v":0},{"$f":"SUM(Z250:Z251)","v":0},{"$f":"SUM(AA250:AA251)","v":0},{"$f":"SUM(AB250:AB251)","v":0},{"$f":"SUM(AC250:AC251)","v":0},{"$f":"SUM(AD250:AD251)","v":0},{"$f":"SUM(AE250:AE251)","v":0},{"$f":"SUM(AF250:AF251)","v":0},{"$f":"SUM(AG250:AG251)","v":0},{"$f":"SUM(AH250:AH251)","v":0},{"$f":"SUM(AI250:AI251)","v":0},{"$f":"SUM(AJ250:AJ251)","v":0},{"$f":"SUM(AK250:AK251)","v":0},{"$f":"SUM(AL250:AL251)","v":0},{"$f":"SUM(AM250:AM251)","v":0},{"$f":"SUM(AN250:AN251)","v":0},{"$f":"SUM(AO250:AO251)","v":0},{"$f":"SUM(AP250:AP251)","v":0},{"$f":"SUM(AQ250:AQ251)","v":0},{"$f":"SUM(AR250:AR251)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT253:$BC253,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H253+I252","v":0},{"$f":"I253+J252","v":0},{"$f":"J253+K252","v":0},{"$f":"K253+L252","v":0},{"$f":"L253+M252","v":0},{"$f":"M253+N252","v":0},{"$f":"N253+O252","v":0},{"$f":"O253+P252","v":0},{"$f":"P253+Q252","v":0},{"$f":"Q253+R252","v":0},{"$f":"R253+S252","v":0},{"$f":"S253+T252","v":0},{"$f":"T253+U252","v":0},{"$f":"U253+V252","v":0},{"$f":"V253+W252","v":0},{"$f":"W253+X252","v":0},{"$f":"X253+Y252","v":0},{"$f":"Y253+Z252","v":0},{"$f":"Z253+AA252","v":0},{"$f":"AA253+AB252","v":0},{"$f":"AB253+AC252","v":0},{"$f":"AC253+AD252","v":0},{"$f":"AD253+AE252","v":0},{"$f":"AE253+AF252","v":0},{"$f":"AF253+AG252","v":0},{"$f":"AG253+AH252","v":0},{"$f":"AH253+AI252","v":0},{"$f":"AI253+AJ252","v":0},{"$f":"AJ253+AK252","v":0},{"$f":"AK253+AL252","v":0},{"$f":"AL253+AM252","v":0},{"$f":"AM253+AN252","v":0},{"$f":"AN253+AO252","v":0},{"$f":"AO253+AP252","v":0},{"$f":"AP253+AQ252","v":0},{"$f":"AQ253+AR252","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT255:$BC255,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I255:AR255)","v":0},null,null,{"$f":"I252/(1+Calc!$F$835)^Config!I$15","v":0},{"$f":"J252/(1+Calc!$F$835)^Config!J$15","v":0},{"$f":"K252/(1+Calc!$F$835)^Config!K$15","v":0},{"$f":"L252/(1+Calc!$F$835)^Config!L$15","v":0},{"$f":"M252/(1+Calc!$F$835)^Config!M$15","v":0},{"$f":"N252/(1+Calc!$F$835)^Config!N$15","v":0},{"$f":"O252/(1+Calc!$F$835)^Config!O$15","v":0},{"$f":"P252/(1+Calc!$F$835)^Config!P$15","v":0},{"$f":"Q252/(1+Calc!$F$835)^Config!Q$15","v":0},{"$f":"R252/(1+Calc!$F$835)^Config!R$15","v":0},{"$f":"S252/(1+Calc!$F$835)^Config!S$15","v":0},{"$f":"T252/(1+Calc!$F$835)^Config!T$15","v":0},{"$f":"U252/(1+Calc!$F$835)^Config!U$15","v":0},{"$f":"V252/(1+Calc!$F$835)^Config!V$15","v":0},{"$f":"W252/(1+Calc!$F$835)^Config!W$15","v":0},{"$f":"X252/(1+Calc!$F$835)^Config!X$15","v":0},{"$f":"Y252/(1+Calc!$F$835)^Config!Y$15","v":0},{"$f":"Z252/(1+Calc!$F$835)^Config!Z$15","v":0},{"$f":"AA252/(1+Calc!$F$835)^Config!AA$15","v":0},{"$f":"AB252/(1+Calc!$F$835)^Config!AB$15","v":0},{"$f":"AC252/(1+Calc!$F$835)^Config!AC$15","v":0},{"$f":"AD252/(1+Calc!$F$835)^Config!AD$15","v":0},{"$f":"AE252/(1+Calc!$F$835)^Config!AE$15","v":0},{"$f":"AF252/(1+Calc!$F$835)^Config!AF$15","v":0},{"$f":"AG252/(1+Calc!$F$835)^Config!AG$15","v":0},{"$f":"AH252/(1+Calc!$F$835)^Config!AH$15","v":0},{"$f":"AI252/(1+Calc!$F$835)^Config!AI$15","v":0},{"$f":"AJ252/(1+Calc!$F$835)^Config!AJ$15","v":0},{"$f":"AK252/(1+Calc!$F$835)^Config!AK$15","v":0},{"$f":"AL252/(1+Calc!$F$835)^Config!AL$15","v":0},{"$f":"AM252/(1+Calc!$F$835)^Config!AM$15","v":0},{"$f":"AN252/(1+Calc!$F$835)^Config!AN$15","v":0},{"$f":"AO252/(1+Calc!$F$835)^Config!AO$15","v":0},{"$f":"AP252/(1+Calc!$F$835)^Config!AP$15","v":0},{"$f":"AQ252/(1+Calc!$F$835)^Config!AQ$15","v":0},{"$f":"AR252/(1+Calc!$F$835)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT256:$BC256,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H256+I255","v":0},{"$f":"I256+J255","v":0},{"$f":"J256+K255","v":0},{"$f":"K256+L255","v":0},{"$f":"L256+M255","v":0},{"$f":"M256+N255","v":0},{"$f":"N256+O255","v":0},{"$f":"O256+P255","v":0},{"$f":"P256+Q255","v":0},{"$f":"Q256+R255","v":0},{"$f":"R256+S255","v":0},{"$f":"S256+T255","v":0},{"$f":"T256+U255","v":0},{"$f":"U256+V255","v":0},{"$f":"V256+W255","v":0},{"$f":"W256+X255","v":0},{"$f":"X256+Y255","v":0},{"$f":"Y256+Z255","v":0},{"$f":"Z256+AA255","v":0},{"$f":"AA256+AB255","v":0},{"$f":"AB256+AC255","v":0},{"$f":"AC256+AD255","v":0},{"$f":"AD256+AE255","v":0},{"$f":"AE256+AF255","v":0},{"$f":"AF256+AG255","v":0},{"$f":"AG256+AH255","v":0},{"$f":"AH256+AI255","v":0},{"$f":"AI256+AJ255","v":0},{"$f":"AJ256+AK255","v":0},{"$f":"AK256+AL255","v":0},{"$f":"AL256+AM255","v":0},{"$f":"AM256+AN255","v":0},{"$f":"AN256+AO255","v":0},{"$f":"AO256+AP255","v":0},{"$f":"AP256+AQ255","v":0},{"$f":"AQ256+AR255","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT258:$BC258,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT259:$BC259,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"General!$F$14","v":0},{"$f":"F255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV","ENPV","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT260:$BC260,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE260:$BN260,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I252:AR252),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR","ERR","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT261:$BC261,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV - zmiana"},{"$f":"INDEX($BE261:$BN261,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F259>0,Economic_analysis!$F$34>0),F259/Economic_analysis!$F$34-1,IF(AND(F259<0,Economic_analysis!$F$34<0),-(F259/Economic_analysis!$F$34-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV change","ENPV - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT262:$BC262,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR - zmiana"},{"$f":"INDEX($BE262:$BN262,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F260-Economic_analysis!$F$35,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR change","ERR - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT264:$BC264,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - analiza wrażliwości"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity","Koszty operacyjne - analiza wrażliwości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT266:$BC266,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - analiza wrażliwości - spadek"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity - decrease","Koszty operacyjne - analiza wrażliwości - spadek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT268:$BC268,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana kosztów operacyjnych"},{"$f":"INDEX($BE268:$BN268,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$84","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses change","Zmiana kosztów operacyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT269:$BC269,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I269:AR269)","v":0},null,null,{"$f":"Economic_analysis!I$27","v":0},{"$f":"Economic_analysis!J$27","v":0},{"$f":"Economic_analysis!K$27","v":0},{"$f":"Economic_analysis!L$27","v":0},{"$f":"Economic_analysis!M$27","v":0},{"$f":"Economic_analysis!N$27","v":0},{"$f":"Economic_analysis!O$27","v":0},{"$f":"Economic_analysis!P$27","v":0},{"$f":"Economic_analysis!Q$27","v":0},{"$f":"Economic_analysis!R$27","v":0},{"$f":"Economic_analysis!S$27","v":0},{"$f":"Economic_analysis!T$27","v":0},{"$f":"Economic_analysis!U$27","v":0},{"$f":"Economic_analysis!V$27","v":0},{"$f":"Economic_analysis!W$27","v":0},{"$f":"Economic_analysis!X$27","v":0},{"$f":"Economic_analysis!Y$27","v":0},{"$f":"Economic_analysis!Z$27","v":0},{"$f":"Economic_analysis!AA$27","v":0},{"$f":"Economic_analysis!AB$27","v":0},{"$f":"Economic_analysis!AC$27","v":0},{"$f":"Economic_analysis!AD$27","v":0},{"$f":"Economic_analysis!AE$27","v":0},{"$f":"Economic_analysis!AF$27","v":0},{"$f":"Economic_analysis!AG$27","v":0},{"$f":"Economic_analysis!AH$27","v":0},{"$f":"Economic_analysis!AI$27","v":0},{"$f":"Economic_analysis!AJ$27","v":0},{"$f":"Economic_analysis!AK$27","v":0},{"$f":"Economic_analysis!AL$27","v":0},{"$f":"Economic_analysis!AM$27","v":0},{"$f":"Economic_analysis!AN$27","v":0},{"$f":"Economic_analysis!AO$27","v":0},{"$f":"Economic_analysis!AP$27","v":0},{"$f":"Economic_analysis!AQ$27","v":0},{"$f":"Economic_analysis!AR$27","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT270:$BC270,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I270:AR270)","v":0},null,null,{"$f":"$F268*Economic_analysis!I$13","v":0},{"$f":"$F268*Economic_analysis!J$13","v":0},{"$f":"$F268*Economic_analysis!K$13","v":0},{"$f":"$F268*Economic_analysis!L$13","v":0},{"$f":"$F268*Economic_analysis!M$13","v":0},{"$f":"$F268*Economic_analysis!N$13","v":0},{"$f":"$F268*Economic_analysis!O$13","v":0},{"$f":"$F268*Economic_analysis!P$13","v":0},{"$f":"$F268*Economic_analysis!Q$13","v":0},{"$f":"$F268*Economic_analysis!R$13","v":0},{"$f":"$F268*Economic_analysis!S$13","v":0},{"$f":"$F268*Economic_analysis!T$13","v":0},{"$f":"$F268*Economic_analysis!U$13","v":0},{"$f":"$F268*Economic_analysis!V$13","v":0},{"$f":"$F268*Economic_analysis!W$13","v":0},{"$f":"$F268*Economic_analysis!X$13","v":0},{"$f":"$F268*Economic_analysis!Y$13","v":0},{"$f":"$F268*Economic_analysis!Z$13","v":0},{"$f":"$F268*Economic_analysis!AA$13","v":0},{"$f":"$F268*Economic_analysis!AB$13","v":0},{"$f":"$F268*Economic_analysis!AC$13","v":0},{"$f":"$F268*Economic_analysis!AD$13","v":0},{"$f":"$F268*Economic_analysis!AE$13","v":0},{"$f":"$F268*Economic_analysis!AF$13","v":0},{"$f":"$F268*Economic_analysis!AG$13","v":0},{"$f":"$F268*Economic_analysis!AH$13","v":0},{"$f":"$F268*Economic_analysis!AI$13","v":0},{"$f":"$F268*Economic_analysis!AJ$13","v":0},{"$f":"$F268*Economic_analysis!AK$13","v":0},{"$f":"$F268*Economic_analysis!AL$13","v":0},{"$f":"$F268*Economic_analysis!AM$13","v":0},{"$f":"$F268*Economic_analysis!AN$13","v":0},{"$f":"$F268*Economic_analysis!AO$13","v":0},{"$f":"$F268*Economic_analysis!AP$13","v":0},{"$f":"$F268*Economic_analysis!AQ$13","v":0},{"$f":"$F268*Economic_analysis!AR$13","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT271:$BC271,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I271:AR271)","v":0},null,null,{"$f":"SUM(I269:I270)","v":0},{"$f":"SUM(J269:J270)","v":0},{"$f":"SUM(K269:K270)","v":0},{"$f":"SUM(L269:L270)","v":0},{"$f":"SUM(M269:M270)","v":0},{"$f":"SUM(N269:N270)","v":0},{"$f":"SUM(O269:O270)","v":0},{"$f":"SUM(P269:P270)","v":0},{"$f":"SUM(Q269:Q270)","v":0},{"$f":"SUM(R269:R270)","v":0},{"$f":"SUM(S269:S270)","v":0},{"$f":"SUM(T269:T270)","v":0},{"$f":"SUM(U269:U270)","v":0},{"$f":"SUM(V269:V270)","v":0},{"$f":"SUM(W269:W270)","v":0},{"$f":"SUM(X269:X270)","v":0},{"$f":"SUM(Y269:Y270)","v":0},{"$f":"SUM(Z269:Z270)","v":0},{"$f":"SUM(AA269:AA270)","v":0},{"$f":"SUM(AB269:AB270)","v":0},{"$f":"SUM(AC269:AC270)","v":0},{"$f":"SUM(AD269:AD270)","v":0},{"$f":"SUM(AE269:AE270)","v":0},{"$f":"SUM(AF269:AF270)","v":0},{"$f":"SUM(AG269:AG270)","v":0},{"$f":"SUM(AH269:AH270)","v":0},{"$f":"SUM(AI269:AI270)","v":0},{"$f":"SUM(AJ269:AJ270)","v":0},{"$f":"SUM(AK269:AK270)","v":0},{"$f":"SUM(AL269:AL270)","v":0},{"$f":"SUM(AM269:AM270)","v":0},{"$f":"SUM(AN269:AN270)","v":0},{"$f":"SUM(AO269:AO270)","v":0},{"$f":"SUM(AP269:AP270)","v":0},{"$f":"SUM(AQ269:AQ270)","v":0},{"$f":"SUM(AR269:AR270)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT272:$BC272,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H272+I271","v":0},{"$f":"I272+J271","v":0},{"$f":"J272+K271","v":0},{"$f":"K272+L271","v":0},{"$f":"L272+M271","v":0},{"$f":"M272+N271","v":0},{"$f":"N272+O271","v":0},{"$f":"O272+P271","v":0},{"$f":"P272+Q271","v":0},{"$f":"Q272+R271","v":0},{"$f":"R272+S271","v":0},{"$f":"S272+T271","v":0},{"$f":"T272+U271","v":0},{"$f":"U272+V271","v":0},{"$f":"V272+W271","v":0},{"$f":"W272+X271","v":0},{"$f":"X272+Y271","v":0},{"$f":"Y272+Z271","v":0},{"$f":"Z272+AA271","v":0},{"$f":"AA272+AB271","v":0},{"$f":"AB272+AC271","v":0},{"$f":"AC272+AD271","v":0},{"$f":"AD272+AE271","v":0},{"$f":"AE272+AF271","v":0},{"$f":"AF272+AG271","v":0},{"$f":"AG272+AH271","v":0},{"$f":"AH272+AI271","v":0},{"$f":"AI272+AJ271","v":0},{"$f":"AJ272+AK271","v":0},{"$f":"AK272+AL271","v":0},{"$f":"AL272+AM271","v":0},{"$f":"AM272+AN271","v":0},{"$f":"AN272+AO271","v":0},{"$f":"AO272+AP271","v":0},{"$f":"AP272+AQ271","v":0},{"$f":"AQ272+AR271","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT274:$BC274,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I274:AR274)","v":0},null,null,{"$f":"I271/(1+Calc!$F$835)^Config!I$15","v":0},{"$f":"J271/(1+Calc!$F$835)^Config!J$15","v":0},{"$f":"K271/(1+Calc!$F$835)^Config!K$15","v":0},{"$f":"L271/(1+Calc!$F$835)^Config!L$15","v":0},{"$f":"M271/(1+Calc!$F$835)^Config!M$15","v":0},{"$f":"N271/(1+Calc!$F$835)^Config!N$15","v":0},{"$f":"O271/(1+Calc!$F$835)^Config!O$15","v":0},{"$f":"P271/(1+Calc!$F$835)^Config!P$15","v":0},{"$f":"Q271/(1+Calc!$F$835)^Config!Q$15","v":0},{"$f":"R271/(1+Calc!$F$835)^Config!R$15","v":0},{"$f":"S271/(1+Calc!$F$835)^Config!S$15","v":0},{"$f":"T271/(1+Calc!$F$835)^Config!T$15","v":0},{"$f":"U271/(1+Calc!$F$835)^Config!U$15","v":0},{"$f":"V271/(1+Calc!$F$835)^Config!V$15","v":0},{"$f":"W271/(1+Calc!$F$835)^Config!W$15","v":0},{"$f":"X271/(1+Calc!$F$835)^Config!X$15","v":0},{"$f":"Y271/(1+Calc!$F$835)^Config!Y$15","v":0},{"$f":"Z271/(1+Calc!$F$835)^Config!Z$15","v":0},{"$f":"AA271/(1+Calc!$F$835)^Config!AA$15","v":0},{"$f":"AB271/(1+Calc!$F$835)^Config!AB$15","v":0},{"$f":"AC271/(1+Calc!$F$835)^Config!AC$15","v":0},{"$f":"AD271/(1+Calc!$F$835)^Config!AD$15","v":0},{"$f":"AE271/(1+Calc!$F$835)^Config!AE$15","v":0},{"$f":"AF271/(1+Calc!$F$835)^Config!AF$15","v":0},{"$f":"AG271/(1+Calc!$F$835)^Config!AG$15","v":0},{"$f":"AH271/(1+Calc!$F$835)^Config!AH$15","v":0},{"$f":"AI271/(1+Calc!$F$835)^Config!AI$15","v":0},{"$f":"AJ271/(1+Calc!$F$835)^Config!AJ$15","v":0},{"$f":"AK271/(1+Calc!$F$835)^Config!AK$15","v":0},{"$f":"AL271/(1+Calc!$F$835)^Config!AL$15","v":0},{"$f":"AM271/(1+Calc!$F$835)^Config!AM$15","v":0},{"$f":"AN271/(1+Calc!$F$835)^Config!AN$15","v":0},{"$f":"AO271/(1+Calc!$F$835)^Config!AO$15","v":0},{"$f":"AP271/(1+Calc!$F$835)^Config!AP$15","v":0},{"$f":"AQ271/(1+Calc!$F$835)^Config!AQ$15","v":0},{"$f":"AR271/(1+Calc!$F$835)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT275:$BC275,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H275+I274","v":0},{"$f":"I275+J274","v":0},{"$f":"J275+K274","v":0},{"$f":"K275+L274","v":0},{"$f":"L275+M274","v":0},{"$f":"M275+N274","v":0},{"$f":"N275+O274","v":0},{"$f":"O275+P274","v":0},{"$f":"P275+Q274","v":0},{"$f":"Q275+R274","v":0},{"$f":"R275+S274","v":0},{"$f":"S275+T274","v":0},{"$f":"T275+U274","v":0},{"$f":"U275+V274","v":0},{"$f":"V275+W274","v":0},{"$f":"W275+X274","v":0},{"$f":"X275+Y274","v":0},{"$f":"Y275+Z274","v":0},{"$f":"Z275+AA274","v":0},{"$f":"AA275+AB274","v":0},{"$f":"AB275+AC274","v":0},{"$f":"AC275+AD274","v":0},{"$f":"AD275+AE274","v":0},{"$f":"AE275+AF274","v":0},{"$f":"AF275+AG274","v":0},{"$f":"AG275+AH274","v":0},{"$f":"AH275+AI274","v":0},{"$f":"AI275+AJ274","v":0},{"$f":"AJ275+AK274","v":0},{"$f":"AK275+AL274","v":0},{"$f":"AL275+AM274","v":0},{"$f":"AM275+AN274","v":0},{"$f":"AN275+AO274","v":0},{"$f":"AO275+AP274","v":0},{"$f":"AP275+AQ274","v":0},{"$f":"AQ275+AR274","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT277:$BC277,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT278:$BC278,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"General!$F$14","v":0},{"$f":"F274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV","ENPV","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT279:$BC279,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE279:$BN279,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I271:AR271),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR","ERR","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT280:$BC280,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV - zmiana"},{"$f":"INDEX($BE280:$BN280,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F278>0,Economic_analysis!$F$34>0),F278/Economic_analysis!$F$34-1,IF(AND(F278<0,Economic_analysis!$F$34<0),-(F278/Economic_analysis!$F$34-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV change","ENPV - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT281:$BC281,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR - zmiana"},{"$f":"INDEX($BE281:$BN281,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F279-Economic_analysis!$F$35,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR change","ERR - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT283:$BC283,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Koszty operacyjne - analiza wrażliwości - wzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity - increase","Koszty operacyjne - analiza wrażliwości - wzrost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT285:$BC285,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana kosztów operacyjnych"},{"$f":"INDEX($BE285:$BN285,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$84","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses change","Zmiana kosztów operacyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT286:$BC286,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I286:AR286)","v":0},null,null,{"$f":"Economic_analysis!I$27","v":0},{"$f":"Economic_analysis!J$27","v":0},{"$f":"Economic_analysis!K$27","v":0},{"$f":"Economic_analysis!L$27","v":0},{"$f":"Economic_analysis!M$27","v":0},{"$f":"Economic_analysis!N$27","v":0},{"$f":"Economic_analysis!O$27","v":0},{"$f":"Economic_analysis!P$27","v":0},{"$f":"Economic_analysis!Q$27","v":0},{"$f":"Economic_analysis!R$27","v":0},{"$f":"Economic_analysis!S$27","v":0},{"$f":"Economic_analysis!T$27","v":0},{"$f":"Economic_analysis!U$27","v":0},{"$f":"Economic_analysis!V$27","v":0},{"$f":"Economic_analysis!W$27","v":0},{"$f":"Economic_analysis!X$27","v":0},{"$f":"Economic_analysis!Y$27","v":0},{"$f":"Economic_analysis!Z$27","v":0},{"$f":"Economic_analysis!AA$27","v":0},{"$f":"Economic_analysis!AB$27","v":0},{"$f":"Economic_analysis!AC$27","v":0},{"$f":"Economic_analysis!AD$27","v":0},{"$f":"Economic_analysis!AE$27","v":0},{"$f":"Economic_analysis!AF$27","v":0},{"$f":"Economic_analysis!AG$27","v":0},{"$f":"Economic_analysis!AH$27","v":0},{"$f":"Economic_analysis!AI$27","v":0},{"$f":"Economic_analysis!AJ$27","v":0},{"$f":"Economic_analysis!AK$27","v":0},{"$f":"Economic_analysis!AL$27","v":0},{"$f":"Economic_analysis!AM$27","v":0},{"$f":"Economic_analysis!AN$27","v":0},{"$f":"Economic_analysis!AO$27","v":0},{"$f":"Economic_analysis!AP$27","v":0},{"$f":"Economic_analysis!AQ$27","v":0},{"$f":"Economic_analysis!AR$27","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT287:$BC287,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I287:AR287)","v":0},null,null,{"$f":"$F285*Economic_analysis!I$13","v":0},{"$f":"$F285*Economic_analysis!J$13","v":0},{"$f":"$F285*Economic_analysis!K$13","v":0},{"$f":"$F285*Economic_analysis!L$13","v":0},{"$f":"$F285*Economic_analysis!M$13","v":0},{"$f":"$F285*Economic_analysis!N$13","v":0},{"$f":"$F285*Economic_analysis!O$13","v":0},{"$f":"$F285*Economic_analysis!P$13","v":0},{"$f":"$F285*Economic_analysis!Q$13","v":0},{"$f":"$F285*Economic_analysis!R$13","v":0},{"$f":"$F285*Economic_analysis!S$13","v":0},{"$f":"$F285*Economic_analysis!T$13","v":0},{"$f":"$F285*Economic_analysis!U$13","v":0},{"$f":"$F285*Economic_analysis!V$13","v":0},{"$f":"$F285*Economic_analysis!W$13","v":0},{"$f":"$F285*Economic_analysis!X$13","v":0},{"$f":"$F285*Economic_analysis!Y$13","v":0},{"$f":"$F285*Economic_analysis!Z$13","v":0},{"$f":"$F285*Economic_analysis!AA$13","v":0},{"$f":"$F285*Economic_analysis!AB$13","v":0},{"$f":"$F285*Economic_analysis!AC$13","v":0},{"$f":"$F285*Economic_analysis!AD$13","v":0},{"$f":"$F285*Economic_analysis!AE$13","v":0},{"$f":"$F285*Economic_analysis!AF$13","v":0},{"$f":"$F285*Economic_analysis!AG$13","v":0},{"$f":"$F285*Economic_analysis!AH$13","v":0},{"$f":"$F285*Economic_analysis!AI$13","v":0},{"$f":"$F285*Economic_analysis!AJ$13","v":0},{"$f":"$F285*Economic_analysis!AK$13","v":0},{"$f":"$F285*Economic_analysis!AL$13","v":0},{"$f":"$F285*Economic_analysis!AM$13","v":0},{"$f":"$F285*Economic_analysis!AN$13","v":0},{"$f":"$F285*Economic_analysis!AO$13","v":0},{"$f":"$F285*Economic_analysis!AP$13","v":0},{"$f":"$F285*Economic_analysis!AQ$13","v":0},{"$f":"$F285*Economic_analysis!AR$13","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT288:$BC288,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I288:AR288)","v":0},null,null,{"$f":"SUM(I286:I287)","v":0},{"$f":"SUM(J286:J287)","v":0},{"$f":"SUM(K286:K287)","v":0},{"$f":"SUM(L286:L287)","v":0},{"$f":"SUM(M286:M287)","v":0},{"$f":"SUM(N286:N287)","v":0},{"$f":"SUM(O286:O287)","v":0},{"$f":"SUM(P286:P287)","v":0},{"$f":"SUM(Q286:Q287)","v":0},{"$f":"SUM(R286:R287)","v":0},{"$f":"SUM(S286:S287)","v":0},{"$f":"SUM(T286:T287)","v":0},{"$f":"SUM(U286:U287)","v":0},{"$f":"SUM(V286:V287)","v":0},{"$f":"SUM(W286:W287)","v":0},{"$f":"SUM(X286:X287)","v":0},{"$f":"SUM(Y286:Y287)","v":0},{"$f":"SUM(Z286:Z287)","v":0},{"$f":"SUM(AA286:AA287)","v":0},{"$f":"SUM(AB286:AB287)","v":0},{"$f":"SUM(AC286:AC287)","v":0},{"$f":"SUM(AD286:AD287)","v":0},{"$f":"SUM(AE286:AE287)","v":0},{"$f":"SUM(AF286:AF287)","v":0},{"$f":"SUM(AG286:AG287)","v":0},{"$f":"SUM(AH286:AH287)","v":0},{"$f":"SUM(AI286:AI287)","v":0},{"$f":"SUM(AJ286:AJ287)","v":0},{"$f":"SUM(AK286:AK287)","v":0},{"$f":"SUM(AL286:AL287)","v":0},{"$f":"SUM(AM286:AM287)","v":0},{"$f":"SUM(AN286:AN287)","v":0},{"$f":"SUM(AO286:AO287)","v":0},{"$f":"SUM(AP286:AP287)","v":0},{"$f":"SUM(AQ286:AQ287)","v":0},{"$f":"SUM(AR286:AR287)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT289:$BC289,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H289+I288","v":0},{"$f":"I289+J288","v":0},{"$f":"J289+K288","v":0},{"$f":"K289+L288","v":0},{"$f":"L289+M288","v":0},{"$f":"M289+N288","v":0},{"$f":"N289+O288","v":0},{"$f":"O289+P288","v":0},{"$f":"P289+Q288","v":0},{"$f":"Q289+R288","v":0},{"$f":"R289+S288","v":0},{"$f":"S289+T288","v":0},{"$f":"T289+U288","v":0},{"$f":"U289+V288","v":0},{"$f":"V289+W288","v":0},{"$f":"W289+X288","v":0},{"$f":"X289+Y288","v":0},{"$f":"Y289+Z288","v":0},{"$f":"Z289+AA288","v":0},{"$f":"AA289+AB288","v":0},{"$f":"AB289+AC288","v":0},{"$f":"AC289+AD288","v":0},{"$f":"AD289+AE288","v":0},{"$f":"AE289+AF288","v":0},{"$f":"AF289+AG288","v":0},{"$f":"AG289+AH288","v":0},{"$f":"AH289+AI288","v":0},{"$f":"AI289+AJ288","v":0},{"$f":"AJ289+AK288","v":0},{"$f":"AK289+AL288","v":0},{"$f":"AL289+AM288","v":0},{"$f":"AM289+AN288","v":0},{"$f":"AN289+AO288","v":0},{"$f":"AO289+AP288","v":0},{"$f":"AP289+AQ288","v":0},{"$f":"AQ289+AR288","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT291:$BC291,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I291:AR291)","v":0},null,null,{"$f":"I288/(1+Calc!$F$835)^Config!I$15","v":0},{"$f":"J288/(1+Calc!$F$835)^Config!J$15","v":0},{"$f":"K288/(1+Calc!$F$835)^Config!K$15","v":0},{"$f":"L288/(1+Calc!$F$835)^Config!L$15","v":0},{"$f":"M288/(1+Calc!$F$835)^Config!M$15","v":0},{"$f":"N288/(1+Calc!$F$835)^Config!N$15","v":0},{"$f":"O288/(1+Calc!$F$835)^Config!O$15","v":0},{"$f":"P288/(1+Calc!$F$835)^Config!P$15","v":0},{"$f":"Q288/(1+Calc!$F$835)^Config!Q$15","v":0},{"$f":"R288/(1+Calc!$F$835)^Config!R$15","v":0},{"$f":"S288/(1+Calc!$F$835)^Config!S$15","v":0},{"$f":"T288/(1+Calc!$F$835)^Config!T$15","v":0},{"$f":"U288/(1+Calc!$F$835)^Config!U$15","v":0},{"$f":"V288/(1+Calc!$F$835)^Config!V$15","v":0},{"$f":"W288/(1+Calc!$F$835)^Config!W$15","v":0},{"$f":"X288/(1+Calc!$F$835)^Config!X$15","v":0},{"$f":"Y288/(1+Calc!$F$835)^Config!Y$15","v":0},{"$f":"Z288/(1+Calc!$F$835)^Config!Z$15","v":0},{"$f":"AA288/(1+Calc!$F$835)^Config!AA$15","v":0},{"$f":"AB288/(1+Calc!$F$835)^Config!AB$15","v":0},{"$f":"AC288/(1+Calc!$F$835)^Config!AC$15","v":0},{"$f":"AD288/(1+Calc!$F$835)^Config!AD$15","v":0},{"$f":"AE288/(1+Calc!$F$835)^Config!AE$15","v":0},{"$f":"AF288/(1+Calc!$F$835)^Config!AF$15","v":0},{"$f":"AG288/(1+Calc!$F$835)^Config!AG$15","v":0},{"$f":"AH288/(1+Calc!$F$835)^Config!AH$15","v":0},{"$f":"AI288/(1+Calc!$F$835)^Config!AI$15","v":0},{"$f":"AJ288/(1+Calc!$F$835)^Config!AJ$15","v":0},{"$f":"AK288/(1+Calc!$F$835)^Config!AK$15","v":0},{"$f":"AL288/(1+Calc!$F$835)^Config!AL$15","v":0},{"$f":"AM288/(1+Calc!$F$835)^Config!AM$15","v":0},{"$f":"AN288/(1+Calc!$F$835)^Config!AN$15","v":0},{"$f":"AO288/(1+Calc!$F$835)^Config!AO$15","v":0},{"$f":"AP288/(1+Calc!$F$835)^Config!AP$15","v":0},{"$f":"AQ288/(1+Calc!$F$835)^Config!AQ$15","v":0},{"$f":"AR288/(1+Calc!$F$835)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT292:$BC292,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H292+I291","v":0},{"$f":"I292+J291","v":0},{"$f":"J292+K291","v":0},{"$f":"K292+L291","v":0},{"$f":"L292+M291","v":0},{"$f":"M292+N291","v":0},{"$f":"N292+O291","v":0},{"$f":"O292+P291","v":0},{"$f":"P292+Q291","v":0},{"$f":"Q292+R291","v":0},{"$f":"R292+S291","v":0},{"$f":"S292+T291","v":0},{"$f":"T292+U291","v":0},{"$f":"U292+V291","v":0},{"$f":"V292+W291","v":0},{"$f":"W292+X291","v":0},{"$f":"X292+Y291","v":0},{"$f":"Y292+Z291","v":0},{"$f":"Z292+AA291","v":0},{"$f":"AA292+AB291","v":0},{"$f":"AB292+AC291","v":0},{"$f":"AC292+AD291","v":0},{"$f":"AD292+AE291","v":0},{"$f":"AE292+AF291","v":0},{"$f":"AF292+AG291","v":0},{"$f":"AG292+AH291","v":0},{"$f":"AH292+AI291","v":0},{"$f":"AI292+AJ291","v":0},{"$f":"AJ292+AK291","v":0},{"$f":"AK292+AL291","v":0},{"$f":"AL292+AM291","v":0},{"$f":"AM292+AN291","v":0},{"$f":"AN292+AO291","v":0},{"$f":"AO292+AP291","v":0},{"$f":"AP292+AQ291","v":0},{"$f":"AQ292+AR291","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT294:$BC294,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT295:$BC295,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"General!$F$14","v":0},{"$f":"F291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV","ENPV","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT296:$BC296,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE296:$BN296,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I288:AR288),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR","ERR","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT297:$BC297,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV - zmiana"},{"$f":"INDEX($BE297:$BN297,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F295>0,Economic_analysis!$F$34>0),F295/Economic_analysis!$F$34-1,IF(AND(F295<0,Economic_analysis!$F$34<0),-(F295/Economic_analysis!$F$34-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV change","ENPV - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT298:$BC298,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR - zmiana"},{"$f":"INDEX($BE298:$BN298,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F296-Economic_analysis!$F$35,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR change","ERR - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT300:$BC300,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Korzyści - analiza wrażliwości"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits sensitivity","Korzyści - analiza wrażliwości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT302:$BC302,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Korzyści - analiza wrażliwości - spadek"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits sensitivity - decrease","Korzyści - analiza wrażliwości - spadek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT304:$BC304,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana korzyści"},{"$f":"INDEX($BE304:$BN304,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$85","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits change","Zmiana korzyści","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT305:$BC305,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I305:AR305)","v":0},null,null,{"$f":"Economic_analysis!I$27","v":0},{"$f":"Economic_analysis!J$27","v":0},{"$f":"Economic_analysis!K$27","v":0},{"$f":"Economic_analysis!L$27","v":0},{"$f":"Economic_analysis!M$27","v":0},{"$f":"Economic_analysis!N$27","v":0},{"$f":"Economic_analysis!O$27","v":0},{"$f":"Economic_analysis!P$27","v":0},{"$f":"Economic_analysis!Q$27","v":0},{"$f":"Economic_analysis!R$27","v":0},{"$f":"Economic_analysis!S$27","v":0},{"$f":"Economic_analysis!T$27","v":0},{"$f":"Economic_analysis!U$27","v":0},{"$f":"Economic_analysis!V$27","v":0},{"$f":"Economic_analysis!W$27","v":0},{"$f":"Economic_analysis!X$27","v":0},{"$f":"Economic_analysis!Y$27","v":0},{"$f":"Economic_analysis!Z$27","v":0},{"$f":"Economic_analysis!AA$27","v":0},{"$f":"Economic_analysis!AB$27","v":0},{"$f":"Economic_analysis!AC$27","v":0},{"$f":"Economic_analysis!AD$27","v":0},{"$f":"Economic_analysis!AE$27","v":0},{"$f":"Economic_analysis!AF$27","v":0},{"$f":"Economic_analysis!AG$27","v":0},{"$f":"Economic_analysis!AH$27","v":0},{"$f":"Economic_analysis!AI$27","v":0},{"$f":"Economic_analysis!AJ$27","v":0},{"$f":"Economic_analysis!AK$27","v":0},{"$f":"Economic_analysis!AL$27","v":0},{"$f":"Economic_analysis!AM$27","v":0},{"$f":"Economic_analysis!AN$27","v":0},{"$f":"Economic_analysis!AO$27","v":0},{"$f":"Economic_analysis!AP$27","v":0},{"$f":"Economic_analysis!AQ$27","v":0},{"$f":"Economic_analysis!AR$27","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT306:$BC306,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I306:AR306)","v":0},null,null,{"$f":"$F304*Economic_analysis!I$18","v":0},{"$f":"$F304*Economic_analysis!J$18","v":0},{"$f":"$F304*Economic_analysis!K$18","v":0},{"$f":"$F304*Economic_analysis!L$18","v":0},{"$f":"$F304*Economic_analysis!M$18","v":0},{"$f":"$F304*Economic_analysis!N$18","v":0},{"$f":"$F304*Economic_analysis!O$18","v":0},{"$f":"$F304*Economic_analysis!P$18","v":0},{"$f":"$F304*Economic_analysis!Q$18","v":0},{"$f":"$F304*Economic_analysis!R$18","v":0},{"$f":"$F304*Economic_analysis!S$18","v":0},{"$f":"$F304*Economic_analysis!T$18","v":0},{"$f":"$F304*Economic_analysis!U$18","v":0},{"$f":"$F304*Economic_analysis!V$18","v":0},{"$f":"$F304*Economic_analysis!W$18","v":0},{"$f":"$F304*Economic_analysis!X$18","v":0},{"$f":"$F304*Economic_analysis!Y$18","v":0},{"$f":"$F304*Economic_analysis!Z$18","v":0},{"$f":"$F304*Economic_analysis!AA$18","v":0},{"$f":"$F304*Economic_analysis!AB$18","v":0},{"$f":"$F304*Economic_analysis!AC$18","v":0},{"$f":"$F304*Economic_analysis!AD$18","v":0},{"$f":"$F304*Economic_analysis!AE$18","v":0},{"$f":"$F304*Economic_analysis!AF$18","v":0},{"$f":"$F304*Economic_analysis!AG$18","v":0},{"$f":"$F304*Economic_analysis!AH$18","v":0},{"$f":"$F304*Economic_analysis!AI$18","v":0},{"$f":"$F304*Economic_analysis!AJ$18","v":0},{"$f":"$F304*Economic_analysis!AK$18","v":0},{"$f":"$F304*Economic_analysis!AL$18","v":0},{"$f":"$F304*Economic_analysis!AM$18","v":0},{"$f":"$F304*Economic_analysis!AN$18","v":0},{"$f":"$F304*Economic_analysis!AO$18","v":0},{"$f":"$F304*Economic_analysis!AP$18","v":0},{"$f":"$F304*Economic_analysis!AQ$18","v":0},{"$f":"$F304*Economic_analysis!AR$18","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT307:$BC307,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I307:AR307)","v":0},null,null,{"$f":"SUM(I305:I306)","v":0},{"$f":"SUM(J305:J306)","v":0},{"$f":"SUM(K305:K306)","v":0},{"$f":"SUM(L305:L306)","v":0},{"$f":"SUM(M305:M306)","v":0},{"$f":"SUM(N305:N306)","v":0},{"$f":"SUM(O305:O306)","v":0},{"$f":"SUM(P305:P306)","v":0},{"$f":"SUM(Q305:Q306)","v":0},{"$f":"SUM(R305:R306)","v":0},{"$f":"SUM(S305:S306)","v":0},{"$f":"SUM(T305:T306)","v":0},{"$f":"SUM(U305:U306)","v":0},{"$f":"SUM(V305:V306)","v":0},{"$f":"SUM(W305:W306)","v":0},{"$f":"SUM(X305:X306)","v":0},{"$f":"SUM(Y305:Y306)","v":0},{"$f":"SUM(Z305:Z306)","v":0},{"$f":"SUM(AA305:AA306)","v":0},{"$f":"SUM(AB305:AB306)","v":0},{"$f":"SUM(AC305:AC306)","v":0},{"$f":"SUM(AD305:AD306)","v":0},{"$f":"SUM(AE305:AE306)","v":0},{"$f":"SUM(AF305:AF306)","v":0},{"$f":"SUM(AG305:AG306)","v":0},{"$f":"SUM(AH305:AH306)","v":0},{"$f":"SUM(AI305:AI306)","v":0},{"$f":"SUM(AJ305:AJ306)","v":0},{"$f":"SUM(AK305:AK306)","v":0},{"$f":"SUM(AL305:AL306)","v":0},{"$f":"SUM(AM305:AM306)","v":0},{"$f":"SUM(AN305:AN306)","v":0},{"$f":"SUM(AO305:AO306)","v":0},{"$f":"SUM(AP305:AP306)","v":0},{"$f":"SUM(AQ305:AQ306)","v":0},{"$f":"SUM(AR305:AR306)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT308:$BC308,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H308+I307","v":0},{"$f":"I308+J307","v":0},{"$f":"J308+K307","v":0},{"$f":"K308+L307","v":0},{"$f":"L308+M307","v":0},{"$f":"M308+N307","v":0},{"$f":"N308+O307","v":0},{"$f":"O308+P307","v":0},{"$f":"P308+Q307","v":0},{"$f":"Q308+R307","v":0},{"$f":"R308+S307","v":0},{"$f":"S308+T307","v":0},{"$f":"T308+U307","v":0},{"$f":"U308+V307","v":0},{"$f":"V308+W307","v":0},{"$f":"W308+X307","v":0},{"$f":"X308+Y307","v":0},{"$f":"Y308+Z307","v":0},{"$f":"Z308+AA307","v":0},{"$f":"AA308+AB307","v":0},{"$f":"AB308+AC307","v":0},{"$f":"AC308+AD307","v":0},{"$f":"AD308+AE307","v":0},{"$f":"AE308+AF307","v":0},{"$f":"AF308+AG307","v":0},{"$f":"AG308+AH307","v":0},{"$f":"AH308+AI307","v":0},{"$f":"AI308+AJ307","v":0},{"$f":"AJ308+AK307","v":0},{"$f":"AK308+AL307","v":0},{"$f":"AL308+AM307","v":0},{"$f":"AM308+AN307","v":0},{"$f":"AN308+AO307","v":0},{"$f":"AO308+AP307","v":0},{"$f":"AP308+AQ307","v":0},{"$f":"AQ308+AR307","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT310:$BC310,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I310:AR310)","v":0},null,null,{"$f":"I307/(1+Calc!$F$835)^Config!I$15","v":0},{"$f":"J307/(1+Calc!$F$835)^Config!J$15","v":0},{"$f":"K307/(1+Calc!$F$835)^Config!K$15","v":0},{"$f":"L307/(1+Calc!$F$835)^Config!L$15","v":0},{"$f":"M307/(1+Calc!$F$835)^Config!M$15","v":0},{"$f":"N307/(1+Calc!$F$835)^Config!N$15","v":0},{"$f":"O307/(1+Calc!$F$835)^Config!O$15","v":0},{"$f":"P307/(1+Calc!$F$835)^Config!P$15","v":0},{"$f":"Q307/(1+Calc!$F$835)^Config!Q$15","v":0},{"$f":"R307/(1+Calc!$F$835)^Config!R$15","v":0},{"$f":"S307/(1+Calc!$F$835)^Config!S$15","v":0},{"$f":"T307/(1+Calc!$F$835)^Config!T$15","v":0},{"$f":"U307/(1+Calc!$F$835)^Config!U$15","v":0},{"$f":"V307/(1+Calc!$F$835)^Config!V$15","v":0},{"$f":"W307/(1+Calc!$F$835)^Config!W$15","v":0},{"$f":"X307/(1+Calc!$F$835)^Config!X$15","v":0},{"$f":"Y307/(1+Calc!$F$835)^Config!Y$15","v":0},{"$f":"Z307/(1+Calc!$F$835)^Config!Z$15","v":0},{"$f":"AA307/(1+Calc!$F$835)^Config!AA$15","v":0},{"$f":"AB307/(1+Calc!$F$835)^Config!AB$15","v":0},{"$f":"AC307/(1+Calc!$F$835)^Config!AC$15","v":0},{"$f":"AD307/(1+Calc!$F$835)^Config!AD$15","v":0},{"$f":"AE307/(1+Calc!$F$835)^Config!AE$15","v":0},{"$f":"AF307/(1+Calc!$F$835)^Config!AF$15","v":0},{"$f":"AG307/(1+Calc!$F$835)^Config!AG$15","v":0},{"$f":"AH307/(1+Calc!$F$835)^Config!AH$15","v":0},{"$f":"AI307/(1+Calc!$F$835)^Config!AI$15","v":0},{"$f":"AJ307/(1+Calc!$F$835)^Config!AJ$15","v":0},{"$f":"AK307/(1+Calc!$F$835)^Config!AK$15","v":0},{"$f":"AL307/(1+Calc!$F$835)^Config!AL$15","v":0},{"$f":"AM307/(1+Calc!$F$835)^Config!AM$15","v":0},{"$f":"AN307/(1+Calc!$F$835)^Config!AN$15","v":0},{"$f":"AO307/(1+Calc!$F$835)^Config!AO$15","v":0},{"$f":"AP307/(1+Calc!$F$835)^Config!AP$15","v":0},{"$f":"AQ307/(1+Calc!$F$835)^Config!AQ$15","v":0},{"$f":"AR307/(1+Calc!$F$835)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT311:$BC311,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H311+I310","v":0},{"$f":"I311+J310","v":0},{"$f":"J311+K310","v":0},{"$f":"K311+L310","v":0},{"$f":"L311+M310","v":0},{"$f":"M311+N310","v":0},{"$f":"N311+O310","v":0},{"$f":"O311+P310","v":0},{"$f":"P311+Q310","v":0},{"$f":"Q311+R310","v":0},{"$f":"R311+S310","v":0},{"$f":"S311+T310","v":0},{"$f":"T311+U310","v":0},{"$f":"U311+V310","v":0},{"$f":"V311+W310","v":0},{"$f":"W311+X310","v":0},{"$f":"X311+Y310","v":0},{"$f":"Y311+Z310","v":0},{"$f":"Z311+AA310","v":0},{"$f":"AA311+AB310","v":0},{"$f":"AB311+AC310","v":0},{"$f":"AC311+AD310","v":0},{"$f":"AD311+AE310","v":0},{"$f":"AE311+AF310","v":0},{"$f":"AF311+AG310","v":0},{"$f":"AG311+AH310","v":0},{"$f":"AH311+AI310","v":0},{"$f":"AI311+AJ310","v":0},{"$f":"AJ311+AK310","v":0},{"$f":"AK311+AL310","v":0},{"$f":"AL311+AM310","v":0},{"$f":"AM311+AN310","v":0},{"$f":"AN311+AO310","v":0},{"$f":"AO311+AP310","v":0},{"$f":"AP311+AQ310","v":0},{"$f":"AQ311+AR310","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT313:$BC313,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT314:$BC314,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"General!$F$14","v":0},{"$f":"F310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV","ENPV","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT315:$BC315,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE315:$BN315,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I307:AR307),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR","ERR","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT316:$BC316,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV - zmiana"},{"$f":"INDEX($BE316:$BN316,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F314>0,Economic_analysis!$F$34>0),F314/Economic_analysis!$F$34-1,IF(AND(F314<0,Economic_analysis!$F$34<0),-(F314/Economic_analysis!$F$34-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV change","ENPV - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT317:$BC317,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR - zmiana"},{"$f":"INDEX($BE317:$BN317,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F315-Economic_analysis!$F$35,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR change","ERR - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT319:$BC319,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Korzyści - analiza wrażliwości - wzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits sensitivity - increase","Korzyści - analiza wrażliwości - wzrost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT321:$BC321,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana korzyści"},{"$f":"INDEX($BE321:$BN321,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$85","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits change","Zmiana korzyści","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT322:$BC322,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto - scenariusz bazowy"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I322:AR322)","v":0},null,null,{"$f":"Economic_analysis!I$27","v":0},{"$f":"Economic_analysis!J$27","v":0},{"$f":"Economic_analysis!K$27","v":0},{"$f":"Economic_analysis!L$27","v":0},{"$f":"Economic_analysis!M$27","v":0},{"$f":"Economic_analysis!N$27","v":0},{"$f":"Economic_analysis!O$27","v":0},{"$f":"Economic_analysis!P$27","v":0},{"$f":"Economic_analysis!Q$27","v":0},{"$f":"Economic_analysis!R$27","v":0},{"$f":"Economic_analysis!S$27","v":0},{"$f":"Economic_analysis!T$27","v":0},{"$f":"Economic_analysis!U$27","v":0},{"$f":"Economic_analysis!V$27","v":0},{"$f":"Economic_analysis!W$27","v":0},{"$f":"Economic_analysis!X$27","v":0},{"$f":"Economic_analysis!Y$27","v":0},{"$f":"Economic_analysis!Z$27","v":0},{"$f":"Economic_analysis!AA$27","v":0},{"$f":"Economic_analysis!AB$27","v":0},{"$f":"Economic_analysis!AC$27","v":0},{"$f":"Economic_analysis!AD$27","v":0},{"$f":"Economic_analysis!AE$27","v":0},{"$f":"Economic_analysis!AF$27","v":0},{"$f":"Economic_analysis!AG$27","v":0},{"$f":"Economic_analysis!AH$27","v":0},{"$f":"Economic_analysis!AI$27","v":0},{"$f":"Economic_analysis!AJ$27","v":0},{"$f":"Economic_analysis!AK$27","v":0},{"$f":"Economic_analysis!AL$27","v":0},{"$f":"Economic_analysis!AM$27","v":0},{"$f":"Economic_analysis!AN$27","v":0},{"$f":"Economic_analysis!AO$27","v":0},{"$f":"Economic_analysis!AP$27","v":0},{"$f":"Economic_analysis!AQ$27","v":0},{"$f":"Economic_analysis!AR$27","v":0},null,"Net cash flow - base case","Przepływy netto - scenariusz bazowy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT323:$BC323,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zmiana przepływów"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I323:AR323)","v":0},null,null,{"$f":"$F321*Economic_analysis!I$18","v":0},{"$f":"$F321*Economic_analysis!J$18","v":0},{"$f":"$F321*Economic_analysis!K$18","v":0},{"$f":"$F321*Economic_analysis!L$18","v":0},{"$f":"$F321*Economic_analysis!M$18","v":0},{"$f":"$F321*Economic_analysis!N$18","v":0},{"$f":"$F321*Economic_analysis!O$18","v":0},{"$f":"$F321*Economic_analysis!P$18","v":0},{"$f":"$F321*Economic_analysis!Q$18","v":0},{"$f":"$F321*Economic_analysis!R$18","v":0},{"$f":"$F321*Economic_analysis!S$18","v":0},{"$f":"$F321*Economic_analysis!T$18","v":0},{"$f":"$F321*Economic_analysis!U$18","v":0},{"$f":"$F321*Economic_analysis!V$18","v":0},{"$f":"$F321*Economic_analysis!W$18","v":0},{"$f":"$F321*Economic_analysis!X$18","v":0},{"$f":"$F321*Economic_analysis!Y$18","v":0},{"$f":"$F321*Economic_analysis!Z$18","v":0},{"$f":"$F321*Economic_analysis!AA$18","v":0},{"$f":"$F321*Economic_analysis!AB$18","v":0},{"$f":"$F321*Economic_analysis!AC$18","v":0},{"$f":"$F321*Economic_analysis!AD$18","v":0},{"$f":"$F321*Economic_analysis!AE$18","v":0},{"$f":"$F321*Economic_analysis!AF$18","v":0},{"$f":"$F321*Economic_analysis!AG$18","v":0},{"$f":"$F321*Economic_analysis!AH$18","v":0},{"$f":"$F321*Economic_analysis!AI$18","v":0},{"$f":"$F321*Economic_analysis!AJ$18","v":0},{"$f":"$F321*Economic_analysis!AK$18","v":0},{"$f":"$F321*Economic_analysis!AL$18","v":0},{"$f":"$F321*Economic_analysis!AM$18","v":0},{"$f":"$F321*Economic_analysis!AN$18","v":0},{"$f":"$F321*Economic_analysis!AO$18","v":0},{"$f":"$F321*Economic_analysis!AP$18","v":0},{"$f":"$F321*Economic_analysis!AQ$18","v":0},{"$f":"$F321*Economic_analysis!AR$18","v":0},null,"Change in cash flows","Zmiana przepływów","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT324:$BC324,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I324:AR324)","v":0},null,null,{"$f":"SUM(I322:I323)","v":0},{"$f":"SUM(J322:J323)","v":0},{"$f":"SUM(K322:K323)","v":0},{"$f":"SUM(L322:L323)","v":0},{"$f":"SUM(M322:M323)","v":0},{"$f":"SUM(N322:N323)","v":0},{"$f":"SUM(O322:O323)","v":0},{"$f":"SUM(P322:P323)","v":0},{"$f":"SUM(Q322:Q323)","v":0},{"$f":"SUM(R322:R323)","v":0},{"$f":"SUM(S322:S323)","v":0},{"$f":"SUM(T322:T323)","v":0},{"$f":"SUM(U322:U323)","v":0},{"$f":"SUM(V322:V323)","v":0},{"$f":"SUM(W322:W323)","v":0},{"$f":"SUM(X322:X323)","v":0},{"$f":"SUM(Y322:Y323)","v":0},{"$f":"SUM(Z322:Z323)","v":0},{"$f":"SUM(AA322:AA323)","v":0},{"$f":"SUM(AB322:AB323)","v":0},{"$f":"SUM(AC322:AC323)","v":0},{"$f":"SUM(AD322:AD323)","v":0},{"$f":"SUM(AE322:AE323)","v":0},{"$f":"SUM(AF322:AF323)","v":0},{"$f":"SUM(AG322:AG323)","v":0},{"$f":"SUM(AH322:AH323)","v":0},{"$f":"SUM(AI322:AI323)","v":0},{"$f":"SUM(AJ322:AJ323)","v":0},{"$f":"SUM(AK322:AK323)","v":0},{"$f":"SUM(AL322:AL323)","v":0},{"$f":"SUM(AM322:AM323)","v":0},{"$f":"SUM(AN322:AN323)","v":0},{"$f":"SUM(AO322:AO323)","v":0},{"$f":"SUM(AP322:AP323)","v":0},{"$f":"SUM(AQ322:AQ323)","v":0},{"$f":"SUM(AR322:AR323)","v":0},null,"Net cash flow","Przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT325:$BC325,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H325+I324","v":0},{"$f":"I325+J324","v":0},{"$f":"J325+K324","v":0},{"$f":"K325+L324","v":0},{"$f":"L325+M324","v":0},{"$f":"M325+N324","v":0},{"$f":"N325+O324","v":0},{"$f":"O325+P324","v":0},{"$f":"P325+Q324","v":0},{"$f":"Q325+R324","v":0},{"$f":"R325+S324","v":0},{"$f":"S325+T324","v":0},{"$f":"T325+U324","v":0},{"$f":"U325+V324","v":0},{"$f":"V325+W324","v":0},{"$f":"W325+X324","v":0},{"$f":"X325+Y324","v":0},{"$f":"Y325+Z324","v":0},{"$f":"Z325+AA324","v":0},{"$f":"AA325+AB324","v":0},{"$f":"AB325+AC324","v":0},{"$f":"AC325+AD324","v":0},{"$f":"AD325+AE324","v":0},{"$f":"AE325+AF324","v":0},{"$f":"AF325+AG324","v":0},{"$f":"AG325+AH324","v":0},{"$f":"AH325+AI324","v":0},{"$f":"AI325+AJ324","v":0},{"$f":"AJ325+AK324","v":0},{"$f":"AK325+AL324","v":0},{"$f":"AL325+AM324","v":0},{"$f":"AM325+AN324","v":0},{"$f":"AN325+AO324","v":0},{"$f":"AO325+AP324","v":0},{"$f":"AP325+AQ324","v":0},{"$f":"AQ325+AR324","v":0},null,"Cumulative net cash flow","Skumulowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT327:$BC327,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},{"$f":"SUM(I327:AR327)","v":0},null,null,{"$f":"I324/(1+Calc!$F$835)^Config!I$15","v":0},{"$f":"J324/(1+Calc!$F$835)^Config!J$15","v":0},{"$f":"K324/(1+Calc!$F$835)^Config!K$15","v":0},{"$f":"L324/(1+Calc!$F$835)^Config!L$15","v":0},{"$f":"M324/(1+Calc!$F$835)^Config!M$15","v":0},{"$f":"N324/(1+Calc!$F$835)^Config!N$15","v":0},{"$f":"O324/(1+Calc!$F$835)^Config!O$15","v":0},{"$f":"P324/(1+Calc!$F$835)^Config!P$15","v":0},{"$f":"Q324/(1+Calc!$F$835)^Config!Q$15","v":0},{"$f":"R324/(1+Calc!$F$835)^Config!R$15","v":0},{"$f":"S324/(1+Calc!$F$835)^Config!S$15","v":0},{"$f":"T324/(1+Calc!$F$835)^Config!T$15","v":0},{"$f":"U324/(1+Calc!$F$835)^Config!U$15","v":0},{"$f":"V324/(1+Calc!$F$835)^Config!V$15","v":0},{"$f":"W324/(1+Calc!$F$835)^Config!W$15","v":0},{"$f":"X324/(1+Calc!$F$835)^Config!X$15","v":0},{"$f":"Y324/(1+Calc!$F$835)^Config!Y$15","v":0},{"$f":"Z324/(1+Calc!$F$835)^Config!Z$15","v":0},{"$f":"AA324/(1+Calc!$F$835)^Config!AA$15","v":0},{"$f":"AB324/(1+Calc!$F$835)^Config!AB$15","v":0},{"$f":"AC324/(1+Calc!$F$835)^Config!AC$15","v":0},{"$f":"AD324/(1+Calc!$F$835)^Config!AD$15","v":0},{"$f":"AE324/(1+Calc!$F$835)^Config!AE$15","v":0},{"$f":"AF324/(1+Calc!$F$835)^Config!AF$15","v":0},{"$f":"AG324/(1+Calc!$F$835)^Config!AG$15","v":0},{"$f":"AH324/(1+Calc!$F$835)^Config!AH$15","v":0},{"$f":"AI324/(1+Calc!$F$835)^Config!AI$15","v":0},{"$f":"AJ324/(1+Calc!$F$835)^Config!AJ$15","v":0},{"$f":"AK324/(1+Calc!$F$835)^Config!AK$15","v":0},{"$f":"AL324/(1+Calc!$F$835)^Config!AL$15","v":0},{"$f":"AM324/(1+Calc!$F$835)^Config!AM$15","v":0},{"$f":"AN324/(1+Calc!$F$835)^Config!AN$15","v":0},{"$f":"AO324/(1+Calc!$F$835)^Config!AO$15","v":0},{"$f":"AP324/(1+Calc!$F$835)^Config!AP$15","v":0},{"$f":"AQ324/(1+Calc!$F$835)^Config!AQ$15","v":0},{"$f":"AR324/(1+Calc!$F$835)^Config!AR$15","v":0},null,"Discounted net cash flow","Zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT328:$BC328,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Skumulowane zdyskontowane przepływy netto"},{"$f":"General!$F$14","v":0},null,null,null,{"$f":"H328+I327","v":0},{"$f":"I328+J327","v":0},{"$f":"J328+K327","v":0},{"$f":"K328+L327","v":0},{"$f":"L328+M327","v":0},{"$f":"M328+N327","v":0},{"$f":"N328+O327","v":0},{"$f":"O328+P327","v":0},{"$f":"P328+Q327","v":0},{"$f":"Q328+R327","v":0},{"$f":"R328+S327","v":0},{"$f":"S328+T327","v":0},{"$f":"T328+U327","v":0},{"$f":"U328+V327","v":0},{"$f":"V328+W327","v":0},{"$f":"W328+X327","v":0},{"$f":"X328+Y327","v":0},{"$f":"Y328+Z327","v":0},{"$f":"Z328+AA327","v":0},{"$f":"AA328+AB327","v":0},{"$f":"AB328+AC327","v":0},{"$f":"AC328+AD327","v":0},{"$f":"AD328+AE327","v":0},{"$f":"AE328+AF327","v":0},{"$f":"AF328+AG327","v":0},{"$f":"AG328+AH327","v":0},{"$f":"AH328+AI327","v":0},{"$f":"AI328+AJ327","v":0},{"$f":"AJ328+AK327","v":0},{"$f":"AK328+AL327","v":0},{"$f":"AL328+AM327","v":0},{"$f":"AM328+AN327","v":0},{"$f":"AN328+AO327","v":0},{"$f":"AO328+AP327","v":0},{"$f":"AP328+AQ327","v":0},{"$f":"AQ328+AR327","v":0},null,"Cumulative discounted net cash flow","Skumulowane zdyskontowane przepływy netto","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT330:$BC330,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"Miary rentowności"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","Miary rentowności","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT331:$BC331,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"General!$F$14","v":0},{"$f":"F327","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV","ENPV","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT332:$BC332,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE332:$BN332,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I324:AR324),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR","ERR","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT333:$BC333,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ENPV - zmiana"},{"$f":"INDEX($BE333:$BN333,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F331>0,Economic_analysis!$F$34>0),F331/Economic_analysis!$F$34-1,IF(AND(F331<0,Economic_analysis!$F$34<0),-(F331/Economic_analysis!$F$34-1),\"n/a\")),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV change","ENPV - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT334:$BC334,MATCH(Cover!$B$8,$AT$4:$BC$4,0))","v":"ERR - zmiana"},{"$f":"INDEX($BE334:$BN334,MATCH(Cover!$B$8,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F332-Economic_analysis!$F$35,\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR change","ERR - zmiana","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Dashboard","index":12,"n_rows":73,"n_cols":6,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Config!$I$129","v":"DASHBOARD"}]
[]
[]
[null,{"$f":"Technical!$C$6","v":"1. Identyfikacja projektu"}]
[]
[null,null,null,{"$f":"Technical!D8","v":"Nazwa beneficjenta projektu:"},null,{"$f":"General!F8","v":0}]
[]
[null,null,null,{"$f":"Technical!D9","v":"Nazwa projektu:"},null,{"$f":"General!F10","v":0}]
[]
[null,{"$f":"Technical!$C$11","v":"2. Podsumowanie założeń operacyjnych"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Technical!$C$34","v":"3. Porównanie modeli finansowania projektu"}]
[]
[null,null,null,{"$f":"Technical!$D$56","v":"Porównanie kosztów inwestycji i finansowania projektu dla różnych modeli finansowania ()"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Technical!$C$86","v":"4. Podsumowanie założeń analizy finansowej i ekonomicznej"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Technical!$C$100","v":"5. Wyniki analizy finansowej i ekonomicznej"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Technical!$C$151","v":"6. Analiza wrażliwości"}]

{"sheet":"Manual_tech","index":13,"n_rows":283,"n_cols":21,"rows_kept":283,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"Config!$I$128","v":"INSTRUKCJA UŻYTKOWANIA NARZĘDZIA"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"}]
[]
[null,{"$f":"INDEX($L6:$U6,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"1. Ogólne informacje techniczne"},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L6","v":"1. General technical information"},{"$f":"Manual!M6","v":"1. Ogólne informacje techniczne"},{"$f":"Manual!N6","v":"[…]"},{"$f":"Manual!O6","v":"[…]"},{"$f":"Manual!P6","v":"[…]"},{"$f":"Manual!Q6","v":"[…]"},{"$f":"Manual!R6","v":"[…]"},{"$f":"Manual!S6","v":"[…]"},{"$f":"Manual!T6","v":"[…]"},{"$f":"Manual!U6","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L8:$U8,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Język narzędzia powinien zostać określony przez użytkownika w sekcji \"Język narzędzia\" w arkuszu Cover. Proszę wybrać jeżyka narzędzia, w którym będą wyświetlane wszystkie nazwy wierszy, nagłówki oraz jednostki."},null,null,null,null,null,null,null,null,{"$f":"Manual!L8","v":"A. The toolbox language should be spcified by the user in the \"Toolbox language\" section of the Cover worksheet. Please select a language of the toolbox in which all row definitions, headers and units will be displayed."},{"$f":"Manual!M8","v":"A. Język narzędzia powinien zostać określony przez użytkownika w sekcji \"Język narzędzia\" w arkuszu Cover. Proszę wybrać jeżyka narzędzia, w którym będą wyświetlane wszystkie nazwy wierszy, nagłówki oraz jednostki."},{"$f":"Manual!N8","v":"[…]"},{"$f":"Manual!O8","v":"[…]"},{"$f":"Manual!P8","v":"[…]"},{"$f":"Manual!Q8","v":"[…]"},{"$f":"Manual!R8","v":"[…]"},{"$f":"Manual!S8","v":"[…]"},{"$f":"Manual!T8","v":"[…]"},{"$f":"Manual!U8","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L10:$U10,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Formuły oraz struktura narzędzia są zablokowane do edycji przez użytkowników."},null,null,null,null,null,null,null,null,{"$f":"Manual!L10","v":"B. The toolbox is locked for editing formulas and its key structural components."},{"$f":"Manual!M10","v":"B. Formuły oraz struktura narzędzia są zablokowane do edycji przez użytkowników."},{"$f":"Manual!N10","v":"[…]"},{"$f":"Manual!O10","v":"[…]"},{"$f":"Manual!P10","v":"[…]"},{"$f":"Manual!Q10","v":"[…]"},{"$f":"Manual!R10","v":"[…]"},{"$f":"Manual!S10","v":"[…]"},{"$f":"Manual!T10","v":"[…]"},{"$f":"Manual!U10","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L12:$U12,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Komórki sformatowane żółtym kolorem są jedynymi komórkami możliwymi do edycji przez użytkowników. Powyższe komórki mogą być uzupełniane danymi poprzez wybór założeń z listy rozwijanej lub poprzez ręczne wpisanie założeń."},null,null,null,null,null,null,null,null,{"$f":"Manual!L12","v":"C. Cells formatted in yellow are the only ones available for editing by the users of the toolbox. Users may edit those cells by populating it either by choosing predefined values from a drop-down list or with hard inputs."},{"$f":"Manual!M12","v":"C. Komórki sformatowane żółtym kolorem są jedynymi komórkami możliwymi do edycji przez użytkowników. Powyższe komórki mogą być uzupełniane danymi poprzez wybór założeń z listy rozwijanej lub poprzez ręczne wpisanie założeń."},{"$f":"Manual!N12","v":"[…]"},{"$f":"Manual!O12","v":"[…]"},{"$f":"Manual!P12","v":"[…]"},{"$f":"Manual!Q12","v":"[…]"},{"$f":"Manual!R12","v":"[…]"},{"$f":"Manual!S12","v":"[…]"},{"$f":"Manual!T12","v":"[…]"},{"$f":"Manual!U12","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L14:$U14,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. Narzędzie zawiera dwie kategorie danych wejściowych: a) stałe - pojedyncze założenie, które jest stosowane w każdym roku analizy, b) szeregi czasowe - specyficzne dane aplikowane do poszczególnych lat analizy. Stałe są wpisywane w kolumnie F, natomiast szeregi czasowe w kolumnach od G do AP."},null,null,null,null,null,null,null,null,{"$f":"Manual!L14","v":"D. The toolbox contains data inputs that are: a) constants - the same value is applied for the whole period of the analysis or b) time series data - specific values are entered for each year of the analysis. Constants are entered in the column F, whereas time series data is entered in columns from G to AP."},{"$f":"Manual!M14","v":"D. Narzędzie zawiera dwie kategorie danych wejściowych: a) stałe - pojedyncze założenie, które jest stosowane w każdym roku analizy, b) szeregi czasowe - specyficzne dane aplikowane do poszczególnych lat analizy. Stałe są wpisywane w kolumnie F, natomiast szeregi czasowe w kolumnach od G do AP."},{"$f":"Manual!N14","v":"[…]"},{"$f":"Manual!O14","v":"[…]"},{"$f":"Manual!P14","v":"[…]"},{"$f":"Manual!Q14","v":"[…]"},{"$f":"Manual!R14","v":"[…]"},{"$f":"Manual!S14","v":"[…]"},{"$f":"Manual!T14","v":"[…]"},{"$f":"Manual!U14","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L16:$U16,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"E. Dane w narzędziu prezentowane są w interwałach rocznych."},null,null,null,null,null,null,null,null,{"$f":"Manual!L16","v":"E. Data in the toolbox is presented in an annual intervals."},{"$f":"Manual!M16","v":"E. Dane w narzędziu prezentowane są w interwałach rocznych."},{"$f":"Manual!N16","v":"[…]"},{"$f":"Manual!O16","v":"[…]"},{"$f":"Manual!P16","v":"[…]"},{"$f":"Manual!Q16","v":"[…]"},{"$f":"Manual!R16","v":"[…]"},{"$f":"Manual!S16","v":"[…]"},{"$f":"Manual!T16","v":"[…]"},{"$f":"Manual!U16","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L18:$U18,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"F. Wszystkie założenia w ramach szeregów czasowych powinny być wprowadzane jedynie dla założonego okresu odniesienia. Jeśli dane zostaną wprowadzone w latach następujących po ostatnim roku okresu odniesienia, to zostaną one automatycznie wyłączone z analizy."},null,null,null,null,null,null,null,null,{"$f":"Manual!L18","v":"F. All time series data inputs should be entered only for the duration of the reference period. If data is entered beyond the reference period, it will be automatically excluded from the financial and economic analysis."},{"$f":"Manual!M18","v":"F. Wszystkie założenia w ramach szeregów czasowych powinny być wprowadzane jedynie dla założonego okresu odniesienia. Jeśli dane zostaną wprowadzone w latach następujących po ostatnim roku okresu odniesienia, to zostaną one automatycznie wyłączone z analizy."},{"$f":"Manual!N18","v":"[…]"},{"$f":"Manual!O18","v":"[…]"},{"$f":"Manual!P18","v":"[…]"},{"$f":"Manual!Q18","v":"[…]"},{"$f":"Manual!R18","v":"[…]"},{"$f":"Manual!S18","v":"[…]"},{"$f":"Manual!T18","v":"[…]"},{"$f":"Manual!U18","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L20:$U20,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"G. Wszystkie założenia dotyczące nakładów inwestycyjnych, kosztów operacyjnych, przychodów, powinny być wprowadzane ze znakiem dodatnim. Wyjątek stanowią sytuacje, w których projekt ma generować oszczędności kosztowe - wtedy, takie oszczędności kosztowe należy wprowadzać ze znakiem ujemnym."},null,null,null,null,null,null,null,null,{"$f":"Manual!L20","v":"G. All data within the toolbox, e.g. capital expenditures, operating costs and revenues, should be all entered with a positive sign. There are exceptions to that rule, for example, if implementation of the project is expected to generate cost savings, then such cost savings should be entered with a negative sign."},{"$f":"Manual!M20","v":"G. Wszystkie założenia dotyczące nakładów inwestycyjnych, kosztów operacyjnych, przychodów, powinny być wprowadzane ze znakiem dodatnim. Wyjątek stanowią sytuacje, w których projekt ma generować oszczędności kosztowe - wtedy, takie oszczędności kosztowe należy wprowadzać ze znakiem ujemnym."},{"$f":"Manual!N20","v":"[…]"},{"$f":"Manual!O20","v":"[…]"},{"$f":"Manual!P20","v":"[…]"},{"$f":"Manual!Q20","v":"[…]"},{"$f":"Manual!R20","v":"[…]"},{"$f":"Manual!S20","v":"[…]"},{"$f":"Manual!T20","v":"[…]"},{"$f":"Manual!U20","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L22:$U22,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"H. Dane finansowe powinny być wyrażone w jednostkach monetarnych, np. EUR, PLN, itd."},null,null,null,null,null,null,null,null,{"$f":"Manual!L22","v":"H. Financial data should be expressed in monetary units, e.g. EUR, PLN, etc."},{"$f":"Manual!M22","v":"H. Dane finansowe powinny być wyrażone w jednostkach monetarnych, np. EUR, PLN, itd."},{"$f":"Manual!N22","v":"[…]"},{"$f":"Manual!O22","v":"[…]"},{"$f":"Manual!P22","v":"[…]"},{"$f":"Manual!Q22","v":"[…]"},{"$f":"Manual!R22","v":"[…]"},{"$f":"Manual!S22","v":"[…]"},{"$f":"Manual!T22","v":"[…]"},{"$f":"Manual!U22","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L24:$U24,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"I. Dane finansowe i ekonomiczne powinny być wyrażone w cenach stałych (realnych), tj. przy cenach ustalonych dla bazowego roku analizy."},null,null,null,null,null,null,null,null,{"$f":"Manual!L24","v":"I. Financial and economic data should be expressed in constant (real) prices, i.e. with prices fixed at a base year of the analysis."},{"$f":"Manual!M24","v":"I. Dane finansowe i ekonomiczne powinny być wyrażone w cenach stałych (realnych), tj. przy cenach ustalonych dla bazowego roku analizy."},{"$f":"Manual!N24","v":"[…]"},{"$f":"Manual!O24","v":"[…]"},{"$f":"Manual!P24","v":"[…]"},{"$f":"Manual!Q24","v":"[…]"},{"$f":"Manual!R24","v":"[…]"},{"$f":"Manual!S24","v":"[…]"},{"$f":"Manual!T24","v":"[…]"},{"$f":"Manual!U24","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L26:$U26,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"J. Użytkownicy narzędzia powinni wypełnić wszystkie komórki wejściowe danymi. Dane szeregów czasowych powinny być uzupełnione danymi wejściowymi dla całego okresu odniesienia (jeśli w określonych latach założenia przyjmują wartość zero, to użytkownicy powinni wprowadzić wartość zero w takich komórkach). Jeśli poszczególne pozycje (np. przychodowe lub kosztowe) nie są wykorzystywane w analizowanym projekcie, użytkownicy narzędzia powinni wprowadzić zera w komórkach wejściowych dedykowanych takim pozycjom. W przeciwnym wypadku, wyświetlony zostanie komunikat o błędzie informujący o tym, że założenia są niekompletne:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L26","v":"J. The users of the toolbox should populate all input cells with data. Time series data should be populated with inputs for the whole duration of a reference period (if a value of zero is expected in specific years, the users should still input zeroes in such cells). If particular line items are not used in a business case analysed, the users should still enter zeroes in input cells dedicated to those line items. Otherwise, an error message will appear informing that assumptions are incomplete, as presented in the graph below:"},{"$f":"Manual!M26","v":"J. Użytkownicy narzędzia powinni wypełnić wszystkie komórki wejściowe danymi. Dane szeregów czasowych powinny być uzupełnione danymi wejściowymi dla całego okresu odniesienia (jeśli w określonych latach założenia przyjmują wartość zero, to użytkownicy powinni wprowadzić wartość zero w takich komórkach). Jeśli poszczególne pozycje (np. przychodowe lub kosztowe) nie są wykorzystywane w analizowanym projekcie, użytkownicy narzędzia powinni wprowadzić zera w komórkach wejściowych dedykowanych takim pozycjom. W przeciwnym wypadku, wyświetlony zostanie komunikat o błędzie informujący o tym, że założenia są niekompletne:"},{"$f":"Manual!N26","v":"[…]"},{"$f":"Manual!O26","v":"[…]"},{"$f":"Manual!P26","v":"[…]"},{"$f":"Manual!Q26","v":"[…]"},{"$f":"Manual!R26","v":"[…]"},{"$f":"Manual!S26","v":"[…]"},{"$f":"Manual!T26","v":"[…]"},{"$f":"Manual!U26","v":"[…]"}]
[]
[]
[]
[null,null,{"$f":"INDEX($L30:$U30,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"K. Pozycje w arkuszach wejściowych, które zawierają niekompletne założenia (tj. puste komórki) i w związku z tym wymagają dodatkowej uwagi użytkowników, są oznaczone wykrzyknikiem na pomarańczowym tle, jak pokazano na poniższym rysunku:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L30","v":"K. Line items in the input worksheets that include incomplete assumptions (i.e. empty cells) and as a result require the users' further attention are marked with an exclamation mark on an orange background, as presented in the graph below:"},{"$f":"Manual!M30","v":"K. Pozycje w arkuszach wejściowych, które zawierają niekompletne założenia (tj. puste komórki) i w związku z tym wymagają dodatkowej uwagi użytkowników, są oznaczone wykrzyknikiem na pomarańczowym tle, jak pokazano na poniższym rysunku:"},{"$f":"Manual!N30","v":"[…]"},{"$f":"Manual!O30","v":"[…]"},{"$f":"Manual!P30","v":"[…]"},{"$f":"Manual!Q30","v":"[…]"},{"$f":"Manual!R30","v":"[…]"},{"$f":"Manual!S30","v":"[…]"},{"$f":"Manual!T30","v":"[…]"},{"$f":"Manual!U30","v":"[…]"}]
[]
[]
[]
[null,null,{"$f":"INDEX($L34:$U34,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"L. Narzędzie wykorzystuje makra VBA, stąd też podczas pierwszego uruchomienia narzędzia użytkownicy mogą zostać poproszeni o aktywację dodatkowej zawartości w programie MS Excel. W celu zapewnienia prawidłowego działania narzędzia, należy w takiej sytuacji wykonać poniższe czynności:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L34","v":"L. The toolbox utilizes VBA macros, therefore, while opening the toolbox for the first time, the users might be prompted to activate additional content in MS Excel. In order to assure the proper functioning of the toolbox, please follow the steps below."},{"$f":"Manual!M34","v":"L. Narzędzie wykorzystuje makra VBA, stąd też podczas pierwszego uruchomienia narzędzia użytkownicy mogą zostać poproszeni o aktywację dodatkowej zawartości w programie MS Excel. W celu zapewnienia prawidłowego działania narzędzia, należy w takiej sytuacji wykonać poniższe czynności:"},{"$f":"Manual!N34","v":"[…]"},{"$f":"Manual!O34","v":"[…]"},{"$f":"Manual!P34","v":"[…]"},{"$f":"Manual!Q34","v":"[…]"},{"$f":"Manual!R34","v":"[…]"},{"$f":"Manual!S34","v":"[…]"},{"$f":"Manual!T34","v":"[…]"},{"$f":"Manual!U34","v":"[…]"}]
[null,null,{"$f":"INDEX($L35:$U35,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Jeśli po otwarciu narzędzia pojawi się poniższy komunikat, należy zamknąć plik."},null,null,null,null,null,null,null,null,{"$f":"Manual!L35","v":"▪ If upon opening the toollbox the message below appears, close the file."},{"$f":"Manual!M35","v":"▪ Jeśli po otwarciu narzędzia pojawi się poniższy komunikat, należy zamknąć plik."},{"$f":"Manual!N35","v":"[…]"},{"$f":"Manual!O35","v":"[…]"},{"$f":"Manual!P35","v":"[…]"},{"$f":"Manual!Q35","v":"[…]"},{"$f":"Manual!R35","v":"[…]"},{"$f":"Manual!S35","v":"[…]"},{"$f":"Manual!T35","v":"[…]"},{"$f":"Manual!U35","v":"[…]"}]
[]
[]
[]
[null,null,{"$f":"INDEX($L39:$U39,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Z poziomu systemu operacyjnego komputera należy otworzyć właściwości pliku i zaznaczyć pole „Odblokuj” w sekcji „Zabezpieczenia”, jak pokazano poniżej."},null,null,null,null,null,null,null,null,{"$f":"Manual!L39","v":"▪ From the operating system level, open the settings of the file and check the \"Unblock\" box in the \"Security\" section as presented below."},{"$f":"Manual!M39","v":"▪ Z poziomu systemu operacyjnego komputera należy otworzyć właściwości pliku i zaznaczyć pole „Odblokuj” w sekcji „Zabezpieczenia”, jak pokazano poniżej."},{"$f":"Manual!N39","v":"[…]"},{"$f":"Manual!O39","v":"[…]"},{"$f":"Manual!P39","v":"[…]"},{"$f":"Manual!Q39","v":"[…]"},{"$f":"Manual!R39","v":"[…]"},{"$f":"Manual!S39","v":"[…]"},{"$f":"Manual!T39","v":"[…]"},{"$f":"Manual!U39","v":"[…]"}]
[]
[]
[]
[null,null,{"$f":"INDEX($L43:$U43,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Następnie należy otworzyć ponownie narzędzie. Jeśli pojawi się ostrzeżenie dotyczące zabezpieczeń, jak pokazano poniżej, należy kliknąć przycisk „Włącz zawartość”."},null,null,null,null,null,null,null,null,{"$f":"Manual!L43","v":"▪ Reopen the toolbox. If security warning appears, as shown below, click the \"Enable Content\" button."},{"$f":"Manual!M43","v":"▪ Następnie należy otworzyć ponownie narzędzie. Jeśli pojawi się ostrzeżenie dotyczące zabezpieczeń, jak pokazano poniżej, należy kliknąć przycisk „Włącz zawartość”."},{"$f":"Manual!N43","v":"[…]"},{"$f":"Manual!O43","v":"[…]"},{"$f":"Manual!P43","v":"[…]"},{"$f":"Manual!Q43","v":"[…]"},{"$f":"Manual!R43","v":"[…]"},{"$f":"Manual!S43","v":"[…]"},{"$f":"Manual!T43","v":"[…]"},{"$f":"Manual!U43","v":"[…]"}]
[]
[]
[]
[null,null,{"$f":"INDEX($L47:$U47,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Należy pamiętać, że makra VBA służą wyłącznie do otwierania i zamykania arkuszy zawierających szczegółowe kalkulacje. Makra VBA nie są wykorzystywane do przeprowadzania obliczeń. Dlatego też, narzędzie może być użytkowane bez aktywowania makr i nadal będzie ono generować prawidłowe wyniki."},null,null,null,null,null,null,null,null,{"$f":"Manual!L47","v":"▪ Please note that VBA macros are only responsible for openning and closing worksheets with detailed calculations. VBA macros are not used to perform any calculations in the toolbox. Therefore, the toolbox still can be used without activating macros and it will generate proper results."},{"$f":"Manual!M47","v":"▪ Należy pamiętać, że makra VBA służą wyłącznie do otwierania i zamykania arkuszy zawierających szczegółowe kalkulacje. Makra VBA nie są wykorzystywane do przeprowadzania obliczeń. Dlatego też, narzędzie może być użytkowane bez aktywowania makr i nadal będzie ono generować prawidłowe wyniki."},{"$f":"Manual!N47","v":"[…]"},{"$f":"Manual!O47","v":"[…]"},{"$f":"Manual!P47","v":"[…]"},{"$f":"Manual!Q47","v":"[…]"},{"$f":"Manual!R47","v":"[…]"},{"$f":"Manual!S47","v":"[…]"},{"$f":"Manual!T47","v":"[…]"},{"$f":"Manual!U47","v":"[…]"}]
[]
[null,{"$f":"INDEX($L49:$U49,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"2. Struktura narzędzia"},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L49","v":"2. Structure of the toolbox"},{"$f":"Manual!M49","v":"2. Struktura narzędzia"},{"$f":"Manual!N49","v":"[…]"},{"$f":"Manual!O49","v":"[…]"},{"$f":"Manual!P49","v":"[…]"},{"$f":"Manual!Q49","v":"[…]"},{"$f":"Manual!R49","v":"[…]"},{"$f":"Manual!S49","v":"[…]"},{"$f":"Manual!T49","v":"[…]"},{"$f":"Manual!U49","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L51:$U51,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Narzędzie jest podzielone na trzy obszary, które zawierają odrębne zestawy arkuszy służących do: a) wprowadzania danych wejściowych, b) przeprowadzania wszelkich kalkulacji oraz c) przedstawiania wyników analizy. Arkusze do wprowadzania danych wejściowych są oznaczone kolorem żółtym, arkusze obliczeniowe szarym a arkusze wynikowe niebieskim."},null,null,null,null,null,null,null,null,{"$f":"Manual!L51","v":"A. The toolbox is broken down into three functional areas that provide distinct set of worksheets for the purpose of: a) entering inputs, b) performing all relevant calculations and c) presenting the results of the analysis. Input worksheets are marked in yellow, calculation worksheets are marked in grey, result worksheets are marked in blue."},{"$f":"Manual!M51","v":"A. Narzędzie jest podzielone na trzy obszary, które zawierają odrębne zestawy arkuszy służących do: a) wprowadzania danych wejściowych, b) przeprowadzania wszelkich kalkulacji oraz c) przedstawiania wyników analizy. Arkusze do wprowadzania danych wejściowych są oznaczone kolorem żółtym, arkusze obliczeniowe szarym a arkusze wynikowe niebieskim."},{"$f":"Manual!N51","v":"[…]"},{"$f":"Manual!O51","v":"[…]"},{"$f":"Manual!P51","v":"[…]"},{"$f":"Manual!Q51","v":"[…]"},{"$f":"Manual!R51","v":"[…]"},{"$f":"Manual!S51","v":"[…]"},{"$f":"Manual!T51","v":"[…]"},{"$f":"Manual!U51","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L53:$U53,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Przepływ informacji w ramach narzędzia przebiega zgodnie z logiką przedstawioną na poniższym rysunku:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L53","v":"B. The flow of information within the toolbox follows the logic presented in the graph below:"},{"$f":"Manual!M53","v":"B. Przepływ informacji w ramach narzędzia przebiega zgodnie z logiką przedstawioną na poniższym rysunku:"},{"$f":"Manual!N53","v":"[…]"},{"$f":"Manual!O53","v":"[…]"},{"$f":"Manual!P53","v":"[…]"},{"$f":"Manual!Q53","v":"[…]"},{"$f":"Manual!R53","v":"[…]"},{"$f":"Manual!S53","v":"[…]"},{"$f":"Manual!T53","v":"[…]"},{"$f":"Manual!U53","v":"[…]"}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($L55:$U55,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Założenia"},{"$f":"Manual!L55","v":"Inputs"},{"$f":"Manual!M55","v":"Założenia"},{"$f":"Manual!N55","v":"[…]"},{"$f":"Manual!O55","v":"[…]"},{"$f":"Manual!P55","v":"[…]"},{"$f":"Manual!Q55","v":"[…]"},{"$f":"Manual!R55","v":"[…]"},{"$f":"Manual!S55","v":"[…]"},{"$f":"Manual!T55","v":"[…]"},{"$f":"Manual!U55","v":"[…]"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($L56:$U56,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Kalkulacje"},{"$f":"Manual!L56","v":"Calculations"},{"$f":"Manual!M56","v":"Kalkulacje"},{"$f":"Manual!N56","v":"[…]"},{"$f":"Manual!O56","v":"[…]"},{"$f":"Manual!P56","v":"[…]"},{"$f":"Manual!Q56","v":"[…]"},{"$f":"Manual!R56","v":"[…]"},{"$f":"Manual!S56","v":"[…]"},{"$f":"Manual!T56","v":"[…]"},{"$f":"Manual!U56","v":"[…]"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($L57:$U57,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Wyniki"},{"$f":"Manual!L57","v":"Results"},{"$f":"Manual!M57","v":"Wyniki"},{"$f":"Manual!N57","v":"[…]"},{"$f":"Manual!O57","v":"[…]"},{"$f":"Manual!P57","v":"[…]"},{"$f":"Manual!Q57","v":"[…]"},{"$f":"Manual!R57","v":"[…]"},{"$f":"Manual!S57","v":"[…]"},{"$f":"Manual!T57","v":"[…]"},{"$f":"Manual!U57","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L59:$U59,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Przy pierwszym uruchomieniu narzędzia widoczne są tylko arkusze przedstawiające narzędzie, arkusze do wprowadzania danych wejściowych i arkusze wynikowe."},null,null,null,null,null,null,null,null,{"$f":"Manual!L59","v":"C. Upon opening the toolbox for the first time, only introductory worksheets, input worksheets and dashboard are visible."},{"$f":"Manual!M59","v":"C. Przy pierwszym uruchomieniu narzędzia widoczne są tylko arkusze przedstawiające narzędzie, arkusze do wprowadzania danych wejściowych i arkusze wynikowe."},{"$f":"Manual!N59","v":"[…]"},{"$f":"Manual!O59","v":"[…]"},{"$f":"Manual!P59","v":"[…]"},{"$f":"Manual!Q59","v":"[…]"},{"$f":"Manual!R59","v":"[…]"},{"$f":"Manual!S59","v":"[…]"},{"$f":"Manual!T59","v":"[…]"},{"$f":"Manual!U59","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L61:$U61,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. Użytkownicy, którzy chcą dokładniej przeanalizować kalkulacje lub metodykę analizy finansowej i ekonomicznej, mogą wyświetlić arkusze obliczeniowe, przechodząc do arkusza „General” i naciskając przycisk „Otwórz arkusze ze szczegółowymi wyliczeniami” w sekcji „Szczegółowe wyliczenia narzędzia”. Arkusze obliczeniowe można zamknąć, naciskając przycisk „Zamknij arkusze ze szczegółowymi wyliczeniami”."},null,null,null,null,null,null,null,null,{"$f":"Manual!L61","v":"D. Users who wish to analyse deeper the calculations or financial and economic analysis methodology, may unhide calculation worksheets by going to the \"General\" worksheet and pushing the button \"Open worksheets with detailed calculations\" within the \"Detailed calculations of the evaluation tool\" section. Calculation worksheets can be closed by pushing the button \"Close worksheets with detailed calculations\"."},{"$f":"Manual!M61","v":"D. Użytkownicy, którzy chcą dokładniej przeanalizować kalkulacje lub metodykę analizy finansowej i ekonomicznej, mogą wyświetlić arkusze obliczeniowe, przechodząc do arkusza „General” i naciskając przycisk „Otwórz arkusze ze szczegółowymi wyliczeniami” w sekcji „Szczegółowe wyliczenia narzędzia”. Arkusze obliczeniowe można zamknąć, naciskając przycisk „Zamknij arkusze ze szczegółowymi wyliczeniami”."},{"$f":"Manual!N61","v":"[…]"},{"$f":"Manual!O61","v":"[…]"},{"$f":"Manual!P61","v":"[…]"},{"$f":"Manual!Q61","v":"[…]"},{"$f":"Manual!R61","v":"[…]"},{"$f":"Manual!S61","v":"[…]"},{"$f":"Manual!T61","v":"[…]"},{"$f":"Manual!U61","v":"[…]"}]
[]
[]
[]
[null,{"$f":"INDEX($L65:$U65,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"3. Instrukcja uzupełniania arkuszy danymi"},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L65","v":"3. Instruction on how to fill input worksheets"},{"$f":"Manual!M65","v":"3. Instrukcja uzupełniania arkuszy danymi"},{"$f":"Manual!N65","v":"[…]"},{"$f":"Manual!O65","v":"[…]"},{"$f":"Manual!P65","v":"[…]"},{"$f":"Manual!Q65","v":"[…]"},{"$f":"Manual!R65","v":"[…]"},{"$f":"Manual!S65","v":"[…]"},{"$f":"Manual!T65","v":"[…]"},{"$f":"Manual!U65","v":"[…]"}]
[]
[null,{"$f":"INDEX($L67:$U67,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz \"General\""},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L67","v":"\"General\" sheet"},{"$f":"Manual!M67","v":"Arkusz \"General\""},{"$f":"Manual!N67","v":"[…]"},{"$f":"Manual!O67","v":"[…]"},{"$f":"Manual!P67","v":"[…]"},{"$f":"Manual!Q67","v":"[…]"},{"$f":"Manual!R67","v":"[…]"},{"$f":"Manual!S67","v":"[…]"},{"$f":"Manual!T67","v":"[…]"},{"$f":"Manual!U67","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L69:$U69,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Arkusz zawiera ogólne informacje i założenia dotyczące projektu."},null,null,null,null,null,null,null,null,{"$f":"Manual!L69","v":"A. The worksheet includes general information and assumptions regarding the project."},{"$f":"Manual!M69","v":"A. Arkusz zawiera ogólne informacje i założenia dotyczące projektu."},{"$f":"Manual!N69","v":"[…]"},{"$f":"Manual!O69","v":"[…]"},{"$f":"Manual!P69","v":"[…]"},{"$f":"Manual!Q69","v":"[…]"},{"$f":"Manual!R69","v":"[…]"},{"$f":"Manual!S69","v":"[…]"},{"$f":"Manual!T69","v":"[…]"},{"$f":"Manual!U69","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L71:$U71,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. W sekcji „Identyfikacja projektu” proszę wpisać nazwę beneficjenta projektu oraz nazwę projektu inwestycyjnego. Długość nazw beneficjenta i projektu nie powinna przekraczać 50 znaków."},null,null,null,null,null,null,null,null,{"$f":"Manual!L71","v":"B. In the \"Identification of the project\" section please type the name of the project beneficiary and the name of the investment project. Length of the beneficiary and project names should not exceed 50 characters."},{"$f":"Manual!M71","v":"B. W sekcji „Identyfikacja projektu” proszę wpisać nazwę beneficjenta projektu oraz nazwę projektu inwestycyjnego. Długość nazw beneficjenta i projektu nie powinna przekraczać 50 znaków."},{"$f":"Manual!N71","v":"[…]"},{"$f":"Manual!O71","v":"[…]"},{"$f":"Manual!P71","v":"[…]"},{"$f":"Manual!Q71","v":"[…]"},{"$f":"Manual!R71","v":"[…]"},{"$f":"Manual!S71","v":"[…]"},{"$f":"Manual!T71","v":"[…]"},{"$f":"Manual!U71","v":"[…]"}]
[]
[]
[]
[null,null,{"$f":"INDEX($L75:$U75,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Sekcja \"Ogólne informacje\" zawiera podstawowe informacje o projekcie:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L75","v":"C. The \"General information\" section contains basic information about the project as listed below:"},{"$f":"Manual!M75","v":"C. Sekcja \"Ogólne informacje\" zawiera podstawowe informacje o projekcie:"},{"$f":"Manual!N75","v":"[…]"},{"$f":"Manual!O75","v":"[…]"},{"$f":"Manual!P75","v":"[…]"},{"$f":"Manual!Q75","v":"[…]"},{"$f":"Manual!R75","v":"[…]"},{"$f":"Manual!S75","v":"[…]"},{"$f":"Manual!T75","v":"[…]"},{"$f":"Manual!U75","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L77:$U77,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Waluta” – proszę wybrać walutę bazową, w której będą wyrażane nakłady inwestycyjne, przychody, koszty operacyjne itp."},null,null,null,null,null,null,null,null,{"$f":"Manual!L77","v":"▪ \"Currency\" - please select a base currency that CAPEX, revenues, operating costs etc. will be denominated in."},{"$f":"Manual!M77","v":"▪ „Waluta” – proszę wybrać walutę bazową, w której będą wyrażane nakłady inwestycyjne, przychody, koszty operacyjne itp."},{"$f":"Manual!N77","v":"[…]"},{"$f":"Manual!O77","v":"[…]"},{"$f":"Manual!P77","v":"[…]"},{"$f":"Manual!Q77","v":"[…]"},{"$f":"Manual!R77","v":"[…]"},{"$f":"Manual!S77","v":"[…]"},{"$f":"Manual!T77","v":"[…]"},{"$f":"Manual!U77","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L79:$U79,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Kraj” – proszę podać kraj, w którym projekt będzie realizowany."},null,null,null,null,null,null,null,null,{"$f":"Manual!L79","v":"▪ \"Country\" - please specify a country where the project will be implemented."},{"$f":"Manual!M79","v":"▪ „Kraj” – proszę podać kraj, w którym projekt będzie realizowany."},{"$f":"Manual!N79","v":"[…]"},{"$f":"Manual!O79","v":"[…]"},{"$f":"Manual!P79","v":"[…]"},{"$f":"Manual!Q79","v":"[…]"},{"$f":"Manual!R79","v":"[…]"},{"$f":"Manual!S79","v":"[…]"},{"$f":"Manual!T79","v":"[…]"},{"$f":"Manual!U79","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L81:$U81,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Pierwszy rok okresu budowy” – proszę wpisać pierwszy rok fazy okresu inwestycji / budowy."},null,null,null,null,null,null,null,null,{"$f":"Manual!L81","v":"▪ \"First year of infrastructure roll-out\" - please insert the first year of the investment / construction phase."},{"$f":"Manual!M81","v":"▪ „Pierwszy rok okresu budowy” – proszę wpisać pierwszy rok fazy okresu inwestycji / budowy."},{"$f":"Manual!N81","v":"[…]"},{"$f":"Manual!O81","v":"[…]"},{"$f":"Manual!P81","v":"[…]"},{"$f":"Manual!Q81","v":"[…]"},{"$f":"Manual!R81","v":"[…]"},{"$f":"Manual!S81","v":"[…]"},{"$f":"Manual!T81","v":"[…]"},{"$f":"Manual!U81","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L83:$U83,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Liczba lat okresu budowy” – proszę wybrać przewidywaną liczbę lat okresu inwestycji / budowy."},null,null,null,null,null,null,null,null,{"$f":"Manual!L83","v":"▪ \"Number of roll-out years\" - please select an expected number of years that the investment / construction phase is going to last."},{"$f":"Manual!M83","v":"▪ „Liczba lat okresu budowy” – proszę wybrać przewidywaną liczbę lat okresu inwestycji / budowy."},{"$f":"Manual!N83","v":"[…]"},{"$f":"Manual!O83","v":"[…]"},{"$f":"Manual!P83","v":"[…]"},{"$f":"Manual!Q83","v":"[…]"},{"$f":"Manual!R83","v":"[…]"},{"$f":"Manual!S83","v":"[…]"},{"$f":"Manual!T83","v":"[…]"},{"$f":"Manual!U83","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L85:$U85,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Okres odniesienia” – odpowiada okresowi ekonomicznej użyteczności projektu, który ma pozwolić na zmaterializowanie się długoterminowych efektów realizacji projektu. Innymi słowy, prognozy finansowe i ekonomiczne muszą być wystarczająco długie, aby uwzględnić wszystkie istotne koszty i korzyści na przestrzeni życia projektu. Okres ekonomicznej użyteczności projektu definiuje się jako przewidywany czas, przez który projekt przynosi korzyści dla promotora projektu (tj. zachowuje zdolność do dostarczania produktów/usług). Okres ekonomicznej użyteczności składnika aktywów może różnić się od jego rzeczywistego okresu fizycznej użyteczności. Na przykład produkt technologiczny może być w optymalnym stanie fizycznym, ale nie być już użyteczny ekonomicznie dla promotora, ponieważ stał się przestarzały. Okres odniesienia obejmuje zarówno okres inwestycji/budowy projektu, jak i okres eksploatacji."},null,null,null,null,null,null,null,null,{"$f":"Manual!L85","v":"▪ \"Reference period\" - corresponds to the project’s economic life to allow its likely long-term impacts to unfold. In other words, financial and economic projections must be long enough to capture all significant costs and benefits of the project. The project’s economic life is defined as the expected time during which the project remains useful (i.e. capable of providing goods/services) to the promoter. The economic life of an asset could be different from its actual physical life. For example, a technology product can be in optimal physical condition but not anymore economically useful to the promoter as it became obsolete. Reference period covers both investment / construction phase of a project and operation phase."},{"$f":"Manual!M85","v":"▪ „Okres odniesienia” – odpowiada okresowi ekonomicznej użyteczności projektu, który ma pozwolić na zmaterializowanie się długoterminowych efektów realizacji projektu. Innymi słowy, prognozy finansowe i ekonomiczne muszą być wystarczająco długie, aby uwzględnić wszystkie istotne koszty i korzyści na przestrzeni życia projektu. Okres ekonomicznej użyteczności projektu definiuje się jako przewidywany czas, przez który projekt przynosi korzyści dla promotora projektu (tj. zachowuje zdolność do dostarczania produktów/usług). Okres ekonomicznej użyteczności składnika aktywów może różnić się od jego rzeczywistego okresu fizycznej użyteczności. Na przykład produkt technologiczny może być w optymalnym stanie fizycznym, ale nie być już użyteczny ekonomicznie dla promotora, ponieważ stał się przestarzały. Okres odniesienia obejmuje zarówno okres inwestycji/budowy projektu, jak i okres eksploatacji."},{"$f":"Manual!N85","v":"[…]"},{"$f":"Manual!O85","v":"[…]"},{"$f":"Manual!P85","v":"[…]"},{"$f":"Manual!Q85","v":"[…]"},{"$f":"Manual!R85","v":"[…]"},{"$f":"Manual!S85","v":"[…]"},{"$f":"Manual!T85","v":"[…]"},{"$f":"Manual!U85","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L87:$U87,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Czy podatek VAT jest odzyskiwany przez inwestora?” – jeśli podatek VAT podlega zwrotowi, należy wybrać 1 z listy rozwijanej, w przeciwnym razie należy wybrać 0. Jeśli podatek VAT nie podlega zwrotowi, założenia dotyczące nakładów inwestycyjnych, kosztów i przychodów powinny również uwzględniać podatek VAT – w takim przypadku użytkownicy powinni wprowadzić wydatki związane z podatkiem VAT w odpowiednich wierszach arkuszy z danymi wejściowymi."},null,null,null,null,null,null,null,null,{"$f":"Manual!L87","v":"▪ \"Is VAT recoverable by the investor?\" - please select 1 from the drop-down list if VAT is recoverable, otherwise please select 0. If VAT is not recoverable, then CAPEX, costs and revenues assumptions should include VAT as well - and in such case, the users should enter VAT expenses in dedicated rows in input worksheets."},{"$f":"Manual!M87","v":"▪ „Czy podatek VAT jest odzyskiwany przez inwestora?” – jeśli podatek VAT podlega zwrotowi, należy wybrać 1 z listy rozwijanej, w przeciwnym razie należy wybrać 0. Jeśli podatek VAT nie podlega zwrotowi, założenia dotyczące nakładów inwestycyjnych, kosztów i przychodów powinny również uwzględniać podatek VAT – w takim przypadku użytkownicy powinni wprowadzić wydatki związane z podatkiem VAT w odpowiednich wierszach arkuszy z danymi wejściowymi."},{"$f":"Manual!N87","v":"[…]"},{"$f":"Manual!O87","v":"[…]"},{"$f":"Manual!P87","v":"[…]"},{"$f":"Manual!Q87","v":"[…]"},{"$f":"Manual!R87","v":"[…]"},{"$f":"Manual!S87","v":"[…]"},{"$f":"Manual!T87","v":"[…]"},{"$f":"Manual!U87","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L89:$U89,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Wybór modelu finansowania” – proszę wybrać preferowany mechanizm finansowania spośród dziewięciu dostępnych opcji. Należy pamiętać, że wybór modelu finansowania determinuje, który mechanizm zostanie ostatecznie zastosowany do obliczenia wskaźników rentowności finansowej i ekonomicznej."},null,null,null,null,null,null,null,null,{"$f":"Manual!L89","v":"▪ \"Financing model selection\" - please select the chosen financing mechanism out of nine options available. Please note that financing model selection determines which mechanism will be eventually used in a calculation of financial and economic profitability measures."},{"$f":"Manual!M89","v":"▪ „Wybór modelu finansowania” – proszę wybrać preferowany mechanizm finansowania spośród dziewięciu dostępnych opcji. Należy pamiętać, że wybór modelu finansowania determinuje, który mechanizm zostanie ostatecznie zastosowany do obliczenia wskaźników rentowności finansowej i ekonomicznej."},{"$f":"Manual!N89","v":"[…]"},{"$f":"Manual!O89","v":"[…]"},{"$f":"Manual!P89","v":"[…]"},{"$f":"Manual!Q89","v":"[…]"},{"$f":"Manual!R89","v":"[…]"},{"$f":"Manual!S89","v":"[…]"},{"$f":"Manual!T89","v":"[…]"},{"$f":"Manual!U89","v":"[…]"}]
[]
[]
[]
[null,{"$f":"INDEX($L93:$U93,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz \"CAPEX\""},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L93","v":"\"CAPEX\" sheet"},{"$f":"Manual!M93","v":"Arkusz \"CAPEX\""},{"$f":"Manual!N93","v":"[…]"},{"$f":"Manual!O93","v":"[…]"},{"$f":"Manual!P93","v":"[…]"},{"$f":"Manual!Q93","v":"[…]"},{"$f":"Manual!R93","v":"[…]"},{"$f":"Manual!S93","v":"[…]"},{"$f":"Manual!T93","v":"[…]"},{"$f":"Manual!U93","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L95:$U95,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Nakłady inwestycyjne (CAPEX) to wydatki ponoszone w związku z zakupem, modernizacją lub utrzymaniem aktywów trwałych w ramach projektu inwestycyjnego. Wydatki te należy wykazać w arkuszu kalkulacyjnym w odpowiedniej kategorii wydatków. Nakłady inwestycyjne dzielą się na kwalifikowane i niekwalifikowane do finansowania w ramach dotacji:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L95","v":"A. Capital expenditures (CAPEX) are expenses that occur when purchasing, improving or maintaining physical assets of an investment project. These expenditures should be stated in the spreadsheet under the appropriate expenditure category. Capital expenditures are broken down into eligible and non-eligible for the grant financing:"},{"$f":"Manual!M95","v":"A. Nakłady inwestycyjne (CAPEX) to wydatki ponoszone w związku z zakupem, modernizacją lub utrzymaniem aktywów trwałych w ramach projektu inwestycyjnego. Wydatki te należy wykazać w arkuszu kalkulacyjnym w odpowiedniej kategorii wydatków. Nakłady inwestycyjne dzielą się na kwalifikowane i niekwalifikowane do finansowania w ramach dotacji:"},{"$f":"Manual!N95","v":"[…]"},{"$f":"Manual!O95","v":"[…]"},{"$f":"Manual!P95","v":"[…]"},{"$f":"Manual!Q95","v":"[…]"},{"$f":"Manual!R95","v":"[…]"},{"$f":"Manual!S95","v":"[…]"},{"$f":"Manual!T95","v":"[…]"},{"$f":"Manual!U95","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L97:$U97,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"a) wydatki kwalifikowane odnoszą się do inwestycji w aktywa materialne lub niematerialne, które są niezbędne do realizacji projektu i spełniają kryteria dofinansowania w ramach dotacji,"},null,null,null,null,null,null,null,null,{"$f":"Manual!L97","v":"a) eligible capital expenditures refer to investments in tangible or intangible assets that are necessary for the project's implementation and comply with the grant's funding rules,"},{"$f":"Manual!M97","v":"a) wydatki kwalifikowane odnoszą się do inwestycji w aktywa materialne lub niematerialne, które są niezbędne do realizacji projektu i spełniają kryteria dofinansowania w ramach dotacji,"},{"$f":"Manual!N97","v":"[…]"},{"$f":"Manual!O97","v":"[…]"},{"$f":"Manual!P97","v":"[…]"},{"$f":"Manual!Q97","v":"[…]"},{"$f":"Manual!R97","v":"[…]"},{"$f":"Manual!S97","v":"[…]"},{"$f":"Manual!T97","v":"[…]"},{"$f":"Manual!U97","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L99:$U99,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"b) niekwalifikowane wydatki obejmują wydatki, które nie spełniają kryteriów dofinansowania w ramach dotacji."},null,null,null,null,null,null,null,null,{"$f":"Manual!L99","v":"b) non-eligible capital expenditures include expenses that do not meet the grant’s criteria."},{"$f":"Manual!M99","v":"b) niekwalifikowane wydatki obejmują wydatki, które nie spełniają kryteriów dofinansowania w ramach dotacji."},{"$f":"Manual!N99","v":"[…]"},{"$f":"Manual!O99","v":"[…]"},{"$f":"Manual!P99","v":"[…]"},{"$f":"Manual!Q99","v":"[…]"},{"$f":"Manual!R99","v":"[…]"},{"$f":"Manual!S99","v":"[…]"},{"$f":"Manual!T99","v":"[…]"},{"$f":"Manual!U99","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L101:$U101,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Wydatki kapitałowe można wprowadzić dla 9 kategorii przedstawionych poniżej."},null,null,null,null,null,null,null,null,{"$f":"Manual!L101","v":"Capital expenditures can be entered for the 9 predefined categories as presented below."},{"$f":"Manual!M101","v":"Wydatki kapitałowe można wprowadzić dla 9 kategorii przedstawionych poniżej."},{"$f":"Manual!N101","v":"[…]"},{"$f":"Manual!O101","v":"[…]"},{"$f":"Manual!P101","v":"[…]"},{"$f":"Manual!Q101","v":"[…]"},{"$f":"Manual!R101","v":"[…]"},{"$f":"Manual!S101","v":"[…]"},{"$f":"Manual!T101","v":"[…]"},{"$f":"Manual!U101","v":"[…]"}]
[]
[]
[]
[null,null,{"$f":"INDEX($L105:$U105,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Wydatki inwestycyjne (zarówno kwalifikowane, jak i niekwalifikowane) należy wprowadzić w okresie budowy, zgodnie ze wskazaną fazą inwestycji w nagłówku tabeli danych wejściowych."},null,null,null,null,null,null,null,null,{"$f":"Manual!L105","v":"B. Capital expenditures (both eligible and non-eligible for grant financing) should be entered during the construction phase, i.e. during the period of infrastructure roll-out, as indicated in the header of an input table."},{"$f":"Manual!M105","v":"B. Wydatki inwestycyjne (zarówno kwalifikowane, jak i niekwalifikowane) należy wprowadzić w okresie budowy, zgodnie ze wskazaną fazą inwestycji w nagłówku tabeli danych wejściowych."},{"$f":"Manual!N105","v":"[…]"},{"$f":"Manual!O105","v":"[…]"},{"$f":"Manual!P105","v":"[…]"},{"$f":"Manual!Q105","v":"[…]"},{"$f":"Manual!R105","v":"[…]"},{"$f":"Manual!S105","v":"[…]"},{"$f":"Manual!T105","v":"[…]"},{"$f":"Manual!U105","v":"[…]"}]
[]
[]
[]
[null,null,{"$f":"INDEX($L109:$U109,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Okres ekonomicznej użyteczności to liczba lat, przez które aktywa będą użytkowane i będą przynosić korzyści ekonomiczne jednostce. Służy on do określenia okresu, przez który dane aktywa będą amortyzowane. Okres użytkowania należy określić dla wszystkich odpowiednich kategorii nakładów inwestycyjnych. Proszę podać okres użytkowania w zaokrągleniu do liczb całkowitych."},null,null,null,null,null,null,null,null,{"$f":"Manual!L109","v":"C. Economic useful life represents the number of years that assets will remain in use and provide economic benefits to the entity. It is used to determine the amount of time during which a given asset will be depreciated. Useful life should be specified for all relevant capital expenditure categories. Please state the useful life rounded to the whole numbers."},{"$f":"Manual!M109","v":"C. Okres ekonomicznej użyteczności to liczba lat, przez które aktywa będą użytkowane i będą przynosić korzyści ekonomiczne jednostce. Służy on do określenia okresu, przez który dane aktywa będą amortyzowane. Okres użytkowania należy określić dla wszystkich odpowiednich kategorii nakładów inwestycyjnych. Proszę podać okres użytkowania w zaokrągleniu do liczb całkowitych."},{"$f":"Manual!N109","v":"[…]"},{"$f":"Manual!O109","v":"[…]"},{"$f":"Manual!P109","v":"[…]"},{"$f":"Manual!Q109","v":"[…]"},{"$f":"Manual!R109","v":"[…]"},{"$f":"Manual!S109","v":"[…]"},{"$f":"Manual!T109","v":"[…]"},{"$f":"Manual!U109","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L111:$U111,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. Koszty odtworzenia i likwidacji powinny obejmować wszelkie wydatki związane z demontażem obiektów, zarządzaniem odpadami, utylizacją materiałów itp., ponoszone zazwyczaj pod koniec okresu odniesienia."},null,null,null,null,null,null,null,null,{"$f":"Manual!L111","v":"D. Replacement & decommissioning costs should include any expenses for the dismantling of facilities, management of waste, disposal of materials etc. incurred typically at the end of the reference period."},{"$f":"Manual!M111","v":"D. Koszty odtworzenia i likwidacji powinny obejmować wszelkie wydatki związane z demontażem obiektów, zarządzaniem odpadami, utylizacją materiałów itp., ponoszone zazwyczaj pod koniec okresu odniesienia."},{"$f":"Manual!N111","v":"[…]"},{"$f":"Manual!O111","v":"[…]"},{"$f":"Manual!P111","v":"[…]"},{"$f":"Manual!Q111","v":"[…]"},{"$f":"Manual!R111","v":"[…]"},{"$f":"Manual!S111","v":"[…]"},{"$f":"Manual!T111","v":"[…]"},{"$f":"Manual!U111","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L113:$U113,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"E. Jeśli podatek VAT podlega zwrotowi, proszę wpisać zera w pozycjach dotyczących podatku VAT. Jeśli podatek VAT nie podlega zwrotowi, proszę wpisać wydatki związane z podatkiem VAT dotyczące nakładów inwestycyjnych, ponieważ w takim przypadku wydatki związane z podatkiem VAT powinny zostać uwzględnione w analizie i będą traktowane jako wypływy finansowe."},null,null,null,null,null,null,null,null,{"$f":"Manual!L113","v":"E. If VAT is recoverable, please enter zeroes in line items dedicated to VAT. If VAT is not recoverable, please enter VAT expenses related to capital expenditures, as in that case VAT expenses should be included in the analysis and will be treated as financial outflows."},{"$f":"Manual!M113","v":"E. Jeśli podatek VAT podlega zwrotowi, proszę wpisać zera w pozycjach dotyczących podatku VAT. Jeśli podatek VAT nie podlega zwrotowi, proszę wpisać wydatki związane z podatkiem VAT dotyczące nakładów inwestycyjnych, ponieważ w takim przypadku wydatki związane z podatkiem VAT powinny zostać uwzględnione w analizie i będą traktowane jako wypływy finansowe."},{"$f":"Manual!N113","v":"[…]"},{"$f":"Manual!O113","v":"[…]"},{"$f":"Manual!P113","v":"[…]"},{"$f":"Manual!Q113","v":"[…]"},{"$f":"Manual!R113","v":"[…]"},{"$f":"Manual!S113","v":"[…]"},{"$f":"Manual!T113","v":"[…]"},{"$f":"Manual!U113","v":"[…]"}]
[]
[]
[]
[null,{"$f":"INDEX($L117:$U117,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz \"Reve\""},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L117","v":"\"Reve\" sheet"},{"$f":"Manual!M117","v":"Arkusz \"Reve\""},{"$f":"Manual!N117","v":"[…]"},{"$f":"Manual!O117","v":"[…]"},{"$f":"Manual!P117","v":"[…]"},{"$f":"Manual!Q117","v":"[…]"},{"$f":"Manual!R117","v":"[…]"},{"$f":"Manual!S117","v":"[…]"},{"$f":"Manual!T117","v":"[…]"},{"$f":"Manual!U117","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L119:$U119,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Przychody odnoszą się do korzyści finansowych wynikających z poprawy efektywności energetycznej i integracji energii odnawialnej. Główne kategorie przychodów obejmują:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L119","v":"A. Revenues refer to the financial benefits generated as a result of energy efficiency improvements and renewable energy integration. The main revenue categories include:"},{"$f":"Manual!M119","v":"A. Przychody odnoszą się do korzyści finansowych wynikających z poprawy efektywności energetycznej i integracji energii odnawialnej. Główne kategorie przychodów obejmują:"},{"$f":"Manual!N119","v":"[…]"},{"$f":"Manual!O119","v":"[…]"},{"$f":"Manual!P119","v":"[…]"},{"$f":"Manual!Q119","v":"[…]"},{"$f":"Manual!R119","v":"[…]"},{"$f":"Manual!S119","v":"[…]"},{"$f":"Manual!T119","v":"[…]"},{"$f":"Manual!U119","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L121:$U121,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"a) „Energia sprzedana do sieci / konsumenta” – dochód uzyskany ze sprzedaży nadwyżek energii elektrycznej wytworzonej ze źródeł odnawialnych (np. paneli słonecznych, turbin wiatrowych) z powrotem do sieci lub stronom trzecim."},null,null,null,null,null,null,null,null,{"$f":"Manual!L121","v":"a) \"Energy sold to grid / consumer\" - income generated from selling surplus energy produced by renewable sources (e.g., solar panels, wind turbines) back to the grid or third parties."},{"$f":"Manual!M121","v":"a) „Energia sprzedana do sieci / konsumenta” – dochód uzyskany ze sprzedaży nadwyżek energii elektrycznej wytworzonej ze źródeł odnawialnych (np. paneli słonecznych, turbin wiatrowych) z powrotem do sieci lub stronom trzecim."},{"$f":"Manual!N121","v":"[…]"},{"$f":"Manual!O121","v":"[…]"},{"$f":"Manual!P121","v":"[…]"},{"$f":"Manual!Q121","v":"[…]"},{"$f":"Manual!R121","v":"[…]"},{"$f":"Manual!S121","v":"[…]"},{"$f":"Manual!T121","v":"[…]"},{"$f":"Manual!U121","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L123:$U123,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"b) „Energia wyprodukowana na własne potrzeby” – finansowy ekwiwalent oszczędności energii osiągniętych dzięki wytwarzaniu i zużywaniu energii odnawialnej na terenie zakładu, zmniejszający zależność od zewnętrznych źródeł energii."},null,null,null,null,null,null,null,null,{"$f":"Manual!L123","v":"b) \"Energy produced for own needs\" - the financial equivalent of energy savings achieved by generating and consuming renewable energy on-site, reducing reliance on external energy sources."},{"$f":"Manual!M123","v":"b) „Energia wyprodukowana na własne potrzeby” – finansowy ekwiwalent oszczędności energii osiągniętych dzięki wytwarzaniu i zużywaniu energii odnawialnej na terenie zakładu, zmniejszający zależność od zewnętrznych źródeł energii."},{"$f":"Manual!N123","v":"[…]"},{"$f":"Manual!O123","v":"[…]"},{"$f":"Manual!P123","v":"[…]"},{"$f":"Manual!Q123","v":"[…]"},{"$f":"Manual!R123","v":"[…]"},{"$f":"Manual!S123","v":"[…]"},{"$f":"Manual!T123","v":"[…]"},{"$f":"Manual!U123","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L125:$U125,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"c) „Opłata za eksploatację i utrzymanie (O&M)” – przychody z opłat pobieranych za zarządzanie, konserwację i serwisowanie energooszczędnych systemów, zapewniające ich optymalną wydajność i trwałość."},null,null,null,null,null,null,null,null,{"$f":"Manual!L125","v":"c) \"Operation and maintenance fee (O&M)\" - revenue from fees charged for managing, maintaining, and servicing energy-efficient systems, ensuring their optimal performance and longevity."},{"$f":"Manual!M125","v":"c) „Opłata za eksploatację i utrzymanie (O&M)” – przychody z opłat pobieranych za zarządzanie, konserwację i serwisowanie energooszczędnych systemów, zapewniające ich optymalną wydajność i trwałość."},{"$f":"Manual!N125","v":"[…]"},{"$f":"Manual!O125","v":"[…]"},{"$f":"Manual!P125","v":"[…]"},{"$f":"Manual!Q125","v":"[…]"},{"$f":"Manual!R125","v":"[…]"},{"$f":"Manual!S125","v":"[…]"},{"$f":"Manual!T125","v":"[…]"},{"$f":"Manual!U125","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L127:$U127,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Użytkownicy mogą określić dodatkowe kategorie przychodów w kategorii „Inne”."},null,null,null,null,null,null,null,null,{"$f":"Manual!L127","v":"Further revenue categories can be specified by users under \"Other\" category."},{"$f":"Manual!M127","v":"Użytkownicy mogą określić dodatkowe kategorie przychodów w kategorii „Inne”."},{"$f":"Manual!N127","v":"[…]"},{"$f":"Manual!O127","v":"[…]"},{"$f":"Manual!P127","v":"[…]"},{"$f":"Manual!Q127","v":"[…]"},{"$f":"Manual!R127","v":"[…]"},{"$f":"Manual!S127","v":"[…]"},{"$f":"Manual!T127","v":"[…]"},{"$f":"Manual!U127","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L129:$U129,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Założenia dotyczące przychodów powinny odzwierciedlać przychody, które zostaną wygenerowane w całym okresie referencyjnym po wdrożeniu projektu."},null,null,null,null,null,null,null,null,{"$f":"Manual!L129","v":"B. The revenues assumptions should reflect revenues to be generated throughout the reference period after project implementation."},{"$f":"Manual!M129","v":"B. Założenia dotyczące przychodów powinny odzwierciedlać przychody, które zostaną wygenerowane w całym okresie referencyjnym po wdrożeniu projektu."},{"$f":"Manual!N129","v":"[…]"},{"$f":"Manual!O129","v":"[…]"},{"$f":"Manual!P129","v":"[…]"},{"$f":"Manual!Q129","v":"[…]"},{"$f":"Manual!R129","v":"[…]"},{"$f":"Manual!S129","v":"[…]"},{"$f":"Manual!T129","v":"[…]"},{"$f":"Manual!U129","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L131:$U131,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Jeśli użytkownicy nie dysponują szczegółowymi danymi, które można wprowadzić w określonych powyżej kategoriach przychodów, całkowite przychody można wprowadzić w kategorii „Inne” jako pojedynczą pozycję."},null,null,null,null,null,null,null,null,{"$f":"Manual!L131","v":"C. If the users do not have detailed data available to enter in specific revenue categories defined above, total revenues can be entered in the \"Other\" category as a single line item."},{"$f":"Manual!M131","v":"C. Jeśli użytkownicy nie dysponują szczegółowymi danymi, które można wprowadzić w określonych powyżej kategoriach przychodów, całkowite przychody można wprowadzić w kategorii „Inne” jako pojedynczą pozycję."},{"$f":"Manual!N131","v":"[…]"},{"$f":"Manual!O131","v":"[…]"},{"$f":"Manual!P131","v":"[…]"},{"$f":"Manual!Q131","v":"[…]"},{"$f":"Manual!R131","v":"[…]"},{"$f":"Manual!S131","v":"[…]"},{"$f":"Manual!T131","v":"[…]"},{"$f":"Manual!U131","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L133:$U133,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. Jeśli podatek VAT podlega zwrotowi, proszę wpisać zera w pozycjach dotyczących podatku VAT. Jeśli podatek VAT nie podlega zwrotowi, proszę wpisać wpływy z tytułu podatku VAT związane z oczekiwanymi przychodami, ponieważ w takim przypadku wpływy z tytułu podatku VAT powinny zostać uwzględnione w analizie i będą one traktowane jako wpływy finansowe."},null,null,null,null,null,null,null,null,{"$f":"Manual!L133","v":"D. If VAT is recoverable, please enter zeroes in line items dedicated to VAT. If VAT is not recoverable, please enter VAT income related to the expected revenues, as in that case VAT income should be included in the analysis and will be treated as financial inflow."},{"$f":"Manual!M133","v":"D. Jeśli podatek VAT podlega zwrotowi, proszę wpisać zera w pozycjach dotyczących podatku VAT. Jeśli podatek VAT nie podlega zwrotowi, proszę wpisać wpływy z tytułu podatku VAT związane z oczekiwanymi przychodami, ponieważ w takim przypadku wpływy z tytułu podatku VAT powinny zostać uwzględnione w analizie i będą one traktowane jako wpływy finansowe."},{"$f":"Manual!N133","v":"[…]"},{"$f":"Manual!O133","v":"[…]"},{"$f":"Manual!P133","v":"[…]"},{"$f":"Manual!Q133","v":"[…]"},{"$f":"Manual!R133","v":"[…]"},{"$f":"Manual!S133","v":"[…]"},{"$f":"Manual!T133","v":"[…]"},{"$f":"Manual!U133","v":"[…]"}]
[]
[null,{"$f":"INDEX($L135:$U135,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz \"OPEX\""},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L135","v":"\"OPEX\" sheet"},{"$f":"Manual!M135","v":"Arkusz \"OPEX\""},{"$f":"Manual!N135","v":"[…]"},{"$f":"Manual!O135","v":"[…]"},{"$f":"Manual!P135","v":"[…]"},{"$f":"Manual!Q135","v":"[…]"},{"$f":"Manual!R135","v":"[…]"},{"$f":"Manual!S135","v":"[…]"},{"$f":"Manual!T135","v":"[…]"},{"$f":"Manual!U135","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L137:$U137,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Koszty operacyjne (OPEX) odnoszą się do bieżących kosztów związanych z eksploatacją i utrzymaniem budynku po wdrożeniu projektu. Koszty te obejmują zużycie energii (w podziale na nośniki energii), utrzymanie i naprawy. W kontekście projektów budownictwa ekologicznego, OPEX jest kluczowym wskaźnikiem korzyści finansowych i środowiskowych, ponieważ działania w zakresie renowacji energetycznej mają na celu zmniejszenie kosztów operacyjnych poprzez zwiększenie efektywności energetycznej, obniżenie rachunków za media, optymalizację wykorzystania zasobów i zminimalizowanie potrzeb utrzymaniowych. Głównym celem jest osiągnięcie długoterminowych oszczędności OPEX, zwiększając zarówno rentowność ekonomiczną, jak i zrównoważony rozwój. Są to koszty, które powstają w trakcie bieżącej eksploatacji projektu inwestycyjnego. Koszty operacyjne należy wykazać w odpowiedniej kategorii kosztów. Główne kategorie kosztów obejmują:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L137","v":"A. Operating expenses (OPEX) refer to the ongoing costs associated with the operation and maintenance of a building after the project implementation. These expenses include energy consumption (split into energy carrier), maintenance and repairs. In the context of green building projects, OPEX is a key indicator of financial and environmental benefits, as energy rehabilitation measures aim to reduce operational costs through increased energy efficiency, lower utility bills, optimized resource use, and minimized maintenance needs. The primary goal is to achieve long-term OPEX savings, enhancing both economic viability and sustainability. These are the costs that occur in the daily operation of an investment project. These costs should be stated in the spreadsheet under the appropriate cost category. The main cost categories include:"},{"$f":"Manual!M137","v":"A. Koszty operacyjne (OPEX) odnoszą się do bieżących kosztów związanych z eksploatacją i utrzymaniem budynku po wdrożeniu projektu. Koszty te obejmują zużycie energii (w podziale na nośniki energii), utrzymanie i naprawy. W kontekście projektów budownictwa ekologicznego, OPEX jest kluczowym wskaźnikiem korzyści finansowych i środowiskowych, ponieważ działania w zakresie renowacji energetycznej mają na celu zmniejszenie kosztów operacyjnych poprzez zwiększenie efektywności energetycznej, obniżenie rachunków za media, optymalizację wykorzystania zasobów i zminimalizowanie potrzeb utrzymaniowych. Głównym celem jest osiągnięcie długoterminowych oszczędności OPEX, zwiększając zarówno rentowność ekonomiczną, jak i zrównoważony rozwój. Są to koszty, które powstają w trakcie bieżącej eksploatacji projektu inwestycyjnego. Koszty operacyjne należy wykazać w odpowiedniej kategorii kosztów. Główne kategorie kosztów obejmują:"},{"$f":"Manual!N137","v":"[…]"},{"$f":"Manual!O137","v":"[…]"},{"$f":"Manual!P137","v":"[…]"},{"$f":"Manual!Q137","v":"[…]"},{"$f":"Manual!R137","v":"[…]"},{"$f":"Manual!S137","v":"[…]"},{"$f":"Manual!T137","v":"[…]"},{"$f":"Manual!U137","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L139:$U139,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"a) „Zużycie energii” – koszty energii w podziale na nośniki energii."},null,null,null,null,null,null,null,null,{"$f":"Manual!L139","v":"a) \"Energy consumption\" - energy costs split by energy carriers."},{"$f":"Manual!M139","v":"a) „Zużycie energii” – koszty energii w podziale na nośniki energii."},{"$f":"Manual!N139","v":"[…]"},{"$f":"Manual!O139","v":"[…]"},{"$f":"Manual!P139","v":"[…]"},{"$f":"Manual!Q139","v":"[…]"},{"$f":"Manual!R139","v":"[…]"},{"$f":"Manual!S139","v":"[…]"},{"$f":"Manual!T139","v":"[…]"},{"$f":"Manual!U139","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L141:$U141,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"b) „Koszty utrzymania\"."},null,null,null,null,null,null,null,null,{"$f":"Manual!L141","v":"b) \"Maintenance costs\"."},{"$f":"Manual!M141","v":"b) „Koszty utrzymania\"."},{"$f":"Manual!N141","v":"[…]"},{"$f":"Manual!O141","v":"[…]"},{"$f":"Manual!P141","v":"[…]"},{"$f":"Manual!Q141","v":"[…]"},{"$f":"Manual!R141","v":"[…]"},{"$f":"Manual!S141","v":"[…]"},{"$f":"Manual!T141","v":"[…]"},{"$f":"Manual!U141","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L143:$U143,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"c) „Zewnętrzne podwykonawstwo\"."},null,null,null,null,null,null,null,null,{"$f":"Manual!L143","v":"c) \"External sub-contracting\"."},{"$f":"Manual!M143","v":"c) „Zewnętrzne podwykonawstwo\"."},{"$f":"Manual!N143","v":"[…]"},{"$f":"Manual!O143","v":"[…]"},{"$f":"Manual!P143","v":"[…]"},{"$f":"Manual!Q143","v":"[…]"},{"$f":"Manual!R143","v":"[…]"},{"$f":"Manual!S143","v":"[…]"},{"$f":"Manual!T143","v":"[…]"},{"$f":"Manual!U143","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L145:$U145,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Użytkownicy mogą określić dodatkowe kategorie kosztów w kategorii „Inne”."},null,null,null,null,null,null,null,null,{"$f":"Manual!L145","v":"Further cost categories can be specified by users under \"Other\" category, if necessary. "},{"$f":"Manual!M145","v":"Użytkownicy mogą określić dodatkowe kategorie kosztów w kategorii „Inne”."},{"$f":"Manual!N145","v":"[…]"},{"$f":"Manual!O145","v":"[…]"},{"$f":"Manual!P145","v":"[…]"},{"$f":"Manual!Q145","v":"[…]"},{"$f":"Manual!R145","v":"[…]"},{"$f":"Manual!S145","v":"[…]"},{"$f":"Manual!T145","v":"[…]"},{"$f":"Manual!U145","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L147:$U147,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Koszty operacyjne powinny być określone przed i po renowacji energetycznej w celu właściwego ujęcia oszczędności kosztowych wynikających z realizacji projektu."},null,null,null,null,null,null,null,null,{"$f":"Manual!L147","v":"B. To properly account for the cost savings generated by the project, operating expenses have to be specified before and after energy renovation."},{"$f":"Manual!M147","v":"B. Koszty operacyjne powinny być określone przed i po renowacji energetycznej w celu właściwego ujęcia oszczędności kosztowych wynikających z realizacji projektu."},{"$f":"Manual!N147","v":"[…]"},{"$f":"Manual!O147","v":"[…]"},{"$f":"Manual!P147","v":"[…]"},{"$f":"Manual!Q147","v":"[…]"},{"$f":"Manual!R147","v":"[…]"},{"$f":"Manual!S147","v":"[…]"},{"$f":"Manual!T147","v":"[…]"},{"$f":"Manual!U147","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L149:$U149,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Jeśli użytkownicy nie dysponują szczegółowymi danymi, które można wprowadzić w określonych powyżej kategoriach kosztów, całkowite koszty można wprowadzić w kategorii „Inne” jako pojedynczą pozycję."},null,null,null,null,null,null,null,null,{"$f":"Manual!L149","v":"C. If the users do not have detailed data available to enter in specific cost categories defined above, total costs can be entered in the \"Other\" category as a single line item."},{"$f":"Manual!M149","v":"C. Jeśli użytkownicy nie dysponują szczegółowymi danymi, które można wprowadzić w określonych powyżej kategoriach kosztów, całkowite koszty można wprowadzić w kategorii „Inne” jako pojedynczą pozycję."},{"$f":"Manual!N149","v":"[…]"},{"$f":"Manual!O149","v":"[…]"},{"$f":"Manual!P149","v":"[…]"},{"$f":"Manual!Q149","v":"[…]"},{"$f":"Manual!R149","v":"[…]"},{"$f":"Manual!S149","v":"[…]"},{"$f":"Manual!T149","v":"[…]"},{"$f":"Manual!U149","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L151:$U151,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. Jeśli podatek VAT podlega zwrotowi, proszę wpisać zera w pozycjach dotyczących podatku VAT. Jeśli podatek VAT nie podlega zwrotowi, proszę wpisać wydatki z tytułu podatku VAT związane z kosztami operacyjnymi, ponieważ w takim przypadku wydatki z tytułu podatku VAT powinny zostać uwzględnione w analizie i będą one traktowane jako wypływy finansowe."},null,null,null,null,null,null,null,null,{"$f":"Manual!L151","v":"D. If VAT is recoverable, please enter zeroes in line items dedicated to VAT. If VAT is not recoverable, please enter VAT expenses related to operating expenses, as in that case VAT expenses should be included in the analysis and will be treated as financial outflows."},{"$f":"Manual!M151","v":"D. Jeśli podatek VAT podlega zwrotowi, proszę wpisać zera w pozycjach dotyczących podatku VAT. Jeśli podatek VAT nie podlega zwrotowi, proszę wpisać wydatki z tytułu podatku VAT związane z kosztami operacyjnymi, ponieważ w takim przypadku wydatki z tytułu podatku VAT powinny zostać uwzględnione w analizie i będą one traktowane jako wypływy finansowe."},{"$f":"Manual!N151","v":"[…]"},{"$f":"Manual!O151","v":"[…]"},{"$f":"Manual!P151","v":"[…]"},{"$f":"Manual!Q151","v":"[…]"},{"$f":"Manual!R151","v":"[…]"},{"$f":"Manual!S151","v":"[…]"},{"$f":"Manual!T151","v":"[…]"},{"$f":"Manual!U151","v":"[…]"}]
[]
[null,{"$f":"INDEX($L153:$U153,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz \"Fin\""},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L153","v":"\"Fin\" sheet"},{"$f":"Manual!M153","v":"Arkusz \"Fin\""},{"$f":"Manual!N153","v":"[…]"},{"$f":"Manual!O153","v":"[…]"},{"$f":"Manual!P153","v":"[…]"},{"$f":"Manual!Q153","v":"[…]"},{"$f":"Manual!R153","v":"[…]"},{"$f":"Manual!S153","v":"[…]"},{"$f":"Manual!T153","v":"[…]"},{"$f":"Manual!U153","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L155:$U155,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Arkusz zawiera założenia dotyczące mechanizmów finansowania, które potencjalnie mogą zostać wykorzystane do sfinansowania projektu."},null,null,null,null,null,null,null,null,{"$f":"Manual!L155","v":"A. The worksheet includes assumptions for the financing mechanisms that potentially can be used to fund the project."},{"$f":"Manual!M155","v":"A. Arkusz zawiera założenia dotyczące mechanizmów finansowania, które potencjalnie mogą zostać wykorzystane do sfinansowania projektu."},{"$f":"Manual!N155","v":"[…]"},{"$f":"Manual!O155","v":"[…]"},{"$f":"Manual!P155","v":"[…]"},{"$f":"Manual!Q155","v":"[…]"},{"$f":"Manual!R155","v":"[…]"},{"$f":"Manual!S155","v":"[…]"},{"$f":"Manual!T155","v":"[…]"},{"$f":"Manual!U155","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L157:$U157,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Użytkownicy mogą wybrać jeden z dziewięciu dostępnych modeli finansowania, które obejmują takie instrumenty jak: środki własne, dotacje, pożyczki, obligacje oraz kombinacje powyższych."},null,null,null,null,null,null,null,null,{"$f":"Manual!L157","v":"B. The users can choose one out of nine available financing model mechanisms that include instruments such as: own funds, grants, loans, bonds and combinations of the above."},{"$f":"Manual!M157","v":"B. Użytkownicy mogą wybrać jeden z dziewięciu dostępnych modeli finansowania, które obejmują takie instrumenty jak: środki własne, dotacje, pożyczki, obligacje oraz kombinacje powyższych."},{"$f":"Manual!N157","v":"[…]"},{"$f":"Manual!O157","v":"[…]"},{"$f":"Manual!P157","v":"[…]"},{"$f":"Manual!Q157","v":"[…]"},{"$f":"Manual!R157","v":"[…]"},{"$f":"Manual!S157","v":"[…]"},{"$f":"Manual!T157","v":"[…]"},{"$f":"Manual!U157","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L159:$U159,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Poniżej wymieniono wszystkie mechanizmy finansowania wraz z odpowiednim zestawem założeń, które są dostępne dla użytkowników:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L159","v":"C. All financing mechanisms, with respective set of assumptions, available for the users are listed below:"},{"$f":"Manual!M159","v":"C. Poniżej wymieniono wszystkie mechanizmy finansowania wraz z odpowiednim zestawem założeń, które są dostępne dla użytkowników:"},{"$f":"Manual!N159","v":"[…]"},{"$f":"Manual!O159","v":"[…]"},{"$f":"Manual!P159","v":"[…]"},{"$f":"Manual!Q159","v":"[…]"},{"$f":"Manual!R159","v":"[…]"},{"$f":"Manual!S159","v":"[…]"},{"$f":"Manual!T159","v":"[…]"},{"$f":"Manual!U159","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L161:$U161,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Środki własne oznaczają finansowanie inwestycji wyłącznie z wewnętrznych zasobów przedsiębiorstwa, takich jak zyski zatrzymane, zgromadzone rezerwy lub wkłady właścicieli. Powyższe pozwala uniknąć zobowiązań finansowych i kosztów odsetkowych, ale może ograniczać kapitał dostępny na ekspansję lub dywersyfikację."},null,null,null,null,null,null,null,null,{"$f":"Manual!L161","v":"▪ Own funds means financing an investment entirely from a company's internal resources, such as retained earnings, accumulated reserves, or shareholder contributions. This approach avoids financial liabilities and interest costs but may limit the available capital for expansion or diversification."},{"$f":"Manual!M161","v":"▪ Środki własne oznaczają finansowanie inwestycji wyłącznie z wewnętrznych zasobów przedsiębiorstwa, takich jak zyski zatrzymane, zgromadzone rezerwy lub wkłady właścicieli. Powyższe pozwala uniknąć zobowiązań finansowych i kosztów odsetkowych, ale może ograniczać kapitał dostępny na ekspansję lub dywersyfikację."},{"$f":"Manual!N161","v":"[…]"},{"$f":"Manual!O161","v":"[…]"},{"$f":"Manual!P161","v":"[…]"},{"$f":"Manual!Q161","v":"[…]"},{"$f":"Manual!R161","v":"[…]"},{"$f":"Manual!S161","v":"[…]"},{"$f":"Manual!T161","v":"[…]"},{"$f":"Manual!U161","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L163:$U163,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Środki własne + dotacja to opcja łącząca wewnętrzne zasoby finansowe przedsiębiorstwa z bezzwrotną dotacją od rządu, programu UE lub innego podmiotu finansującego. Dotacja zmniejsza obciążenie finansowe i poprawia efektywność inwestycji, umożliwiając przedsiębiorstwom podejmowanie większych lub bardziej ryzykownych projektów przy jednoczesnym zachowaniu części kapitału własnego."},null,null,null,null,null,null,null,null,{"$f":"Manual!L163","v":"▪ Own funds + Grant is option that combines a company’s internal financial resources with a non-repayable grant from a government, EU program, or other funding body. The grant reduces the financial burden and improves investment feasibility, allowing businesses to undertake larger or riskier projects while preserving some of their own capital."},{"$f":"Manual!M163","v":"▪ Środki własne + dotacja to opcja łącząca wewnętrzne zasoby finansowe przedsiębiorstwa z bezzwrotną dotacją od rządu, programu UE lub innego podmiotu finansującego. Dotacja zmniejsza obciążenie finansowe i poprawia efektywność inwestycji, umożliwiając przedsiębiorstwom podejmowanie większych lub bardziej ryzykownych projektów przy jednoczesnym zachowaniu części kapitału własnego."},{"$f":"Manual!N163","v":"[…]"},{"$f":"Manual!O163","v":"[…]"},{"$f":"Manual!P163","v":"[…]"},{"$f":"Manual!Q163","v":"[…]"},{"$f":"Manual!R163","v":"[…]"},{"$f":"Manual!S163","v":"[…]"},{"$f":"Manual!T163","v":"[…]"},{"$f":"Manual!U163","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L165:$U165,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Standardowa pożyczka to tradycyjny kredyt bankowy, w ramach którego firma pożycza środki finansowe i spłaca je wraz z odsetkami w ustalonym z góry terminie. Ta metoda finansowania pozwala przedsiębiorstwom rozłożyć koszty inwestycji w czasie, ale zwiększa zobowiązania finansowe i wymaga wystarczającej zdolności kredytowej, aby zapewnić korzystne warunki finansowania."},null,null,null,null,null,null,null,null,{"$f":"Manual!L165","v":"▪ Standard loan is a traditional bank loan where a company borrows funds and repays them with interest over a predetermined period. This financing method allows businesses to spread investment costs over time but increases financial liabilities and requires sufficient creditworthiness to secure favorable financing terms."},{"$f":"Manual!M165","v":"▪ Standardowa pożyczka to tradycyjny kredyt bankowy, w ramach którego firma pożycza środki finansowe i spłaca je wraz z odsetkami w ustalonym z góry terminie. Ta metoda finansowania pozwala przedsiębiorstwom rozłożyć koszty inwestycji w czasie, ale zwiększa zobowiązania finansowe i wymaga wystarczającej zdolności kredytowej, aby zapewnić korzystne warunki finansowania."},{"$f":"Manual!N165","v":"[…]"},{"$f":"Manual!O165","v":"[…]"},{"$f":"Manual!P165","v":"[…]"},{"$f":"Manual!Q165","v":"[…]"},{"$f":"Manual!R165","v":"[…]"},{"$f":"Manual!S165","v":"[…]"},{"$f":"Manual!T165","v":"[…]"},{"$f":"Manual!U165","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L167:$U167,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Standardowa pożyczka + dotacja  to połączenie finansowania dłużnego i bezzwrotnej dotacji, które pozwala zmniejszyć kwotę pożyczki i obniżyć ogólne koszty finansowania. Taka struktura sprawia, że projekty są bardziej opłacalne finansowo, ponieważ zmniejsza obciążenie związane ze spłatą pożyczki, a jednocześnie daje dostęp do dodatkowego kapitału."},null,null,null,null,null,null,null,null,{"$f":"Manual!L167","v":"▪ Standard loan + Grant  is a combination of debt financing and a non-repayable grant, reducing the amount that needs to be borrowed and lowering overall financing costs. This structure makes projects more financially viable by decreasing the repayment burden while still allowing access to additional capital."},{"$f":"Manual!M167","v":"▪ Standardowa pożyczka + dotacja  to połączenie finansowania dłużnego i bezzwrotnej dotacji, które pozwala zmniejszyć kwotę pożyczki i obniżyć ogólne koszty finansowania. Taka struktura sprawia, że projekty są bardziej opłacalne finansowo, ponieważ zmniejsza obciążenie związane ze spłatą pożyczki, a jednocześnie daje dostęp do dodatkowego kapitału."},{"$f":"Manual!N167","v":"[…]"},{"$f":"Manual!O167","v":"[…]"},{"$f":"Manual!P167","v":"[…]"},{"$f":"Manual!Q167","v":"[…]"},{"$f":"Manual!R167","v":"[…]"},{"$f":"Manual!S167","v":"[…]"},{"$f":"Manual!T167","v":"[…]"},{"$f":"Manual!U167","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L169:$U169,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Kredyt ekologiczny to pożyczka przeznaczona specjalnie na finansowanie projektów przynoszących korzyści dla środowiska, takich jak energia odnawialna, efektywność energetyczna lub inicjatywy ukierunkowane na zrównoważony rozwój. Pożyczki te często oferują korzystniejsze warunki, takie jak niższe oprocentowanie lub dłuższe okresy spłaty, aby zachęcić do inwestycji przyjaznych środowisku."},null,null,null,null,null,null,null,null,{"$f":"Manual!L169","v":"▪ Green loan is loan specifically designed to finance projects with environmental benefits, such as renewable energy, energy efficiency, or sustainability-focused initiatives. These loans often come with more favorable terms, such as lower interest rates or longer repayment periods, to incentivize environmentally responsible investments."},{"$f":"Manual!M169","v":"▪ Kredyt ekologiczny to pożyczka przeznaczona specjalnie na finansowanie projektów przynoszących korzyści dla środowiska, takich jak energia odnawialna, efektywność energetyczna lub inicjatywy ukierunkowane na zrównoważony rozwój. Pożyczki te często oferują korzystniejsze warunki, takie jak niższe oprocentowanie lub dłuższe okresy spłaty, aby zachęcić do inwestycji przyjaznych środowisku."},{"$f":"Manual!N169","v":"[…]"},{"$f":"Manual!O169","v":"[…]"},{"$f":"Manual!P169","v":"[…]"},{"$f":"Manual!Q169","v":"[…]"},{"$f":"Manual!R169","v":"[…]"},{"$f":"Manual!S169","v":"[…]"},{"$f":"Manual!T169","v":"[…]"},{"$f":"Manual!U169","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L171:$U171,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Pożyczka z umorzeniem części kapitału to instrument finansowy wspierany przez europejskie fundusze strukturalne i inwestycyjne (ESIF), w ramach którego do 50% kwoty głównej pożyczki nie podlega spłacie. Znacznie obniża to koszty finansowania i sprawia, że jest to atrakcyjna opcja dla projektów zgodnych z priorytetami UE, takich jak innowacje, infrastruktura czy zrównoważony rozwój."},null,null,null,null,null,null,null,null,{"$f":"Manual!L171","v":"▪ Capital rebate loan is a financial instrument supported by the European Structural and Investment Funds (ESIF), where up to 50% of the loan principal is non-repayable. This significantly reduces borrowing costs and makes it an attractive option for projects aligned with EU priorities, such as innovation, infrastructure, or sustainability."},{"$f":"Manual!M171","v":"▪ Pożyczka z umorzeniem części kapitału to instrument finansowy wspierany przez europejskie fundusze strukturalne i inwestycyjne (ESIF), w ramach którego do 50% kwoty głównej pożyczki nie podlega spłacie. Znacznie obniża to koszty finansowania i sprawia, że jest to atrakcyjna opcja dla projektów zgodnych z priorytetami UE, takich jak innowacje, infrastruktura czy zrównoważony rozwój."},{"$f":"Manual!N171","v":"[…]"},{"$f":"Manual!O171","v":"[…]"},{"$f":"Manual!P171","v":"[…]"},{"$f":"Manual!Q171","v":"[…]"},{"$f":"Manual!R171","v":"[…]"},{"$f":"Manual!S171","v":"[…]"},{"$f":"Manual!T171","v":"[…]"},{"$f":"Manual!U171","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L173:$U173,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Obligacje standardowe to papiery wartościowe o stałym dochodzie emitowane przez przedsiębiorstwa lub rządy w celu pozyskania kapitału od inwestorów instytucjonalnych, takich jak fundusze emerytalne, firmy ubezpieczeniowe lub firmy inwestycyjne. Obligacje zapewniają inwestorom przewidywalny zwrot, oferując jednocześnie długoterminowe finansowanie dużych projektów bez natychmiastowych zobowiązań spłaty kapitału, jak w przypadku kredytów."},null,null,null,null,null,null,null,null,{"$f":"Manual!L173","v":"▪ Standard bonds are fixed-income securities issued by companies or governments to raise capital from institutional investors, such as pension funds, insurance companies, or investment firms. These bonds provide a predictable return for investors while offering long-term financing for large-scale projects without immediate repayment obligations like loans."},{"$f":"Manual!M173","v":"▪ Obligacje standardowe to papiery wartościowe o stałym dochodzie emitowane przez przedsiębiorstwa lub rządy w celu pozyskania kapitału od inwestorów instytucjonalnych, takich jak fundusze emerytalne, firmy ubezpieczeniowe lub firmy inwestycyjne. Obligacje zapewniają inwestorom przewidywalny zwrot, oferując jednocześnie długoterminowe finansowanie dużych projektów bez natychmiastowych zobowiązań spłaty kapitału, jak w przypadku kredytów."},{"$f":"Manual!N173","v":"[…]"},{"$f":"Manual!O173","v":"[…]"},{"$f":"Manual!P173","v":"[…]"},{"$f":"Manual!Q173","v":"[…]"},{"$f":"Manual!R173","v":"[…]"},{"$f":"Manual!S173","v":"[…]"},{"$f":"Manual!T173","v":"[…]"},{"$f":"Manual!U173","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L175:$U175,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ Zielone obligacje są emitowane w celu finansowania projektów odpowiedzialnych pod względem środowiskowym lub społecznym, często z zachętami powiązanymi z osiągnięciem celów zrównoważonego rozwoju. Przyciągają one inwestorów instytucjonalnych skupionych na kryteriach ESG (środowiskowych, społecznych i ładu korporacyjnego), potencjalnie oferując lepsze warunki finansowania i poprawiając reputację firmy."},null,null,null,null,null,null,null,null,{"$f":"Manual!L175","v":"▪ Green bonds are issued to fund environmentally or socially responsible projects, often with incentives linked to achieving sustainability targets. They attract institutional investors focused on ESG (Environmental, Social, and Governance) criteria, potentially offering better financing terms and enhancing a company’s reputation in sustainable finance markets."},{"$f":"Manual!M175","v":"▪ Zielone obligacje są emitowane w celu finansowania projektów odpowiedzialnych pod względem środowiskowym lub społecznym, często z zachętami powiązanymi z osiągnięciem celów zrównoważonego rozwoju. Przyciągają one inwestorów instytucjonalnych skupionych na kryteriach ESG (środowiskowych, społecznych i ładu korporacyjnego), potencjalnie oferując lepsze warunki finansowania i poprawiając reputację firmy."},{"$f":"Manual!N175","v":"[…]"},{"$f":"Manual!O175","v":"[…]"},{"$f":"Manual!P175","v":"[…]"},{"$f":"Manual!Q175","v":"[…]"},{"$f":"Manual!R175","v":"[…]"},{"$f":"Manual!S175","v":"[…]"},{"$f":"Manual!T175","v":"[…]"},{"$f":"Manual!U175","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L177:$U177,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ EPC + środki własne + dotacja + pożyczka to połączenie wyżej wymienionych instrumentów z dodatkiem umowy o poprawę efektywności energetycznej (EPC). W kontrakcie EPC firma świadcząca usługi energetyczne (ESCO) zobowiązuje się zapewnić inwestorowi gwarantowaną poprawę efektywności energetycznej w zamian za wynagrodzenie w postaci części oszczędności kosztów energii osiągniętych w określonym czasie trwania kontraktu."},null,null,null,null,null,null,null,null,"▪ EPC + Own funds + Grant + Loan is a combination of instruments mentioned above with addition of an Energy Performance Contract (EPC). In an EPC contract, the Energy Service Company (ESCO) is committed to provide guaranteed energy improvements to the investor for the compensation in the form of a portion of energy cost savings achieved over a predetermined duration of the contract.","▪ EPC + środki własne + dotacja + pożyczka to połączenie wyżej wymienionych instrumentów z dodatkiem umowy o poprawę efektywności energetycznej (EPC). W kontrakcie EPC firma świadcząca usługi energetyczne (ESCO) zobowiązuje się zapewnić inwestorowi gwarantowaną poprawę efektywności energetycznej w zamian za wynagrodzenie w postaci części oszczędności kosztów energii osiągniętych w określonym czasie trwania kontraktu.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($L179:$U179,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Należy pamiętać, że w ramach finansowania obejmującego kontrakt o poprawę efektywności energetycznej (EPC) w obliczeniach uwzględniono dodatkową kategorię kosztów – wynagrodzenie dla dostawcy usług związanych ze zużyciem energii (ESCO). Wynagrodzenie to oblicza się jako określony procent całkowitych oszczędności kosztów operacyjnych (tj. różnicy między całkowitymi kosztami operacyjnymi przed i po renowacji energetycznej)."},null,null,null,null,null,null,null,null,{"$f":"Manual!L179","v":"Please note that under the Energy Performance Contract (EPC) funding, additional cost category is included in the calculations - the remuneration to the Energy Service Company (ESCO). This compensation is calculated as a specified percentage of the total operating costs savings (i.e. difference between total operating expenses before and after energy renovation)."},{"$f":"Manual!M179","v":"Należy pamiętać, że w ramach finansowania obejmującego kontrakt o poprawę efektywności energetycznej (EPC) w obliczeniach uwzględniono dodatkową kategorię kosztów – wynagrodzenie dla dostawcy usług związanych ze zużyciem energii (ESCO). Wynagrodzenie to oblicza się jako określony procent całkowitych oszczędności kosztów operacyjnych (tj. różnicy między całkowitymi kosztami operacyjnymi przed i po renowacji energetycznej)."},{"$f":"Manual!N179","v":"[…]"},{"$f":"Manual!O179","v":"[…]"},{"$f":"Manual!P179","v":"[…]"},{"$f":"Manual!Q179","v":"[…]"},{"$f":"Manual!R179","v":"[…]"},{"$f":"Manual!S179","v":"[…]"},{"$f":"Manual!T179","v":"[…]"},{"$f":"Manual!U179","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L181:$U181,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. W przypadku każdego mechanizmu modelu finansowania użytkownicy muszą określić założenia dotyczące: a) jednorazowych kosztów przygotowawczych (oraz kosztów powtarzających się co roku, jeśli mają zastosowanie), które są zazwyczaj ponoszone w procesie uzyskiwania danego rodzaju finansowania, b) warunków finansowania dla każdego instrumentu.\nZałożenia wymagane dla każdego instrumentu finansowego są takie same w ramach poszczególnych mechanizmów modelu finansowania, co oznacza, że np. analogiczny zestaw danych wejściowych będzie wymagany w przypadku finansowania w formie „dotacji” w modelach finansowania takich jak „środki własne + dotacja” i „standardowa pożyczka + dotacja” itp."},null,null,null,null,null,null,null,null,{"$f":"Manual!L181","v":"D. For each financing model mechanism, the users have to specify assumptions regarding: a) one-off preparation costs (and recurring annually costs, if applicable) that are typically incurred in the process of obtaining a given type of financing, b) financing terms for each instrument.\nAssumptions required for each financing instrument follow the same pattern under each financing model mechanism, which means e.g. that analogous set of inputs will be required for \"Grant\" funding in the financing models such as \"Own funds + Grant\" and \"Standard Loan + Grant\" etc."},{"$f":"Manual!M181","v":"D. W przypadku każdego mechanizmu modelu finansowania użytkownicy muszą określić założenia dotyczące: a) jednorazowych kosztów przygotowawczych (oraz kosztów powtarzających się co roku, jeśli mają zastosowanie), które są zazwyczaj ponoszone w procesie uzyskiwania danego rodzaju finansowania, b) warunków finansowania dla każdego instrumentu.\nZałożenia wymagane dla każdego instrumentu finansowego są takie same w ramach poszczególnych mechanizmów modelu finansowania, co oznacza, że np. analogiczny zestaw danych wejściowych będzie wymagany w przypadku finansowania w formie „dotacji” w modelach finansowania takich jak „środki własne + dotacja” i „standardowa pożyczka + dotacja” itp."},{"$f":"Manual!N181","v":"[…]"},{"$f":"Manual!O181","v":"[…]"},{"$f":"Manual!P181","v":"[…]"},{"$f":"Manual!Q181","v":"[…]"},{"$f":"Manual!R181","v":"[…]"},{"$f":"Manual!S181","v":"[…]"},{"$f":"Manual!T181","v":"[…]"},{"$f":"Manual!U181","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L183:$U183,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"E. Wymagane zestawy założeń dla każdego instrumentu przedstawiono poniżej (o ile nie określono inaczej, założenia te mają zastosowanie do wszystkich instrumentów w ramach poszczególnych modeli finansowania):"},null,null,null,null,null,null,null,null,{"$f":"Manual!L183","v":"E. Required sets of assumptions for each instrument are presented below (unless stated otherwise, these assumptions apply to all instruments within specific financing model):"},{"$f":"Manual!M183","v":"E. Wymagane zestawy założeń dla każdego instrumentu przedstawiono poniżej (o ile nie określono inaczej, założenia te mają zastosowanie do wszystkich instrumentów w ramach poszczególnych modeli finansowania):"},{"$f":"Manual!N183","v":"[…]"},{"$f":"Manual!O183","v":"[…]"},{"$f":"Manual!P183","v":"[…]"},{"$f":"Manual!Q183","v":"[…]"},{"$f":"Manual!R183","v":"[…]"},{"$f":"Manual!S183","v":"[…]"},{"$f":"Manual!T183","v":"[…]"},{"$f":"Manual!U183","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L185:$U185,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"a) „Środki własne”:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L185","v":"a) \"Own funds\":"},{"$f":"Manual!M185","v":"a) „Środki własne”:"},{"$f":"Manual!N185","v":"[…]"},{"$f":"Manual!O185","v":"[…]"},{"$f":"Manual!P185","v":"[…]"},{"$f":"Manual!Q185","v":"[…]"},{"$f":"Manual!R185","v":"[…]"},{"$f":"Manual!S185","v":"[…]"},{"$f":"Manual!T185","v":"[…]"},{"$f":"Manual!U185","v":"[…]"}]
[null,null,{"$f":"INDEX($L186:$U186,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Podmiot udzielający finansowania” – proszę wybrać, czy finansowanie pochodzi od podmiotu prywatnego, czy państwowego."},null,null,null,null,null,null,null,null,{"$f":"Manual!L186","v":"▪ \"Entity granting a financing\" - please select whether funding comes from a private or public entity."},{"$f":"Manual!M186","v":"▪ „Podmiot udzielający finansowania” – proszę wybrać, czy finansowanie pochodzi od podmiotu prywatnego, czy państwowego."},{"$f":"Manual!N186","v":"[…]"},{"$f":"Manual!O186","v":"[…]"},{"$f":"Manual!P186","v":"[…]"},{"$f":"Manual!Q186","v":"[…]"},{"$f":"Manual!R186","v":"[…]"},{"$f":"Manual!S186","v":"[…]"},{"$f":"Manual!T186","v":"[…]"},{"$f":"Manual!U186","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L188:$U188,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"b) „Dotacja”:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L188","v":"b) \"Grant\":"},{"$f":"Manual!M188","v":"b) „Dotacja”:"},{"$f":"Manual!N188","v":"[…]"},{"$f":"Manual!O188","v":"[…]"},{"$f":"Manual!P188","v":"[…]"},{"$f":"Manual!Q188","v":"[…]"},{"$f":"Manual!R188","v":"[…]"},{"$f":"Manual!S188","v":"[…]"},{"$f":"Manual!T188","v":"[…]"},{"$f":"Manual!U188","v":"[…]"}]
[null,null,{"$f":"INDEX($L189:$U189,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Podmiot udzielający finansowania” – proszę wybrać, czy finansowanie pochodzi od podmiotu prywatnego, czy państwowego."},null,null,null,null,null,null,null,null,{"$f":"Manual!L189","v":"▪ \"Entity granting a financing\" - please select whether funding comes from a private or public entity."},{"$f":"Manual!M189","v":"▪ „Podmiot udzielający finansowania” – proszę wybrać, czy finansowanie pochodzi od podmiotu prywatnego, czy państwowego."},{"$f":"Manual!N189","v":"[…]"},{"$f":"Manual!O189","v":"[…]"},{"$f":"Manual!P189","v":"[…]"},{"$f":"Manual!Q189","v":"[…]"},{"$f":"Manual!R189","v":"[…]"},{"$f":"Manual!S189","v":"[…]"},{"$f":"Manual!T189","v":"[…]"},{"$f":"Manual!U189","v":"[…]"}]
[null,null,{"$f":"INDEX($L190:$U190,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Czy inwestycja publiczna jest finansowana ze środków UE?” – jeśli jako podmiot przyznający finansowanie wybrano podmiot państwowy, proszę określić, czy inwestycja jest finansowana ze środków UE (wybierz „Tak” lub „Nie”). Jeśli finansowanie pochodzi od podmiotu prywatnego, proszę wybrać „n/d”."},null,null,null,null,null,null,null,null,{"$f":"Manual!L190","v":"▪ \"Is public investment financed with EU funds?\" - if public entity was selected as an entity granting a financing, then please specify whether investment is funded with EU funds (select \"Yes\" or \"No\"). If funding comes from a private entity then please select \"n/d\"."},{"$f":"Manual!M190","v":"▪ „Czy inwestycja publiczna jest finansowana ze środków UE?” – jeśli jako podmiot przyznający finansowanie wybrano podmiot państwowy, proszę określić, czy inwestycja jest finansowana ze środków UE (wybierz „Tak” lub „Nie”). Jeśli finansowanie pochodzi od podmiotu prywatnego, proszę wybrać „n/d”."},{"$f":"Manual!N190","v":"[…]"},{"$f":"Manual!O190","v":"[…]"},{"$f":"Manual!P190","v":"[…]"},{"$f":"Manual!Q190","v":"[…]"},{"$f":"Manual!R190","v":"[…]"},{"$f":"Manual!S190","v":"[…]"},{"$f":"Manual!T190","v":"[…]"},{"$f":"Manual!U190","v":"[…]"}]
[null,null,{"$f":"INDEX($L191:$U191,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Współfinansowanie kwalifikowalnych kosztów projektu” – proszę wpisać procentowy udział kwalifikowalnych nakładów inwestycyjnych, które zostaną sfinansowane z dotacji."},null,null,null,null,null,null,null,null,{"$f":"Manual!L191","v":"▪ \"Co-financing rate of eligible project costs\" - please enter a percentage share of eligible capital expenditures that will be funded with grant."},{"$f":"Manual!M191","v":"▪ „Współfinansowanie kwalifikowalnych kosztów projektu” – proszę wpisać procentowy udział kwalifikowalnych nakładów inwestycyjnych, które zostaną sfinansowane z dotacji."},{"$f":"Manual!N191","v":"[…]"},{"$f":"Manual!O191","v":"[…]"},{"$f":"Manual!P191","v":"[…]"},{"$f":"Manual!Q191","v":"[…]"},{"$f":"Manual!R191","v":"[…]"},{"$f":"Manual!S191","v":"[…]"},{"$f":"Manual!T191","v":"[…]"},{"$f":"Manual!U191","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L193:$U193,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"c) „Pożyczka” i „Obligacje”:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L193","v":"c) \"Loan\" and \"Bonds\":"},{"$f":"Manual!M193","v":"c) „Pożyczka” i „Obligacje”:"},{"$f":"Manual!N193","v":"[…]"},{"$f":"Manual!O193","v":"[…]"},{"$f":"Manual!P193","v":"[…]"},{"$f":"Manual!Q193","v":"[…]"},{"$f":"Manual!R193","v":"[…]"},{"$f":"Manual!S193","v":"[…]"},{"$f":"Manual!T193","v":"[…]"},{"$f":"Manual!U193","v":"[…]"}]
[null,null,{"$f":"INDEX($L194:$U194,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Podmiot udzielający finansowania” – proszę wybrać, czy finansowanie pochodzi od podmiotu prywatnego, czy państwowego."},null,null,null,null,null,null,null,null,{"$f":"Manual!L194","v":"▪ \"Entity granting a financing\" - please select whether funding comes from a private or public entity."},{"$f":"Manual!M194","v":"▪ „Podmiot udzielający finansowania” – proszę wybrać, czy finansowanie pochodzi od podmiotu prywatnego, czy państwowego."},{"$f":"Manual!N194","v":"[…]"},{"$f":"Manual!O194","v":"[…]"},{"$f":"Manual!P194","v":"[…]"},{"$f":"Manual!Q194","v":"[…]"},{"$f":"Manual!R194","v":"[…]"},{"$f":"Manual!S194","v":"[…]"},{"$f":"Manual!T194","v":"[…]"},{"$f":"Manual!U194","v":"[…]"}]
[null,null,{"$f":"INDEX($L195:$U195,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Czy inwestycja publiczna jest finansowana ze środków UE?” – jeśli jako podmiot przyznający finansowanie wybrano podmiot państwowy, proszę określić, czy inwestycja jest finansowana ze środków UE (wybierz „Tak” lub „Nie”). Jeśli finansowanie pochodzi od podmiotu prywatnego, proszę wybrać „n/d”."},null,null,null,null,null,null,null,null,{"$f":"Manual!L195","v":"▪ \"Is public investment financed with EU funds?\" - if public entity was selected as an entity granting a financing, then please specify whether investment is funded with EU funds (select \"Yes\" or \"No\"). If funding comes from a private entity then please select \"n/d\"."},{"$f":"Manual!M195","v":"▪ „Czy inwestycja publiczna jest finansowana ze środków UE?” – jeśli jako podmiot przyznający finansowanie wybrano podmiot państwowy, proszę określić, czy inwestycja jest finansowana ze środków UE (wybierz „Tak” lub „Nie”). Jeśli finansowanie pochodzi od podmiotu prywatnego, proszę wybrać „n/d”."},{"$f":"Manual!N195","v":"[…]"},{"$f":"Manual!O195","v":"[…]"},{"$f":"Manual!P195","v":"[…]"},{"$f":"Manual!Q195","v":"[…]"},{"$f":"Manual!R195","v":"[…]"},{"$f":"Manual!S195","v":"[…]"},{"$f":"Manual!T195","v":"[…]"},{"$f":"Manual!U195","v":"[…]"}]
[null,null,{"$f":"INDEX($L196:$U196,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Oprocentowanie w skali roku” – proszę wprowadzić całkowite oprocentowanie w skali roku (tj. oprocentowanie stałe lub stopa referencyjna + marża kredytowa)."},null,null,null,null,null,null,null,null,{"$f":"Manual!L196","v":"▪ \"Interest rate per annum\" - please enter a total annual interest rate (i.e. either a fixed rate or reference rate + credit margin)."},{"$f":"Manual!M196","v":"▪ „Oprocentowanie w skali roku” – proszę wprowadzić całkowite oprocentowanie w skali roku (tj. oprocentowanie stałe lub stopa referencyjna + marża kredytowa)."},{"$f":"Manual!N196","v":"[…]"},{"$f":"Manual!O196","v":"[…]"},{"$f":"Manual!P196","v":"[…]"},{"$f":"Manual!Q196","v":"[…]"},{"$f":"Manual!R196","v":"[…]"},{"$f":"Manual!S196","v":"[…]"},{"$f":"Manual!T196","v":"[…]"},{"$f":"Manual!U196","v":"[…]"}]
[null,null,{"$f":"INDEX($L197:$U197,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Okres spłaty” – proszę podać okres kredytowania w latach. Proszę podać okres kredytowania w zaokrągleniu do pełnych lat."},null,null,null,null,null,null,null,null,{"$f":"Manual!L197","v":"▪ \"Tenor\" - please enter a loan term in years. Please state the loan period rounded to the whole numbers."},{"$f":"Manual!M197","v":"▪ „Okres spłaty” – proszę podać okres kredytowania w latach. Proszę podać okres kredytowania w zaokrągleniu do pełnych lat."},{"$f":"Manual!N197","v":"[…]"},{"$f":"Manual!O197","v":"[…]"},{"$f":"Manual!P197","v":"[…]"},{"$f":"Manual!Q197","v":"[…]"},{"$f":"Manual!R197","v":"[…]"},{"$f":"Manual!S197","v":"[…]"},{"$f":"Manual!T197","v":"[…]"},{"$f":"Manual!U197","v":"[…]"}]
[null,null,{"$f":"INDEX($L198:$U198,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Współfinansowanie kwalifikowalnych kosztów projektu (wielkość umorzenia)” – dotyczy Pożyczki z umorzeniem części kapitału, proszę wprowadzić procentowy udział kwalifikowalnych nakładów inwestycyjnych, które zostaną sfinansowane z pożyczki."},null,null,null,null,null,null,null,null,{"$f":"Manual!L198","v":"▪ \"Co-financing rate of eligible project costs (rebate)\" - applicable for Capital rebate loan, please enter a percentage share of eligible capital expenditures that will be funded with the loan."},{"$f":"Manual!M198","v":"▪ „Współfinansowanie kwalifikowalnych kosztów projektu (wielkość umorzenia)” – dotyczy Pożyczki z umorzeniem części kapitału, proszę wprowadzić procentowy udział kwalifikowalnych nakładów inwestycyjnych, które zostaną sfinansowane z pożyczki."},{"$f":"Manual!N198","v":"[…]"},{"$f":"Manual!O198","v":"[…]"},{"$f":"Manual!P198","v":"[…]"},{"$f":"Manual!Q198","v":"[…]"},{"$f":"Manual!R198","v":"[…]"},{"$f":"Manual!S198","v":"[…]"},{"$f":"Manual!T198","v":"[…]"},{"$f":"Manual!U198","v":"[…]"}]
[null,null,{"$f":"INDEX($L199:$U199,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Udział w całkowitych nakładach inwestycyjnych” – dotyczy modelu finansowania EPC + środki własne + dotacja + pożyczka, proszę podać procentowy udział całkowitych nakładów inwestycyjnych, które zostaną sfinansowane z pożyczki."},null,null,null,null,null,null,null,null,{"$f":"Manual!L199","v":"▪ \"Contribution in total CAPEX\" - applicable for EPC + Own funds + Grant + Loan model, please enter a percentage share of total capital expenditures that will be funded with the loan."},{"$f":"Manual!M199","v":"▪ „Udział w całkowitych nakładach inwestycyjnych” – dotyczy modelu finansowania EPC + środki własne + dotacja + pożyczka, proszę podać procentowy udział całkowitych nakładów inwestycyjnych, które zostaną sfinansowane z pożyczki."},{"$f":"Manual!N199","v":"[…]"},{"$f":"Manual!O199","v":"[…]"},{"$f":"Manual!P199","v":"[…]"},{"$f":"Manual!Q199","v":"[…]"},{"$f":"Manual!R199","v":"[…]"},{"$f":"Manual!S199","v":"[…]"},{"$f":"Manual!T199","v":"[…]"},{"$f":"Manual!U199","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L201:$U201,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"d) „Kontrakt EPC”:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L201","v":"d) \"EPC\":"},{"$f":"Manual!M201","v":"d) „Kontrakt EPC”:"},{"$f":"Manual!N201","v":"[…]"},{"$f":"Manual!O201","v":"[…]"},{"$f":"Manual!P201","v":"[…]"},{"$f":"Manual!Q201","v":"[…]"},{"$f":"Manual!R201","v":"[…]"},{"$f":"Manual!S201","v":"[…]"},{"$f":"Manual!T201","v":"[…]"},{"$f":"Manual!U201","v":"[…]"}]
[null,null,{"$f":"INDEX($L202:$U202,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Udział ESCO w całkowitych nakładach inwestycyjnych” – proszę wprowadzić procentowy udział w całkowitych nakładach inwestycyjnych, który zostanie sfinansowany w ramach kontraktu EPC."},null,null,null,null,null,null,null,null,{"$f":"Manual!L202","v":"▪ \"ESCO contribution in total CAPEX\" - please enter a percentage share of total capital expenditures that will be funded with the EPC contract."},{"$f":"Manual!M202","v":"▪ „Udział ESCO w całkowitych nakładach inwestycyjnych” – proszę wprowadzić procentowy udział w całkowitych nakładach inwestycyjnych, który zostanie sfinansowany w ramach kontraktu EPC."},{"$f":"Manual!N202","v":"[…]"},{"$f":"Manual!O202","v":"[…]"},{"$f":"Manual!P202","v":"[…]"},{"$f":"Manual!Q202","v":"[…]"},{"$f":"Manual!R202","v":"[…]"},{"$f":"Manual!S202","v":"[…]"},{"$f":"Manual!T202","v":"[…]"},{"$f":"Manual!U202","v":"[…]"}]
[null,null,{"$f":"INDEX($L203:$U203,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Partycypacja ESCO w oszczędnościach kosztowych jako % całkowitych oszczędności kosztowych” – proszę określić, jaki procent całkowitych oszczędności kosztowych (bieżące koszty całkowite przed renowacją energetyczną pomniejszone o koszty całkowite po renowacji energetycznej) będzie wypłacany ESCO w formie rocznego wynagrodzenia."},null,null,null,null,null,null,null,null,{"$f":"Manual!L203","v":"▪ \"ESCO participation in cost savings as % of total cost savings\" - please specify what percentage share of total cost savings (current total costs before energy renovation less total costs after energy renovation) will be payable to ESCO in the form of annual remuneration."},{"$f":"Manual!M203","v":"▪ „Partycypacja ESCO w oszczędnościach kosztowych jako % całkowitych oszczędności kosztowych” – proszę określić, jaki procent całkowitych oszczędności kosztowych (bieżące koszty całkowite przed renowacją energetyczną pomniejszone o koszty całkowite po renowacji energetycznej) będzie wypłacany ESCO w formie rocznego wynagrodzenia."},{"$f":"Manual!N203","v":"[…]"},{"$f":"Manual!O203","v":"[…]"},{"$f":"Manual!P203","v":"[…]"},{"$f":"Manual!Q203","v":"[…]"},{"$f":"Manual!R203","v":"[…]"},{"$f":"Manual!S203","v":"[…]"},{"$f":"Manual!T203","v":"[…]"},{"$f":"Manual!U203","v":"[…]"}]
[null,null,{"$f":"INDEX($L204:$U204,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Okres trwania kontraktu” – proszę podać długość kontraktu EPC w pełnych latach."},null,null,null,null,null,null,null,null,{"$f":"Manual!L204","v":"▪ \"Contract duration\" - please specify the length of the EPC contract in full years."},{"$f":"Manual!M204","v":"▪ „Okres trwania kontraktu” – proszę podać długość kontraktu EPC w pełnych latach."},{"$f":"Manual!N204","v":"[…]"},{"$f":"Manual!O204","v":"[…]"},{"$f":"Manual!P204","v":"[…]"},{"$f":"Manual!Q204","v":"[…]"},{"$f":"Manual!R204","v":"[…]"},{"$f":"Manual!S204","v":"[…]"},{"$f":"Manual!T204","v":"[…]"},{"$f":"Manual!U204","v":"[…]"}]
[]
[null,{"$f":"INDEX($L206:$U206,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz \"Analysis_param\""},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L206","v":"\"Analysis_param\" sheet"},{"$f":"Manual!M206","v":"Arkusz \"Analysis_param\""},{"$f":"Manual!N206","v":"[…]"},{"$f":"Manual!O206","v":"[…]"},{"$f":"Manual!P206","v":"[…]"},{"$f":"Manual!Q206","v":"[…]"},{"$f":"Manual!R206","v":"[…]"},{"$f":"Manual!S206","v":"[…]"},{"$f":"Manual!T206","v":"[…]"},{"$f":"Manual!U206","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L208:$U208,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Arkusz zawiera kluczowe założenia istotne dla analizy finansowej i ekonomicznej."},null,null,null,null,null,null,null,null,{"$f":"Manual!L208","v":"The worksheet includes key assumptions relevant for the financial and economic analysis."},{"$f":"Manual!M208","v":"Arkusz zawiera kluczowe założenia istotne dla analizy finansowej i ekonomicznej."},{"$f":"Manual!N208","v":"[…]"},{"$f":"Manual!O208","v":"[…]"},{"$f":"Manual!P208","v":"[…]"},{"$f":"Manual!Q208","v":"[…]"},{"$f":"Manual!R208","v":"[…]"},{"$f":"Manual!S208","v":"[…]"},{"$f":"Manual!T208","v":"[…]"},{"$f":"Manual!U208","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L210:$U210,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Poniżej podsumowano dane wymagane do przeprowadzenia analizy finansowej:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L210","v":"A. Required inputs for the financial analysis are summarised below:"},{"$f":"Manual!M210","v":"A. Poniżej podsumowano dane wymagane do przeprowadzenia analizy finansowej:"},{"$f":"Manual!N210","v":"[…]"},{"$f":"Manual!O210","v":"[…]"},{"$f":"Manual!P210","v":"[…]"},{"$f":"Manual!Q210","v":"[…]"},{"$f":"Manual!R210","v":"[…]"},{"$f":"Manual!S210","v":"[…]"},{"$f":"Manual!T210","v":"[…]"},{"$f":"Manual!U210","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L212:$U212,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"a) Finansowa stopa dyskontowa – odnosi się do stopy procentowej stosowanej w analizie zdyskontowanych przepływów pieniężnych (DCF) w celu określenia wartości bieżącej przyszłych przepływów pieniężnych. Państwa członkowskie mogą samodzielnie oszacować stopę dyskontową właściwą dla danego kraju lub sektora. W przypadku braku wytycznych krajowych zaleca się przestrzeganie stosownych zasad z zakresu pomocy publicznej. Należy pamiętać, że stopa dyskontowa musi być spójna z przepływami pieniężnymi, tzn. jeżeli dane finansowe są wyrażone w cenach stałych (realnych), wówczas stopa dyskontowa również musi być wyrażona w ujęciu realnym."},null,null,null,null,null,null,null,null,{"$f":"Manual!L212","v":"a) The financial discount rate - refers to the interest rate used in discounted cash flow (DCF) analysis to determine the present value of future cash flows. Member States are free to assess their own country- and/or sector specific financial discount rate(s). In the absence of national guidelines, adherence to State aid rules is recommended. Please note that the discount rate has to be consistent with cash flows, i.e., if financial data is expressed in constant (real) prices, then discount rate has to be expressed in real terms as well."},{"$f":"Manual!M212","v":"a) Finansowa stopa dyskontowa – odnosi się do stopy procentowej stosowanej w analizie zdyskontowanych przepływów pieniężnych (DCF) w celu określenia wartości bieżącej przyszłych przepływów pieniężnych. Państwa członkowskie mogą samodzielnie oszacować stopę dyskontową właściwą dla danego kraju lub sektora. W przypadku braku wytycznych krajowych zaleca się przestrzeganie stosownych zasad z zakresu pomocy publicznej. Należy pamiętać, że stopa dyskontowa musi być spójna z przepływami pieniężnymi, tzn. jeżeli dane finansowe są wyrażone w cenach stałych (realnych), wówczas stopa dyskontowa również musi być wyrażona w ujęciu realnym."},{"$f":"Manual!N212","v":"[…]"},{"$f":"Manual!O212","v":"[…]"},{"$f":"Manual!P212","v":"[…]"},{"$f":"Manual!Q212","v":"[…]"},{"$f":"Manual!R212","v":"[…]"},{"$f":"Manual!S212","v":"[…]"},{"$f":"Manual!T212","v":"[…]"},{"$f":"Manual!U212","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L214:$U214,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"b) Wartość rezydualna – odzwierciedla pozostały potencjał użytkowy aktywów trwałych, których okres ekonomicznej użyteczności nie dobiegł jeszcze końca. Wartość rezydualna będzie zazwyczaj bliska zeru, gdy okres odniesienia jest równy okresowi ekonomicznej użyteczności aktywów. Użytkownicy narzędzia mogą wybrać jedną z dwóch dostępnych opcji wyboru wartości rezydualnej w analizie finansowej:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L214","v":"b) Residual value - reflects the capacity of the remaining service potential of fixed assets whose economic life is not yet completely exhausted. Residual value will be normally close to zero when the reference period is equal to the economic lifetime of the assets. Users of the toolbox may choose one of the two available options for accounting for the residual value in the financial analysis:"},{"$f":"Manual!M214","v":"b) Wartość rezydualna – odzwierciedla pozostały potencjał użytkowy aktywów trwałych, których okres ekonomicznej użyteczności nie dobiegł jeszcze końca. Wartość rezydualna będzie zazwyczaj bliska zeru, gdy okres odniesienia jest równy okresowi ekonomicznej użyteczności aktywów. Użytkownicy narzędzia mogą wybrać jedną z dwóch dostępnych opcji wyboru wartości rezydualnej w analizie finansowej:"},{"$f":"Manual!N214","v":"[…]"},{"$f":"Manual!O214","v":"[…]"},{"$f":"Manual!P214","v":"[…]"},{"$f":"Manual!Q214","v":"[…]"},{"$f":"Manual!R214","v":"[…]"},{"$f":"Manual!S214","v":"[…]"},{"$f":"Manual!T214","v":"[…]"},{"$f":"Manual!U214","v":"[…]"}]
[null,null,{"$f":"INDEX($L215:$U215,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Wartość księgowa netto” – wartość rezydualna jest równa niezamortyzowanej wartości księgowej aktywów trwałych."},null,null,null,null,null,null,null,null,{"$f":"Manual!L215","v":"▪ \"Net book value\" - residual value is equal to the unamortized book value of fixed assets."},{"$f":"Manual!M215","v":"▪ „Wartość księgowa netto” – wartość rezydualna jest równa niezamortyzowanej wartości księgowej aktywów trwałych."},{"$f":"Manual!N215","v":"[…]"},{"$f":"Manual!O215","v":"[…]"},{"$f":"Manual!P215","v":"[…]"},{"$f":"Manual!Q215","v":"[…]"},{"$f":"Manual!R215","v":"[…]"},{"$f":"Manual!S215","v":"[…]"},{"$f":"Manual!T215","v":"[…]"},{"$f":"Manual!U215","v":"[…]"}]
[null,null,{"$f":"INDEX($L216:$U216,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"▪ „Dana wejściowa” – użytkownicy mogą określić wartość rezydualną projektu, wprowadzając wartość oszacowaną samodzielnie."},null,null,null,null,null,null,null,null,{"$f":"Manual!L216","v":"▪ \"Input\" - users can determine residual value of the project by entering value estimed outside the toolbox."},{"$f":"Manual!M216","v":"▪ „Dana wejściowa” – użytkownicy mogą określić wartość rezydualną projektu, wprowadzając wartość oszacowaną samodzielnie."},{"$f":"Manual!N216","v":"[…]"},{"$f":"Manual!O216","v":"[…]"},{"$f":"Manual!P216","v":"[…]"},{"$f":"Manual!Q216","v":"[…]"},{"$f":"Manual!R216","v":"[…]"},{"$f":"Manual!S216","v":"[…]"},{"$f":"Manual!T216","v":"[…]"},{"$f":"Manual!U216","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L218:$U218,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Poniżej podsumowano dane wejściowe wymagane do przeprowadzenia analizy ekonomicznej:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L218","v":"B. Required inputs for the economic analysis are summarised below:"},{"$f":"Manual!M218","v":"B. Poniżej podsumowano dane wejściowe wymagane do przeprowadzenia analizy ekonomicznej:"},{"$f":"Manual!N218","v":"[…]"},{"$f":"Manual!O218","v":"[…]"},{"$f":"Manual!P218","v":"[…]"},{"$f":"Manual!Q218","v":"[…]"},{"$f":"Manual!R218","v":"[…]"},{"$f":"Manual!S218","v":"[…]"},{"$f":"Manual!T218","v":"[…]"},{"$f":"Manual!U218","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L220:$U220,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"a) Społeczna stopa dyskontowa stosowana w analizie ekonomicznej stanowi koszt alternatywny dla całego społeczeństwa. Państwa członkowskie mogą ustalać i stosować własną stopę dyskontową dostosowaną do warunków krajowych. W przypadku braku podejścia krajowego można stosować stopę równą 3%. Należy pamiętać, że stopa dyskontowa musi być spójna z przepływami pieniężnymi, tzn. jeżeli dane finansowe są wyrażone w cenach stałych (realnych), wówczas stopa dyskontowa również musi być wyrażona w ujęciu realnym."},null,null,null,null,null,null,null,null,{"$f":"Manual!L220","v":"a) The social discount rate used in economic analysis is the opportunity cost of capital for the whole society. Member States are free to establish and use their own country-specific social discount rate. 3% can be used in the absence of a national approach. Please note that the discount rate has to be consistent with cash flows, i.e., if financial data is expressed in constant (real) prices, then discount rate has to be expressed in real terms as well."},{"$f":"Manual!M220","v":"a) Społeczna stopa dyskontowa stosowana w analizie ekonomicznej stanowi koszt alternatywny dla całego społeczeństwa. Państwa członkowskie mogą ustalać i stosować własną stopę dyskontową dostosowaną do warunków krajowych. W przypadku braku podejścia krajowego można stosować stopę równą 3%. Należy pamiętać, że stopa dyskontowa musi być spójna z przepływami pieniężnymi, tzn. jeżeli dane finansowe są wyrażone w cenach stałych (realnych), wówczas stopa dyskontowa również musi być wyrażona w ujęciu realnym."},{"$f":"Manual!N220","v":"[…]"},{"$f":"Manual!O220","v":"[…]"},{"$f":"Manual!P220","v":"[…]"},{"$f":"Manual!Q220","v":"[…]"},{"$f":"Manual!R220","v":"[…]"},{"$f":"Manual!S220","v":"[…]"},{"$f":"Manual!T220","v":"[…]"},{"$f":"Manual!U220","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L222:$U222,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"b) Korekty fiskalne. Podatki i dotacje są płatnościami transferowymi, które nie odzwierciedlają realnych kosztów lub korzyści ekonomicznych dla społeczeństwa, gdyż obejmują wyłącznie przekazanie kontroli nad pewnymi zasobami z jednej grupy w społeczeństwie na inną. W celu korekty takich zniekształceń, można ustalić kilka ogólnych zasad:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L222","v":"b) Fiscal corrections. Taxes and subsidies are transfer payments that do not represent real economic costs or benefits for society as they involve merely a transfer of control over certain resources from one group in society to another. Some general rules can be established to correct such distortions:"},{"$f":"Manual!M222","v":"b) Korekty fiskalne. Podatki i dotacje są płatnościami transferowymi, które nie odzwierciedlają realnych kosztów lub korzyści ekonomicznych dla społeczeństwa, gdyż obejmują wyłącznie przekazanie kontroli nad pewnymi zasobami z jednej grupy w społeczeństwie na inną. W celu korekty takich zniekształceń, można ustalić kilka ogólnych zasad:"},{"$f":"Manual!N222","v":"[…]"},{"$f":"Manual!O222","v":"[…]"},{"$f":"Manual!P222","v":"[…]"},{"$f":"Manual!Q222","v":"[…]"},{"$f":"Manual!R222","v":"[…]"},{"$f":"Manual!S222","v":"[…]"},{"$f":"Manual!T222","v":"[…]"},{"$f":"Manual!U222","v":"[…]"}]
[null,null,{"$f":"INDEX($L223:$U223,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• ceny dla nakładów i produktów należy ujmować bez VAT;\n• ceny dla nakładów i produktów należy ujmować bez podatków bezpośrednich i pośrednich;\n• ceny (np. opłaty taryfowe) stosowane jako wskaźniki zastępcze wartości wydatków należy ujmować z wyłączeniem dotacji i innych transferów od podmiotu publicznego."},null,null,null,null,null,null,null,null,{"$f":"Manual!L223","v":"• prices for input and output must be considered net of VAT;\n• prices for input and output should be considered net of direct and indirect taxes;\n• prices (e.g. tariffs) used as a proxy for the value of outputs should be considered net of any subsidy and other transfer granted by a public entity."},{"$f":"Manual!M223","v":"• ceny dla nakładów i produktów należy ujmować bez VAT;\n• ceny dla nakładów i produktów należy ujmować bez podatków bezpośrednich i pośrednich;\n• ceny (np. opłaty taryfowe) stosowane jako wskaźniki zastępcze wartości wydatków należy ujmować z wyłączeniem dotacji i innych transferów od podmiotu publicznego."},{"$f":"Manual!N223","v":"[…]"},{"$f":"Manual!O223","v":"[…]"},{"$f":"Manual!P223","v":"[…]"},{"$f":"Manual!Q223","v":"[…]"},{"$f":"Manual!R223","v":"[…]"},{"$f":"Manual!S223","v":"[…]"},{"$f":"Manual!T223","v":"[…]"},{"$f":"Manual!U223","v":"[…]"}]
[null,null,{"$f":"INDEX($L224:$U224,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Korekty fiskalne stosuje się domyślnie do pozycji zawierających podatek VAT. Jeśli jednak podatek VAT podlega zwrotowi, pozycje dedykowane podatkowi VAT są równe zero, a pozycje zawierające podatek VAT są w rzeczywistości wyrażone bez podatku VAT. W związku z tym, jeśli podatek VAT podlega zwrotowi, korekty fiskalne powinny być wyrażone bez podatku VAT, ponieważ w przeciwnym razie spowodowałoby to podwójne uwzględnienie korekty podatku VAT. Z drugiej strony, jeśli podatek VAT nie podlega zwrotowi, korekty fiskalne powinny uwzględniać podatek VAT."},null,null,null,null,null,null,null,null,{"$f":"Manual!L224","v":"Fiscal corrections are applied to line items that include VAT by default. However, if VAT is recoverable, then line items dedicated to VAT are equal to zero and effectively line items that include VAT are expressed without VAT. Therefore, if VAT is recoverabale, fiscal corrections should be expressed net of VAT, as otherwise it would result in double counting of VAT adjustment. On the other hand, if VAT is not recoverable, then fiscal corrections should account for VAT."},{"$f":"Manual!M224","v":"Korekty fiskalne stosuje się domyślnie do pozycji zawierających podatek VAT. Jeśli jednak podatek VAT podlega zwrotowi, pozycje dedykowane podatkowi VAT są równe zero, a pozycje zawierające podatek VAT są w rzeczywistości wyrażone bez podatku VAT. W związku z tym, jeśli podatek VAT podlega zwrotowi, korekty fiskalne powinny być wyrażone bez podatku VAT, ponieważ w przeciwnym razie spowodowałoby to podwójne uwzględnienie korekty podatku VAT. Z drugiej strony, jeśli podatek VAT nie podlega zwrotowi, korekty fiskalne powinny uwzględniać podatek VAT."},{"$f":"Manual!N224","v":"[…]"},{"$f":"Manual!O224","v":"[…]"},{"$f":"Manual!P224","v":"[…]"},{"$f":"Manual!Q224","v":"[…]"},{"$f":"Manual!R224","v":"[…]"},{"$f":"Manual!S224","v":"[…]"},{"$f":"Manual!T224","v":"[…]"},{"$f":"Manual!U224","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L226:$U226,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"c) Ceny ukryte. Kiedy ceny rynkowe nie odzwierciedlają alternatywnego kosztu społecznego nakładów i produktów, zwyczajowo przelicza się je na ceny ukryte, które mają być zastosowane do pozycji badanych podczas analizy finansowej."},null,null,null,null,null,null,null,null,{"$f":"Manual!L226","v":"c) Shadow pricing. When market prices do not reflect the opportunity cost of inputs and outputs, the usual approach is to convert them into shadow prices to be applied to the items of the financial analysis."},{"$f":"Manual!M226","v":"c) Ceny ukryte. Kiedy ceny rynkowe nie odzwierciedlają alternatywnego kosztu społecznego nakładów i produktów, zwyczajowo przelicza się je na ceny ukryte, które mają być zastosowane do pozycji badanych podczas analizy finansowej."},{"$f":"Manual!N226","v":"[…]"},{"$f":"Manual!O226","v":"[…]"},{"$f":"Manual!P226","v":"[…]"},{"$f":"Manual!Q226","v":"[…]"},{"$f":"Manual!R226","v":"[…]"},{"$f":"Manual!S226","v":"[…]"},{"$f":"Manual!T226","v":"[…]"},{"$f":"Manual!U226","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L228:$U228,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"d) Korzyści ekonomiczne. Analiza ekonomiczna renowacji energetycznej w sektorze budownictwa ekologicznego powinna obejmować dwie następujące grupy korzyści: oszczędności kosztów związanych z energią, w tym efekty zewnętrzne oraz wpływ projektu na użytkowanie i wartość budynku. Definicje głównych korzyści projektu wykorzystane w niniejszym narzędziu są następujące:"},null,null,null,null,null,null,null,null,{"$f":"Manual!L228","v":"d) Economic benefits. The economic analysis of energy renovations in green building sector should aim to include the following two groups of benefits: energy-related cost savings, including externalities and the impacts on the use and value of the building enabled by the project. Definitions of main project benefits used in this tool are following:"},{"$f":"Manual!M228","v":"d) Korzyści ekonomiczne. Analiza ekonomiczna renowacji energetycznej w sektorze budownictwa ekologicznego powinna obejmować dwie następujące grupy korzyści: oszczędności kosztów związanych z energią, w tym efekty zewnętrzne oraz wpływ projektu na użytkowanie i wartość budynku. Definicje głównych korzyści projektu wykorzystane w niniejszym narzędziu są następujące:"},{"$f":"Manual!N228","v":"[…]"},{"$f":"Manual!O228","v":"[…]"},{"$f":"Manual!P228","v":"[…]"},{"$f":"Manual!Q228","v":"[…]"},{"$f":"Manual!R228","v":"[…]"},{"$f":"Manual!S228","v":"[…]"},{"$f":"Manual!T228","v":"[…]"},{"$f":"Manual!U228","v":"[…]"}]
[null,null,{"$f":"INDEX($L229:$U229,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• Uniknięte emisje gazów cieplarnianych. Cena ukryta stosowana do wyceny szacowanych zmian emisji CO2 pochodzi z wartości stosowanych przez EBI. Dane dotyczące cen ukrytych CO2 w latach 2020–2050 pochodzą z wytycznych Komisji Europejskiej dotyczących zmian klimatu i dużych projektów."},null,null,null,null,null,null,null,null,{"$f":"Manual!L229","v":"• Avoided emissions of GHGs. The shadow price to be used for the monetisation of the estimated changes in CO2 emissions is taken from the values used by the EIB. Data for shadow prices of CO2 in period 2020-2050 were taken from the Commission's Guidance on \"Climate Change and Major Projects\"."},{"$f":"Manual!M229","v":"• Uniknięte emisje gazów cieplarnianych. Cena ukryta stosowana do wyceny szacowanych zmian emisji CO2 pochodzi z wartości stosowanych przez EBI. Dane dotyczące cen ukrytych CO2 w latach 2020–2050 pochodzą z wytycznych Komisji Europejskiej dotyczących zmian klimatu i dużych projektów."},{"$f":"Manual!N229","v":"[…]"},{"$f":"Manual!O229","v":"[…]"},{"$f":"Manual!P229","v":"[…]"},{"$f":"Manual!Q229","v":"[…]"},{"$f":"Manual!R229","v":"[…]"},{"$f":"Manual!S229","v":"[…]"},{"$f":"Manual!T229","v":"[…]"},{"$f":"Manual!U229","v":"[…]"}]
[null,null,{"$f":"INDEX($L230:$U230,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• Uniknięte emisje zanieczyszczeń powietrza (np. SOx, NOx i PM). Stosuje się wartości jednostkowe szkód. Wartości te są indeksowane w okresie odniesienia przy użyciu oczekiwanego realnego wzrostu PKB. Prognozowany długoterminowy realny wzrost PKB na mieszkańca powinien każdorazowo podlegać weryfikacji przy analizie rozważanych projektów inwestycyjnych."},null,null,null,null,null,null,null,null,{"$f":"Manual!L230","v":"• Avoided emissions of air pollutants (e.g. SOx, NOx and PM). Unit damage values are used. The values are escalated over the reference period using the expected real GDP growth. The forecasted long-term per capita real GDP growth shall be modified in case-by-case."},{"$f":"Manual!M230","v":"• Uniknięte emisje zanieczyszczeń powietrza (np. SOx, NOx i PM). Stosuje się wartości jednostkowe szkód. Wartości te są indeksowane w okresie odniesienia przy użyciu oczekiwanego realnego wzrostu PKB. Prognozowany długoterminowy realny wzrost PKB na mieszkańca powinien każdorazowo podlegać weryfikacji przy analizie rozważanych projektów inwestycyjnych."},{"$f":"Manual!N230","v":"[…]"},{"$f":"Manual!O230","v":"[…]"},{"$f":"Manual!P230","v":"[…]"},{"$f":"Manual!Q230","v":"[…]"},{"$f":"Manual!R230","v":"[…]"},{"$f":"Manual!S230","v":"[…]"},{"$f":"Manual!T230","v":"[…]"},{"$f":"Manual!U230","v":"[…]"}]
[null,null,{"$f":"INDEX($L231:$U231,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• Zwiększone bezpieczeństwo dostaw energii – ma zastosowanie w przypadkach, gdy zaoszczędzona energia pochodzi z importowanych paliw kopalnych, takich jak gaz ziemny. W przypadku energii elektrycznej wytwarzanej w bloku gazowo-parowym EBI stosuje wartość 10 EUR/MWh."},null,null,null,null,null,null,null,null,{"$f":"Manual!L231","v":"• Enhanced security of energy supply - applies in cases where the primary energy saved comes from imported fossil fuels, such as natural gas. For electricity from a gas-fired combined-cycle gas turbine, the EIB use a value of EUR 10 / MWh."},{"$f":"Manual!M231","v":"• Zwiększone bezpieczeństwo dostaw energii – ma zastosowanie w przypadkach, gdy zaoszczędzona energia pochodzi z importowanych paliw kopalnych, takich jak gaz ziemny. W przypadku energii elektrycznej wytwarzanej w bloku gazowo-parowym EBI stosuje wartość 10 EUR/MWh."},{"$f":"Manual!N231","v":"[…]"},{"$f":"Manual!O231","v":"[…]"},{"$f":"Manual!P231","v":"[…]"},{"$f":"Manual!Q231","v":"[…]"},{"$f":"Manual!R231","v":"[…]"},{"$f":"Manual!S231","v":"[…]"},{"$f":"Manual!T231","v":"[…]"},{"$f":"Manual!U231","v":"[…]"}]
[null,null,{"$f":"INDEX($L232:$U232,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• Wydłużenie okresu użytkowania budynku (elementów). Roczna wartość korzyści jest szacowana jako annuitet na przestrzeni okresu eksploatacji, którego wartość bieżąca netto jest równa wartości bieżącej netto kosztów inwestycji w projekt pomniejszonej o wartość rezydualną wyposażenia zastąpionego w ramach projektu (np. sprzęt grzewczy, wentylacyjny i klimatyzacyjny, sprzęt elektryczny). W kalkulacjach domyślnie zastosowano długość okresu odniesienia. W zależności od konkretnego przypadku biznesowego użytkownicy mogą zdecydować się na włączenie (wybierając 1) lub wyłączenie (wybierając 0) dodatkowych korzyści wynikających z wydłużenia okresu użytkowania budynku."},null,null,null,null,null,null,null,null,{"$f":"Manual!L232","v":"• Extension of the economic life of the building (elements). The related annual value is estimated as the constant annuity over the operational phase of the reference period whose NPV equals the NPV of the project investment cost net of the residual value of the equipment replaced by the project (e.g. heating, ventilation and air conditioning equipment, electrical equipment). As a default, reference period length was used in the calculation. Depending on specific business case, users may choose to switch on (by selecting 1) or off (by selecting 0) the additional benefits stemming from extension of the economic life of the building."},{"$f":"Manual!M232","v":"• Wydłużenie okresu użytkowania budynku (elementów). Roczna wartość korzyści jest szacowana jako annuitet na przestrzeni okresu eksploatacji, którego wartość bieżąca netto jest równa wartości bieżącej netto kosztów inwestycji w projekt pomniejszonej o wartość rezydualną wyposażenia zastąpionego w ramach projektu (np. sprzęt grzewczy, wentylacyjny i klimatyzacyjny, sprzęt elektryczny). W kalkulacjach domyślnie zastosowano długość okresu odniesienia. W zależności od konkretnego przypadku biznesowego użytkownicy mogą zdecydować się na włączenie (wybierając 1) lub wyłączenie (wybierając 0) dodatkowych korzyści wynikających z wydłużenia okresu użytkowania budynku."},{"$f":"Manual!N232","v":"[…]"},{"$f":"Manual!O232","v":"[…]"},{"$f":"Manual!P232","v":"[…]"},{"$f":"Manual!Q232","v":"[…]"},{"$f":"Manual!R232","v":"[…]"},{"$f":"Manual!S232","v":"[…]"},{"$f":"Manual!T232","v":"[…]"},{"$f":"Manual!U232","v":"[…]"}]
[null,null,{"$f":"INDEX($L233:$U233,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• Poprawa komfortu termicznego w przypadkach, gdy komfortową temperaturę w pomieszczeniach można osiągnąć dopiero po remoncie budynku. Tam, gdzie to możliwe, korzyść tę wycenia się na podstawie wartości hipotetycznych dodatkowych oszczędności energii związanych z hipotetycznym wyższym zużyciem energii w scenariuszu bez projektu, które byłoby niezbędne do osiągnięcia tej samej nowej temperatury w scenariuszu z projektem. Poniższa tabela przedstawia oczekiwany wzrost cen nieruchomości w związku z poprawą klasy energetycznej budynków, jako sugestię do obliczeń."},null,null,null,null,null,null,null,null,{"$f":"Manual!L233","v":"• Improved thermal comfort, for cases where a comfortable room temperature can be achieved only after the building refurbishment. Where feasible, this benefit is monetised on the basis of the value of hypothetical additional energy savings associated with a hypothetical higher energy consumption in the without-project scenario that would have been needed to reach the same new temperature in the with-project scenario. Following table shows expected property price increase for EPC class improvements, as a suggestion for calculation."},{"$f":"Manual!M233","v":"• Poprawa komfortu termicznego w przypadkach, gdy komfortową temperaturę w pomieszczeniach można osiągnąć dopiero po remoncie budynku. Tam, gdzie to możliwe, korzyść tę wycenia się na podstawie wartości hipotetycznych dodatkowych oszczędności energii związanych z hipotetycznym wyższym zużyciem energii w scenariuszu bez projektu, które byłoby niezbędne do osiągnięcia tej samej nowej temperatury w scenariuszu z projektem. Poniższa tabela przedstawia oczekiwany wzrost cen nieruchomości w związku z poprawą klasy energetycznej budynków, jako sugestię do obliczeń."},{"$f":"Manual!N233","v":"[…]"},{"$f":"Manual!O233","v":"[…]"},{"$f":"Manual!P233","v":"[…]"},{"$f":"Manual!Q233","v":"[…]"},{"$f":"Manual!R233","v":"[…]"},{"$f":"Manual!S233","v":"[…]"},{"$f":"Manual!T233","v":"[…]"},{"$f":"Manual!U233","v":"[…]"}]
[]
[]
[]
[null,null,{"$f":"INDEX($L237:$U237,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"• Wzrost wartości nieruchomości związany z poprawą estetyki i komfortu budynków (ponad to, co mogło zostać już uwzględnione w poprzednich korzyściach). Należy przyjąć założenia dotyczące aktualnej średniej ceny rynkowej budynków objętych projektem oraz oczekiwanego wzrostu wartości po termomodernizacji. Jednak wzrost wartości nieruchomości powinien zasadniczo uwzględniać również wartość unikniętych kosztów energii, które są już wyceniane oddzielnie. Aby uniknąć podwójnego liczenia, ekonomiczna analiza kosztów i korzyści powinna obejmować jedynie różnicę między oczekiwanym wzrostem wartości nieruchomości a wartością bieżącą netto oszczędności kosztów energii, określoną w analizie finansowej. Korzyść jest rozkładana w okresie odniesienia poprzez obliczenie annuitetu."},null,null,null,null,null,null,null,null,{"$f":"Manual!L237","v":"• Increase in property values associated with the improved aesthetics and comfort of buildings (in excess of what was possibly already accounted for in the previous benefits). Assumptions need to be made about the current average market price of buildings covered by the project and the expected increase in value following the thermal rehabilitation. However, the increase in property values should in principle also embed the value of avoided energy costs, which are already monetised separately. Therefore, to avoid double counting, the economic CBA should only include the difference between the expected increase in property value and the NPV of the energy cost savings as quantified in the financial analysis. The benefit is distributed over the reference period by calculating the related equivalent constant annuity."},{"$f":"Manual!M237","v":"• Wzrost wartości nieruchomości związany z poprawą estetyki i komfortu budynków (ponad to, co mogło zostać już uwzględnione w poprzednich korzyściach). Należy przyjąć założenia dotyczące aktualnej średniej ceny rynkowej budynków objętych projektem oraz oczekiwanego wzrostu wartości po termomodernizacji. Jednak wzrost wartości nieruchomości powinien zasadniczo uwzględniać również wartość unikniętych kosztów energii, które są już wyceniane oddzielnie. Aby uniknąć podwójnego liczenia, ekonomiczna analiza kosztów i korzyści powinna obejmować jedynie różnicę między oczekiwanym wzrostem wartości nieruchomości a wartością bieżącą netto oszczędności kosztów energii, określoną w analizie finansowej. Korzyść jest rozkładana w okresie odniesienia poprzez obliczenie annuitetu."},{"$f":"Manual!N237","v":"[…]"},{"$f":"Manual!O237","v":"[…]"},{"$f":"Manual!P237","v":"[…]"},{"$f":"Manual!Q237","v":"[…]"},{"$f":"Manual!R237","v":"[…]"},{"$f":"Manual!S237","v":"[…]"},{"$f":"Manual!T237","v":"[…]"},{"$f":"Manual!U237","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L239:$U239,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Analiza wrażliwości to technika stosowana w celu określenia, w jaki sposób różne wartości zmiennej niezależnej wpływają na określoną zmienną zależną przy danym zestawie założeń. W kontekście analizy finansowej i ekonomicznej analiza wrażliwości pomaga zrozumieć wpływ zmian kluczowych założeń lub zmiennych na rentowność projektu.\nUżytkownicy narzędzia mogą analizować analizę wrażliwości FNPV(C), FNPV(k) i ENPV na negatywne lub pozytywne zmiany nakładów inwestycyjnych, kosztów operacyjnych oraz przychodów/korzyści. Analiza jest przeprowadzana na zasadzie ceteris paribus. Negatywne zmiany należy wprowadzić w kolumnie oznaczonej znakiem „(-)”, a pozytywne zmiany w kolumnie oznaczonej znakiem „(+)”."},null,null,null,null,null,null,null,null,{"$f":"Manual!L239","v":"C. Sensitivity analysis is a technique used to determine how different values of an independent variable affect a particular dependent variable under a given set of assumptions. In the context of financial and economic analysis, sensitivity analysis helps to understand the impact of changes in key assumptions or variables on the financial viability of a project.\nUsers of the toolbox can analyse the sensitivity analysis of FNPV(C), FNPV(k) and ENPV to negative or positive changes in capital expenditures, operating expenses and revenues / benefits. Analysis is performed on a ceteris paribus basis. Negative changes should be entered in column marked with \"(-)\" sign and positive changes should be entered in column marked with \"(+)\" sign."},{"$f":"Manual!M239","v":"C. Analiza wrażliwości to technika stosowana w celu określenia, w jaki sposób różne wartości zmiennej niezależnej wpływają na określoną zmienną zależną przy danym zestawie założeń. W kontekście analizy finansowej i ekonomicznej analiza wrażliwości pomaga zrozumieć wpływ zmian kluczowych założeń lub zmiennych na rentowność projektu.\nUżytkownicy narzędzia mogą analizować analizę wrażliwości FNPV(C), FNPV(k) i ENPV na negatywne lub pozytywne zmiany nakładów inwestycyjnych, kosztów operacyjnych oraz przychodów/korzyści. Analiza jest przeprowadzana na zasadzie ceteris paribus. Negatywne zmiany należy wprowadzić w kolumnie oznaczonej znakiem „(-)”, a pozytywne zmiany w kolumnie oznaczonej znakiem „(+)”."},{"$f":"Manual!N239","v":"[…]"},{"$f":"Manual!O239","v":"[…]"},{"$f":"Manual!P239","v":"[…]"},{"$f":"Manual!Q239","v":"[…]"},{"$f":"Manual!R239","v":"[…]"},{"$f":"Manual!S239","v":"[…]"},{"$f":"Manual!T239","v":"[…]"},{"$f":"Manual!U239","v":"[…]"}]
[]
[]
[]
[null,{"$f":"INDEX($L243:$U243,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"4. Analiza finansowa i ekonomiczna, definicje miar rentowności"},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L243","v":"4. Financial and economic analysis, definition of profitability measures"},{"$f":"Manual!M243","v":"4. Analiza finansowa i ekonomiczna, definicje miar rentowności"},{"$f":"Manual!N243","v":"[…]"},{"$f":"Manual!O243","v":"[…]"},{"$f":"Manual!P243","v":"[…]"},{"$f":"Manual!Q243","v":"[…]"},{"$f":"Manual!R243","v":"[…]"},{"$f":"Manual!S243","v":"[…]"},{"$f":"Manual!T243","v":"[…]"},{"$f":"Manual!U243","v":"[…]"}]
[]
[null,{"$f":"INDEX($L245:$U245,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Analiza finansowa"},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L245","v":"Financial analysis"},{"$f":"Manual!M245","v":"Analiza finansowa"},{"$f":"Manual!N245","v":"[…]"},{"$f":"Manual!O245","v":"[…]"},{"$f":"Manual!P245","v":"[…]"},{"$f":"Manual!Q245","v":"[…]"},{"$f":"Manual!R245","v":"[…]"},{"$f":"Manual!S245","v":"[…]"},{"$f":"Manual!T245","v":"[…]"},{"$f":"Manual!U245","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L247:$U247,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Wartość bieżąca netto (NPV) służy do obliczenia bieżącej wartości wszystkich przyszłych przepływów pieniężnych.\nJeśli wartość NPV projektu lub inwestycji jest dodatnia, oznacza to, że zdyskontowana wartość bieżąca wszystkich przyszłych przepływów pieniężnych związanych z tym projektem lub inwestycją jest dodatnia, a zatem atrakcyjna. Ujemna wartość NPV oznacza, że inwestycja nie jest opłacalna"},null,null,null,null,null,null,null,null,{"$f":"Manual!L247","v":"A. Net present value (NPV), is used to calculate the current total value of a future stream of cash flows.\nIf the NPV of a project or investment is positive, it means that the discounted present value of all future cash flows related to that project or investment is positive, and therefore attractive. A negative NPV means that the investment is not profitable."},{"$f":"Manual!M247","v":"A. Wartość bieżąca netto (NPV) służy do obliczenia bieżącej wartości wszystkich przyszłych przepływów pieniężnych.\nJeśli wartość NPV projektu lub inwestycji jest dodatnia, oznacza to, że zdyskontowana wartość bieżąca wszystkich przyszłych przepływów pieniężnych związanych z tym projektem lub inwestycją jest dodatnia, a zatem atrakcyjna. Ujemna wartość NPV oznacza, że inwestycja nie jest opłacalna"},{"$f":"Manual!N247","v":"[…]"},{"$f":"Manual!O247","v":"[…]"},{"$f":"Manual!P247","v":"[…]"},{"$f":"Manual!Q247","v":"[…]"},{"$f":"Manual!R247","v":"[…]"},{"$f":"Manual!S247","v":"[…]"},{"$f":"Manual!T247","v":"[…]"},{"$f":"Manual!U247","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L249:$U249,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Wewnętrzna stopa zwrotu (IRR) to roczna stopa zwrotu, jaką ma przynieść inwestycja, i służy do szacowania rentowności potencjalnych inwestycji. IRR to stopa dyskontowa, przy której wartość bieżąca netto (NPV) wszystkich przepływów pieniężnych jest równa zero w analizie zdyskontowanych przepływów pieniężnych. Ogólnie rzecz biorąc, im wyższa wewnętrzna stopa zwrotu, tym bardziej opłacalna jest inwestycja. Można ją wykorzystać przy porównywaniu potencjalnych opcji inwestycyjnych. "},null,null,null,null,null,null,null,null,{"$f":"Manual!L249","v":"B. The internal rate of return (IRR) is the annual rate of return that an investment is expected to generate and is used to estimate the profitability of potential investments. IRR is a discount rate that makes the net present value (NPV) of all cash flows equal to zero in a discounted cash flow analysis. Generally speaking, the higher an internal rate of return, the more desirable an investment is to undertake. It can be used when comparing potential investment options. "},{"$f":"Manual!M249","v":"B. Wewnętrzna stopa zwrotu (IRR) to roczna stopa zwrotu, jaką ma przynieść inwestycja, i służy do szacowania rentowności potencjalnych inwestycji. IRR to stopa dyskontowa, przy której wartość bieżąca netto (NPV) wszystkich przepływów pieniężnych jest równa zero w analizie zdyskontowanych przepływów pieniężnych. Ogólnie rzecz biorąc, im wyższa wewnętrzna stopa zwrotu, tym bardziej opłacalna jest inwestycja. Można ją wykorzystać przy porównywaniu potencjalnych opcji inwestycyjnych. "},{"$f":"Manual!N249","v":"[…]"},{"$f":"Manual!O249","v":"[…]"},{"$f":"Manual!P249","v":"[…]"},{"$f":"Manual!Q249","v":"[…]"},{"$f":"Manual!R249","v":"[…]"},{"$f":"Manual!S249","v":"[…]"},{"$f":"Manual!T249","v":"[…]"},{"$f":"Manual!U249","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L251:$U251,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. FNPV(C) oznacza finansową wartość bieżącą netto inwestycji. FNPV(C) oblicza się poprzez zdyskontowanie przepływów pieniężnych netto projektu (bez uwzględniania struktury finansowej projektu) przy użyciu finansowej stopy dyskontowej. FNPV(C) porównuje koszty inwestycji z przychodami netto i mierzy stopień, w jakim przychody netto projektu są w stanie spłacić inwestycję, niezależnie od źródeł lub metod finansowania. Zwrot z inwestycji oblicza się, uwzględniając jako wypływy koszty inwestycji i koszty operacyjne. Na wpływy składają się przychody operacyjne i wartość rezydualna."},null,null,null,null,null,null,null,null,{"$f":"Manual!L251","v":"C. FNPV(C) represents the Financial net present value of the investment. FNPV(C) is calculated by discounting the net project cash flows (without project's financial structure) using the financial discount rate. FNPV(C) compares investment costs to net revenues and measures the extent to which the project net revenues are able to repay the investment, regardless of the sources or methods of financing. The return on investment is calculated considering as outflows investment costs and operating costs. The inflows are the operating revenues and the residual value."},{"$f":"Manual!M251","v":"C. FNPV(C) oznacza finansową wartość bieżącą netto inwestycji. FNPV(C) oblicza się poprzez zdyskontowanie przepływów pieniężnych netto projektu (bez uwzględniania struktury finansowej projektu) przy użyciu finansowej stopy dyskontowej. FNPV(C) porównuje koszty inwestycji z przychodami netto i mierzy stopień, w jakim przychody netto projektu są w stanie spłacić inwestycję, niezależnie od źródeł lub metod finansowania. Zwrot z inwestycji oblicza się, uwzględniając jako wypływy koszty inwestycji i koszty operacyjne. Na wpływy składają się przychody operacyjne i wartość rezydualna."},{"$f":"Manual!N251","v":"[…]"},{"$f":"Manual!O251","v":"[…]"},{"$f":"Manual!P251","v":"[…]"},{"$f":"Manual!Q251","v":"[…]"},{"$f":"Manual!R251","v":"[…]"},{"$f":"Manual!S251","v":"[…]"},{"$f":"Manual!T251","v":"[…]"},{"$f":"Manual!U251","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L253:$U253,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. FNPV(K) oznacza finansową wartość bieżącą netto kapitału krajowego obliczoną z perspektywy otrzymujących wsparcie podmiotów publicznych, i ewentualnie prywatnych, w danym państwie członkowskim. FNPV(K) oznacza zwrot z kapitału krajowego i stanowi sumę zdyskontowanych przepływów pieniężnych netto, które przysługują beneficjentom krajowym (publicznym i prywatnym łącznie) w wyniku realizacji projektu. Zwrot z kapitału krajowego oblicza się, uwzględniając jako wypływy: koszty operacyjne; wkłady kapitałowe (publiczne i prywatne) w projekt; środki finansowe z pożyczek w momencie ich spłaty; związane z nimi odsetki od pożyczek. Wpływy obejmują wyłącznie przychody operacyjne (jeśli występują) oraz wartość rezydualną."},null,null,null,null,null,null,null,null,{"$f":"Manual!L253","v":"D. FNPV(K) represents the Financial net present value on the national capital calculated form the perspective of the assisted public, and possibly private, entities. FNPV(K) represents the return on national capital and is the sum of the net discounted cash flows that accrue to the national beneficiaries (public and private combined) due to the implementation of the project. The return on national capital is calculated considering as outflows: the operating costs; the national (public and private) capital contributions to the project; the financial resources from loans at the time in which they are reimbursed; the related interest on loans. The inflows are the operating revenues only (if any) and the residual value."},{"$f":"Manual!M253","v":"D. FNPV(K) oznacza finansową wartość bieżącą netto kapitału krajowego obliczoną z perspektywy otrzymujących wsparcie podmiotów publicznych, i ewentualnie prywatnych, w danym państwie członkowskim. FNPV(K) oznacza zwrot z kapitału krajowego i stanowi sumę zdyskontowanych przepływów pieniężnych netto, które przysługują beneficjentom krajowym (publicznym i prywatnym łącznie) w wyniku realizacji projektu. Zwrot z kapitału krajowego oblicza się, uwzględniając jako wypływy: koszty operacyjne; wkłady kapitałowe (publiczne i prywatne) w projekt; środki finansowe z pożyczek w momencie ich spłaty; związane z nimi odsetki od pożyczek. Wpływy obejmują wyłącznie przychody operacyjne (jeśli występują) oraz wartość rezydualną."},{"$f":"Manual!N253","v":"[…]"},{"$f":"Manual!O253","v":"[…]"},{"$f":"Manual!P253","v":"[…]"},{"$f":"Manual!Q253","v":"[…]"},{"$f":"Manual!R253","v":"[…]"},{"$f":"Manual!S253","v":"[…]"},{"$f":"Manual!T253","v":"[…]"},{"$f":"Manual!U253","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L255:$U255,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"E. FRR(C) oznacza finansową stopę zwrotu, tj. stopę dyskontową, przy której FNPV(C) jest równe zero."},null,null,null,null,null,null,null,null,{"$f":"Manual!L255","v":"E. FRR(C) represents the Financial rate of return, i.e, a discount rate that makes the FNPV(C) equal to zero."},{"$f":"Manual!M255","v":"E. FRR(C) oznacza finansową stopę zwrotu, tj. stopę dyskontową, przy której FNPV(C) jest równe zero."},{"$f":"Manual!N255","v":"[…]"},{"$f":"Manual!O255","v":"[…]"},{"$f":"Manual!P255","v":"[…]"},{"$f":"Manual!Q255","v":"[…]"},{"$f":"Manual!R255","v":"[…]"},{"$f":"Manual!S255","v":"[…]"},{"$f":"Manual!T255","v":"[…]"},{"$f":"Manual!U255","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L257:$U257,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"F. FRR(K) oznacza finansową stopę zwrotu, tj. stopę dyskontową, przy której FNPV(K) jest równe zero."},null,null,null,null,null,null,null,null,{"$f":"Manual!L257","v":"F. FRR(K) represents the Financial rate of return, i.e, a discount rate that makes the FNPV(K) equal to zero."},{"$f":"Manual!M257","v":"F. FRR(K) oznacza finansową stopę zwrotu, tj. stopę dyskontową, przy której FNPV(K) jest równe zero."},{"$f":"Manual!N257","v":"[…]"},{"$f":"Manual!O257","v":"[…]"},{"$f":"Manual!P257","v":"[…]"},{"$f":"Manual!Q257","v":"[…]"},{"$f":"Manual!R257","v":"[…]"},{"$f":"Manual!S257","v":"[…]"},{"$f":"Manual!T257","v":"[…]"},{"$f":"Manual!U257","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L259:$U259,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"G. Prosty okres zwrotu z inwestycji to czas (zwykle mierzony w latach) potrzebny do odzyskania początkowej inwestycji. Jest to kalkulacja pomagająca w ocenie inwestycji, jednak wadą tej metody jest to, że nie uwzględnia ona wartości pieniądza w czasie i nie ocenia ryzyka związanego z poszczególnymi projektami."},null,null,null,null,null,null,null,null,{"$f":"Manual!L259","v":"G. Simple Payback Period is the amount of time (usually measured in years) it takes to recover an initial investment. It is a simple calculation to help evaluate an investment. The disadvantage of this method is that it does not consider the time value of money and it does not assess the risk involved with each project."},{"$f":"Manual!M259","v":"G. Prosty okres zwrotu z inwestycji to czas (zwykle mierzony w latach) potrzebny do odzyskania początkowej inwestycji. Jest to kalkulacja pomagająca w ocenie inwestycji, jednak wadą tej metody jest to, że nie uwzględnia ona wartości pieniądza w czasie i nie ocenia ryzyka związanego z poszczególnymi projektami."},{"$f":"Manual!N259","v":"[…]"},{"$f":"Manual!O259","v":"[…]"},{"$f":"Manual!P259","v":"[…]"},{"$f":"Manual!Q259","v":"[…]"},{"$f":"Manual!R259","v":"[…]"},{"$f":"Manual!S259","v":"[…]"},{"$f":"Manual!T259","v":"[…]"},{"$f":"Manual!U259","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L261:$U261,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"H. Zdyskontowany okres zwrotu z inwestycji przedstawia czas potrzebny do odzyskania początkowej inwestycji poprzez zdyskontowanie przyszłych przepływów pieniężnych i zastosowanie koncepcji wartości pieniądza w czasie. Zasadniczo służy on do określenia czasu potrzebnego do osiągnięcia progu rentowności inwestycji poprzez uwzględnienie wartości pieniądza w czasie."},null,null,null,null,null,null,null,null,{"$f":"Manual!L261","v":"H. The discounted Payback Period represents how long it takes to recover an initial investment by discounting future cash flows and applying the time value of money concept. It is basically used to determine the time needed for an investment to break-even by considering the time value of money."},{"$f":"Manual!M261","v":"H. Zdyskontowany okres zwrotu z inwestycji przedstawia czas potrzebny do odzyskania początkowej inwestycji poprzez zdyskontowanie przyszłych przepływów pieniężnych i zastosowanie koncepcji wartości pieniądza w czasie. Zasadniczo służy on do określenia czasu potrzebnego do osiągnięcia progu rentowności inwestycji poprzez uwzględnienie wartości pieniądza w czasie."},{"$f":"Manual!N261","v":"[…]"},{"$f":"Manual!O261","v":"[…]"},{"$f":"Manual!P261","v":"[…]"},{"$f":"Manual!Q261","v":"[…]"},{"$f":"Manual!R261","v":"[…]"},{"$f":"Manual!S261","v":"[…]"},{"$f":"Manual!T261","v":"[…]"},{"$f":"Manual!U261","v":"[…]"}]
[]
[null,{"$f":"INDEX($L263:$U263,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"Analiza ekonomiczna"},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L263","v":"Economic analysis"},{"$f":"Manual!M263","v":"Analiza ekonomiczna"},{"$f":"Manual!N263","v":"[…]"},{"$f":"Manual!O263","v":"[…]"},{"$f":"Manual!P263","v":"[…]"},{"$f":"Manual!Q263","v":"[…]"},{"$f":"Manual!R263","v":"[…]"},{"$f":"Manual!S263","v":"[…]"},{"$f":"Manual!T263","v":"[…]"},{"$f":"Manual!U263","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L265:$U265,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Ekonomiczna wartość bieżąca netto (ENPV) to różnica między zdyskontowanymi całkowitymi korzyściami i kosztami społecznymi. Różnica między ENPV i FNPV polega na tym, że pierwszy wskaźnik wykorzystuje ceny kalkulacyjne lub koszt alternatywny dóbr i usług zamiast niedoskonałych cen rynkowych oraz, w miarę możliwości, uwzględnia wszelkie społeczne i środowiskowe efekty zewnętrzne. Dzieje się tak dlatego, że analiza prowadzona jest z punktu widzenia społeczeństwa, a nie tylko projektodawcy."},null,null,null,null,null,null,null,null,{"$f":"Manual!L265","v":"A. Economic Net Present Value (ENPV) is the difference between the discounted total social benefits and costs. The difference between ENPV and FNPV is that the former uses accounting prices or the opportunity cost of goods and services instead of imperfect market prices, and it includes as far as possible any social and environmental externalities. This is because the analysis is done from the point of view of society, not just the project owner."},{"$f":"Manual!M265","v":"A. Ekonomiczna wartość bieżąca netto (ENPV) to różnica między zdyskontowanymi całkowitymi korzyściami i kosztami społecznymi. Różnica między ENPV i FNPV polega na tym, że pierwszy wskaźnik wykorzystuje ceny kalkulacyjne lub koszt alternatywny dóbr i usług zamiast niedoskonałych cen rynkowych oraz, w miarę możliwości, uwzględnia wszelkie społeczne i środowiskowe efekty zewnętrzne. Dzieje się tak dlatego, że analiza prowadzona jest z punktu widzenia społeczeństwa, a nie tylko projektodawcy."},{"$f":"Manual!N265","v":"[…]"},{"$f":"Manual!O265","v":"[…]"},{"$f":"Manual!P265","v":"[…]"},{"$f":"Manual!Q265","v":"[…]"},{"$f":"Manual!R265","v":"[…]"},{"$f":"Manual!S265","v":"[…]"},{"$f":"Manual!T265","v":"[…]"},{"$f":"Manual!U265","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L267:$U267,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. ERR oznacza ekonomiczną stopę zwrotu, tj. stopę dyskontową, przy której ENPV jest równe zero."},null,null,null,null,null,null,null,null,{"$f":"Manual!L267","v":"B. Economic Rate of Return (ERR) is the rate that produces a zero value for the ENPV."},{"$f":"Manual!M267","v":"B. ERR oznacza ekonomiczną stopę zwrotu, tj. stopę dyskontową, przy której ENPV jest równe zero."},{"$f":"Manual!N267","v":"[…]"},{"$f":"Manual!O267","v":"[…]"},{"$f":"Manual!P267","v":"[…]"},{"$f":"Manual!Q267","v":"[…]"},{"$f":"Manual!R267","v":"[…]"},{"$f":"Manual!S267","v":"[…]"},{"$f":"Manual!T267","v":"[…]"},{"$f":"Manual!U267","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L269:$U269,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Wskaźnik korzyści i kosztów (wskaźnik B/C) to stosunek wartości bieżącej oczekiwanych korzyści projektu do wartości bieżącej oczekiwanych kosztów."},null,null,null,null,null,null,null,null,{"$f":"Manual!L269","v":"C. Benefit-cost ratio (B/C ratio) is the ratio of the present value of a project's expected benefits to its present value of expected costs."},{"$f":"Manual!M269","v":"C. Wskaźnik korzyści i kosztów (wskaźnik B/C) to stosunek wartości bieżącej oczekiwanych korzyści projektu do wartości bieżącej oczekiwanych kosztów."},{"$f":"Manual!N269","v":"[…]"},{"$f":"Manual!O269","v":"[…]"},{"$f":"Manual!P269","v":"[…]"},{"$f":"Manual!Q269","v":"[…]"},{"$f":"Manual!R269","v":"[…]"},{"$f":"Manual!S269","v":"[…]"},{"$f":"Manual!T269","v":"[…]"},{"$f":"Manual!U269","v":"[…]"}]
[]
[null,{"$f":"INDEX($L271:$U271,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"5. Zastrzeżenia"},null,null,null,null,null,null,null,null,null,{"$f":"Manual!L271","v":"5. Disclaimer"},{"$f":"Manual!M271","v":"5. Zastrzeżenia"},{"$f":"Manual!N271","v":"[…]"},{"$f":"Manual!O271","v":"[…]"},{"$f":"Manual!P271","v":"[…]"},{"$f":"Manual!Q271","v":"[…]"},{"$f":"Manual!R271","v":"[…]"},{"$f":"Manual!S271","v":"[…]"},{"$f":"Manual!T271","v":"[…]"},{"$f":"Manual!U271","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L273:$U273,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"A. Niniejsze narzędzie zostało opracowane w ramach projektu Interreg Central Europe – MESTRI-CE w celu wsparcia oceny finansowej i ekonomicznej projektów inwestycyjnych, zwłaszcza w sektorze budownictwa ekologicznego. Służy ono do oceny zgodności projektów inwestycyjnych z taksonomią UE, a także innymi standardami (np. EuGBS), oraz do oceny zastosowania różnych modeli finansowania projektów."},null,null,null,null,null,null,null,null,{"$f":"Manual!L273","v":"A. This toolbox has been developed as part of the Interreg Central Europe project - MESTRI-CE to assist in the financial and economic evaluation of projects, particularly within the green building sector. It assesses projects' compliance with EU taxonomy and other standards (e.g., EuGBS) and evaluates their suitability for various financing models."},{"$f":"Manual!M273","v":"A. Niniejsze narzędzie zostało opracowane w ramach projektu Interreg Central Europe – MESTRI-CE w celu wsparcia oceny finansowej i ekonomicznej projektów inwestycyjnych, zwłaszcza w sektorze budownictwa ekologicznego. Służy ono do oceny zgodności projektów inwestycyjnych z taksonomią UE, a także innymi standardami (np. EuGBS), oraz do oceny zastosowania różnych modeli finansowania projektów."},{"$f":"Manual!N273","v":"[…]"},{"$f":"Manual!O273","v":"[…]"},{"$f":"Manual!P273","v":"[…]"},{"$f":"Manual!Q273","v":"[…]"},{"$f":"Manual!R273","v":"[…]"},{"$f":"Manual!S273","v":"[…]"},{"$f":"Manual!T273","v":"[…]"},{"$f":"Manual!U273","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L275:$U275,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"B. Niniejsze narzędzie jest udostępniane w dobrej wierze i jest przeznaczone do użytku na własne ryzyko i odpowiedzialność użytkownika."},null,null,null,null,null,null,null,null,{"$f":"Manual!L275","v":"B. The toolbox is provided in good faith and is intended for use at the user's own risk and responsibility."},{"$f":"Manual!M275","v":"B. Niniejsze narzędzie jest udostępniane w dobrej wierze i jest przeznaczone do użytku na własne ryzyko i odpowiedzialność użytkownika."},{"$f":"Manual!N275","v":"[…]"},{"$f":"Manual!O275","v":"[…]"},{"$f":"Manual!P275","v":"[…]"},{"$f":"Manual!Q275","v":"[…]"},{"$f":"Manual!R275","v":"[…]"},{"$f":"Manual!S275","v":"[…]"},{"$f":"Manual!T275","v":"[…]"},{"$f":"Manual!U275","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L277:$U277,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"C. Autorzy niniejszego narzędzia nie gwarantują dokładności, kompletności ani wiarygodności informacji, ocen lub wyników generowanych przez narzędzie. Autorzy narzędzia nie ponoszą odpowiedzialności prawnej, bezpośredniej ani pośredniej, za jakiekolwiek szkody, straty lub roszczenia wynikające z lub związane z wykorzystaniem lub poleganiem na informacjach zawartych w niniejszym narzędziu, czy też wynikach generowanych przez narzędzie."},null,null,null,null,null,null,null,null,{"$f":"Manual!L277","v":"C. The authors of the toolbox do not warrant the accuracy, completeness, or reliability of the information, assessments, or outputs generated by this toolbox. The authors of the toolbox assume no legal liability or responsibility, whether direct or indirect, for any damages, losses, or claims arising from or in connection with the use of or reliance on the information contained in this toolbox."},{"$f":"Manual!M277","v":"C. Autorzy niniejszego narzędzia nie gwarantują dokładności, kompletności ani wiarygodności informacji, ocen lub wyników generowanych przez narzędzie. Autorzy narzędzia nie ponoszą odpowiedzialności prawnej, bezpośredniej ani pośredniej, za jakiekolwiek szkody, straty lub roszczenia wynikające z lub związane z wykorzystaniem lub poleganiem na informacjach zawartych w niniejszym narzędziu, czy też wynikach generowanych przez narzędzie."},{"$f":"Manual!N277","v":"[…]"},{"$f":"Manual!O277","v":"[…]"},{"$f":"Manual!P277","v":"[…]"},{"$f":"Manual!Q277","v":"[…]"},{"$f":"Manual!R277","v":"[…]"},{"$f":"Manual!S277","v":"[…]"},{"$f":"Manual!T277","v":"[…]"},{"$f":"Manual!U277","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L279:$U279,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"D. Niniejsze narzędzie zostało opracowane w programie MS Excel i nie zostało przetestowane w innych aplikacjach do obsługi arkuszy kalkulacyjnych. W związku z tym, może ono nie działać poprawnie w alternatywnym oprogramowaniu obsługującym arkusze kalkulacyjne."},null,null,null,null,null,null,null,null,{"$f":"Manual!L279","v":"D. The toolbox was developed in MS Excel and has not been tested in other spreadsheet applications. Therefore, it may not function properly in alternative spreadsheet software."},{"$f":"Manual!M279","v":"D. Niniejsze narzędzie zostało opracowane w programie MS Excel i nie zostało przetestowane w innych aplikacjach do obsługi arkuszy kalkulacyjnych. W związku z tym, może ono nie działać poprawnie w alternatywnym oprogramowaniu obsługującym arkusze kalkulacyjne."},{"$f":"Manual!N279","v":"[…]"},{"$f":"Manual!O279","v":"[…]"},{"$f":"Manual!P279","v":"[…]"},{"$f":"Manual!Q279","v":"[…]"},{"$f":"Manual!R279","v":"[…]"},{"$f":"Manual!S279","v":"[…]"},{"$f":"Manual!T279","v":"[…]"},{"$f":"Manual!U279","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L281:$U281,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"E. Oceny i wyniki uzyskane za pomocą niniejszego narzędzia niekoniecznie odzwierciedlają poglądy lub opinie programu Interreg Central Europe."},null,null,null,null,null,null,null,null,{"$f":"Manual!L281","v":"E. The assessments and results produced by this toolbox do not necessarily reflect the views or opinions of the Interreg Central Europe program."},{"$f":"Manual!M281","v":"E. Oceny i wyniki uzyskane za pomocą niniejszego narzędzia niekoniecznie odzwierciedlają poglądy lub opinie programu Interreg Central Europe."},{"$f":"Manual!N281","v":"[…]"},{"$f":"Manual!O281","v":"[…]"},{"$f":"Manual!P281","v":"[…]"},{"$f":"Manual!Q281","v":"[…]"},{"$f":"Manual!R281","v":"[…]"},{"$f":"Manual!S281","v":"[…]"},{"$f":"Manual!T281","v":"[…]"},{"$f":"Manual!U281","v":"[…]"}]
[]
[null,null,{"$f":"INDEX($L283:$U283,MATCH(Cover!$B$8,$L$4:$U$4,0))","v":"F. Korzystając z niniejszego narzędzia, użytkownik potwierdza i akceptuje warunki określone w zastrzeżeniach powyżej."},null,null,null,null,null,null,null,null,{"$f":"Manual!L283","v":"F. By using this toolbox, the user acknowledges and agrees to the terms outlined in this disclaimer."},{"$f":"Manual!M283","v":"F. Korzystając z niniejszego narzędzia, użytkownik potwierdza i akceptuje warunki określone w zastrzeżeniach powyżej."},{"$f":"Manual!N283","v":"[…]"},{"$f":"Manual!O283","v":"[…]"},{"$f":"Manual!P283","v":"[…]"},{"$f":"Manual!Q283","v":"[…]"},{"$f":"Manual!R283","v":"[…]"},{"$f":"Manual!S283","v":"[…]"},{"$f":"Manual!T283","v":"[…]"},{"$f":"Manual!U283","v":"[…]"}]

{"sheet":"Config","index":14,"n_rows":195,"n_cols":66,"rows_kept":195,"cut":false,"hidden":true,"merged":[]}
["TOOL CONFIGURATION",null,null,null,"Unit",null,null,null,{"$f":"I12","v":0},{"$f":"J12","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Language",null,null,null,null,null,null,null,null,null,null,"Units"]
[null,null,null,null,null,null,null,null,{"$f":"I13","v":"Budowa"},{"$f":"J13","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
["Timeline"]
[]
[null,null,null,"Forecast period start","year",{"$f":"General!$F$18","v":0}]
[null,null,null,"Investment period","#",{"$f":"General!$F$20","v":0},null,null,{"$f":"--($F7>=I15)","v":1},{"$f":"--($F7>=J15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating period","#",{"$f":"General!$F$22","v":0},null,null,{"$f":"--AND(I15>$F7,I15<=$F8)","v":0},{"$f":"--AND(J15>$F7,J15<=$F8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project period","#",null,null,null,{"$f":"I7+I8","v":1},{"$f":"J7+J8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating period counter","#",null,null,null,{"$f":"(H10+I8)*I9","v":0},{"$f":"(I10+J8)*J9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project period counter","#",null,null,null,{"$f":"(H11+I9)*I9","v":1},{"$f":"(I11+J9)*J9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project year","year",{"$f":"MAX(I12:AR12)","v":0},null,null,{"$f":"IF(I9=1,I16,\"\")","v":0},{"$f":"IF(J9=1,J16,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Period definition","#",null,null,null,{"$f":"IF(I9=1,IF(I7=1,$I$31,$I$32),\"\")","v":"Budowa"},{"$f":"IF(J9=1,IF(J7=1,$I$31,$I$32),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Period number","#",null,null,null,{"$f":"--(COUNTIF($I16:I16,\"<>\"&0))","v":0},{"$f":"--(COUNTIF($I16:J16,\"<>\"&0))","v":1},{"$f":"--(COUNTIF($I16:K16,\"<>\"&0))","v":2},{"$f":"--(COUNTIF($I16:L16,\"<>\"&0))","v":3},{"$f":"--(COUNTIF($I16:M16,\"<>\"&0))","v":4},{"$f":"--(COUNTIF($I16:N16,\"<>\"&0))","v":5},{"$f":"--(COUNTIF($I16:O16,\"<>\"&0))","v":6},{"$f":"--(COUNTIF($I16:P16,\"<>\"&0))","v":7},{"$f":"--(COUNTIF($I16:Q16,\"<>\"&0))","v":8},{"$f":"--(COUNTIF($I16:R16,\"<>\"&0))","v":9},{"$f":"--(COUNTIF($I16:S16,\"<>\"&0))","v":10},{"$f":"--(COUNTIF($I16:T16,\"<>\"&0))","v":11},{"$f":"--(COUNTIF($I16:U16,\"<>\"&0))","v":12},{"$f":"--(COUNTIF($I16:V16,\"<>\"&0))","v":13},{"$f":"--(COUNTIF($I16:W16,\"<>\"&0))","v":14},{"$f":"--(COUNTIF($I16:X16,\"<>\"&0))","v":15},{"$f":"--(COUNTIF($I16:Y16,\"<>\"&0))","v":16},{"$f":"--(COUNTIF($I16:Z16,\"<>\"&0))","v":17},{"$f":"--(COUNTIF($I16:AA16,\"<>\"&0))","v":18},{"$f":"--(COUNTIF($I16:AB16,\"<>\"&0))","v":19},{"$f":"--(COUNTIF($I16:AC16,\"<>\"&0))","v":20},{"$f":"--(COUNTIF($I16:AD16,\"<>\"&0))","v":21},{"$f":"--(COUNTIF($I16:AE16,\"<>\"&0))","v":22},{"$f":"--(COUNTIF($I16:AF16,\"<>\"&0))","v":23},{"$f":"--(COUNTIF($I16:AG16,\"<>\"&0))","v":24},{"$f":"--(COUNTIF($I16:AH16,\"<>\"&0))","v":25},{"$f":"--(COUNTIF($I16:AI16,\"<>\"&0))","v":26},{"$f":"--(COUNTIF($I16:AJ16,\"<>\"&0))","v":27},{"$f":"--(COUNTIF($I16:AK16,\"<>\"&0))","v":28},{"$f":"--(COUNTIF($I16:AL16,\"<>\"&0))","v":29},{"$f":"--(COUNTIF($I16:AM16,\"<>\"&0))","v":30},{"$f":"--(COUNTIF($I16:AN16,\"<>\"&0))","v":31},{"$f":"--(COUNTIF($I16:AO16,\"<>\"&0))","v":32},{"$f":"--(COUNTIF($I16:AP16,\"<>\"&0))","v":33},{"$f":"--(COUNTIF($I16:AQ16,\"<>\"&0))","v":34},{"$f":"--(COUNTIF($I16:AR16,\"<>\"&0))","v":35}]
[null,null,null,"Year","year",null,null,null,{"$f":"F6","v":0},{"$f":"I16+1","v":1},{"$f":"J16+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[]
["Constants"]
[]
[null,null,"Defined constants",null,null,null,null,null,"Constant","Name"]
[null,null,null,"Thousand","#",null,null,null,1000,"ConstThs"]
[null,null,null,"Million","#",null,null,null,1000000,"ConstMln"]
[null,null,null,"No. of months in a year","#",null,null,null,12,"ConstMthsInYear"]
[null,null,null,"No. of months in a quarter","#",null,null,null,3,"ConstMthsInQtr"]
[null,null,null,"No. of quarters in a year","#",null,null,null,4,"ConstQtrsInYear"]
[null,null,null,"Average no. of days in a year","#",null,null,null,365.25,"ConstDaysInYear"]
[]
["Dropdown lists"]
[]
[null,null,"Project period",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Construction","text",null,null,null,{"$f":"INDEX($J31:$S31,MATCH(Cover!$B$8,Config!$J$30:$S$30,0))","v":"Budowa"},"Construction","Budowa"]
[null,null,null,"Operation","text",null,null,null,{"$f":"INDEX($J32:$S32,MATCH(Cover!$B$8,Config!$J$30:$S$30,0))","v":"Operacje"},"Operation","Operacje"]
[]
[null,null,"Languages"]
[null,null,null,"English","text",null,null,null,"English"]
[null,null,null,"Polish","text",null,null,null,"Polish"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[]
[null,null,"Currencies"]
[null,null,null,"EUR","text",null,null,null,"EUR"]
[null,null,null,"PLN","text",null,null,null,"PLN"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[null,null,null,"[…]","text",null,null,null,"[…]"]
[]
[null,null,"Countries",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Poland","text",null,null,null,{"$f":"INDEX($J59:$S59,MATCH(Cover!$B$8,$J$58:$S$58,0))","v":"Polska"},"Poland","Polska","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Croatia","text",null,null,null,{"$f":"INDEX($J60:$S60,MATCH(Cover!$B$8,$J$58:$S$58,0))","v":"Chorwacja"},"Croatia","Chorwacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Germany","text",null,null,null,{"$f":"INDEX($J61:$S61,MATCH(Cover!$B$8,$J$58:$S$58,0))","v":"Niemcy"},"Germany","Niemcy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Austria","text",null,null,null,{"$f":"INDEX($J62:$S62,MATCH(Cover!$B$8,$J$58:$S$58,0))","v":"Austria"},"Austria","Austria","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Italy","text",null,null,null,{"$f":"INDEX($J63:$S63,MATCH(Cover!$B$8,$J$58:$S$58,0))","v":"Włochy"},"Italy","Włochy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Slovenia","text",null,null,null,{"$f":"INDEX($J64:$S64,MATCH(Cover!$B$8,$J$58:$S$58,0))","v":"Słowenia"},"Slovenia","Słowenia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"[…]","text",null,null,null,{"$f":"INDEX($J65:$S65,MATCH(Cover!$B$8,$J$58:$S$58,0))","v":"[…]"},"[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"[…]","text",null,null,null,{"$f":"INDEX($J66:$S66,MATCH(Cover!$B$8,$J$58:$S$58,0))","v":"[…]"},"[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"[…]","text",null,null,null,{"$f":"INDEX($J67:$S67,MATCH(Cover!$B$8,$J$58:$S$58,0))","v":"[…]"},"[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"[…]","text",null,null,null,{"$f":"INDEX($J68:$S68,MATCH(Cover!$B$8,$J$58:$S$58,0))","v":"[…]"},"[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,"First year of infrastructure roll-out"]
[null,null,null,"Year no. 1","text",null,null,null,2025]
[null,null,null,"Year no. 2","text",null,null,null,2026]
[null,null,null,"Year no. 3","text",null,null,null,2027]
[null,null,null,"Year no. 4","text",null,null,null,2028]
[null,null,null,"Year no. 5","text",null,null,null,2029]
[null,null,null,"Year no. 6","text",null,null,null,2030]
[null,null,null,"Year no. 7","text",null,null,null,2031]
[null,null,null,"Year no. 8","text",null,null,null,2032]
[null,null,null,"Year no. 9","text",null,null,null,2033]
[null,null,null,"Year no. 10","text",null,null,null,2034]
[null,null,null,"Year no. 11","text",null,null,null,2035]
[null,null,null,"Year no. 12","text",null,null,null,2036]
[null,null,null,"Year no. 13","text",null,null,null,2037]
[null,null,null,"Year no. 14","text",null,null,null,2038]
[null,null,null,"Year no. 15","text",null,null,null,2039]
[null,null,null,"Year no. 16","text",null,null,null,2040]
[]
[null,null,"Reference period"]
[null,null,null,"Period no. 1","text",null,null,null,1]
[null,null,null,"Period no. 2","text",null,null,null,2]
[null,null,null,"Period no. 3","text",null,null,null,3]
[null,null,null,"Period no. 4","text",null,null,null,4]
[null,null,null,"Period no. 5","text",null,null,null,5]
[null,null,null,"Period no. 6","text",null,null,null,6]
[null,null,null,"Period no. 7","text",null,null,null,7]
[null,null,null,"Period no. 8","text",null,null,null,8]
[null,null,null,"Period no. 9","text",null,null,null,9]
[null,null,null,"Period no. 10","text",null,null,null,10]
[null,null,null,"Period no. 11","text",null,null,null,11]
[null,null,null,"Period no. 12","text",null,null,null,12]
[null,null,null,"Period no. 13","text",null,null,null,13]
[null,null,null,"Period no. 14","text",null,null,null,14]
[null,null,null,"Period no. 15","text",null,null,null,15]
[null,null,null,"Period no. 16","text",null,null,null,16]
[null,null,null,"Period no. 17","text",null,null,null,17]
[null,null,null,"Period no. 18","text",null,null,null,18]
[null,null,null,"Period no. 19","text",null,null,null,19]
[null,null,null,"Period no. 20","text",null,null,null,20]
[null,null,null,"Period no. 21","text",null,null,null,21]
[null,null,null,"Period no. 22","text",null,null,null,22]
[null,null,null,"Period no. 23","text",null,null,null,23]
[null,null,null,"Period no. 24","text",null,null,null,24]
[null,null,null,"Period no. 25","text",null,null,null,25]
[null,null,null,"Period no. 26","text",null,null,null,26]
[null,null,null,"Period no. 27","text",null,null,null,27]
[null,null,null,"Period no. 28","text",null,null,null,28]
[null,null,null,"Period no. 29","text",null,null,null,29]
[null,null,null,"Period no. 30","text",null,null,null,30]
[null,null,null,"Period no. 31","text",null,null,null,31]
[null,null,null,"Period no. 32","text",null,null,null,32]
[null,null,null,"Period no. 33","text",null,null,null,33]
[null,null,null,"Period no. 34","text",null,null,null,34]
[null,null,null,"Period no. 35","text",null,null,null,35]
[null,null,null,"Period no. 35","text",null,null,null,36]
[]
[null,null,"Worksheet names",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Cover","text",null,null,null,{"$f":"INDEX($J127:$S127,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"NARZĘDZIE DO OCENY FINANSOWEJ I EKONOMICZNEJ PROJEKTÓW INWESTYCYJNYCH"},"FINANCIAL AND ECONOMIC EVALUATION TOOLBOX","NARZĘDZIE DO OCENY FINANSOWEJ I EKONOMICZNEJ PROJEKTÓW INWESTYCYJNYCH"]
[null,null,null,"Manual","text",null,null,null,{"$f":"INDEX($J128:$S128,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"INSTRUKCJA UŻYTKOWANIA NARZĘDZIA"},"INSTRUCTION ON USING THE TOOLBOX","INSTRUKCJA UŻYTKOWANIA NARZĘDZIA"]
[null,null,null,"Dashboard","text",null,null,null,{"$f":"INDEX($J129:$S129,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"DASHBOARD"},"DASHBOARD","DASHBOARD"]
[null,null,null,"Inputs - general assumptions","text",null,null,null,{"$f":"INDEX($J130:$S130,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"OGÓLNE ZAŁOŻENIA"},"GENERAL ASSUMPTIONS","OGÓLNE ZAŁOŻENIA"]
[null,null,null,"Inputs - capital expenditures","text",null,null,null,{"$f":"INDEX($J131:$S131,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"NAKŁADY INWESTYCYJNE"},"CAPITAL EXPENDITURES","NAKŁADY INWESTYCYJNE"]
[null,null,null,"Inputs - revenues","text",null,null,null,{"$f":"INDEX($J132:$S132,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"PRZYCHODY"},"REVENUES","PRZYCHODY"]
[null,null,null,"Inputs - operating expenses","text",null,null,null,{"$f":"INDEX($J133:$S133,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"KOSZTY OPERACYJNE"},"OPERATING EXPENSES","KOSZTY OPERACYJNE"]
[null,null,null,"Inputs - financing","text",null,null,null,{"$f":"INDEX($J134:$S134,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"FINANSOWANIE"},"FINANCING","FINANSOWANIE"]
[null,null,null,"Inputs - financial and economic analysis parameters","text",null,null,null,{"$f":"INDEX($J135:$S135,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"KLUCZOWE PARAMETRY ANALIZY"},"KEY PARAMETERS OF THE ANALYSIS","KLUCZOWE PARAMETRY ANALIZY"]
[null,null,null,"Inputs","text",null,null,null,{"$f":"INDEX($J136:$S136,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"KALKULACJE"},"CALCULATIONS","KALKULACJE"]
[null,null,null,"Financial analysis","text",null,null,null,{"$f":"INDEX($J137:$S137,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"ANALIZA FINANSOWA"},"FINANCIAL ANALYSIS","ANALIZA FINANSOWA"]
[null,null,null,"Economic analysis","text",null,null,null,{"$f":"INDEX($J138:$S138,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"ANALIZA EKONOMICZNA"},"ECONOMIC ANALYSIS","ANALIZA EKONOMICZNA"]
[null,null,null,"Sensitivity analysis","text",null,null,null,{"$f":"INDEX($J139:$S139,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"ANALIZA WRAŻLIWOŚCI"},"SENSITIVITY ANALYSIS","ANALIZA WRAŻLIWOŚCI"]
[null,null,null,"Technical worksheet","text",null,null,null,{"$f":"INDEX($J140:$S140,MATCH(Cover!$B$8,Config!$J$126:$S$126,0))","v":"ARKUSZ TECHNICZNY"},"TECHNICAL WORKSHEET","ARKUSZ TECHNICZNY"]
[]
[null,null,"Units",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Unit","text",null,null,null,{"$f":"INDEX($J143:$S143,MATCH(Cover!$B$8,Config!$J$142:$S$142,0))","v":"Jednostka"},"Unit","Jednostka"]
[]
[null,null,"Summation header",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Sum","text",null,null,null,{"$f":"INDEX($J146:$S146,MATCH(Cover!$B$8,Config!$J$142:$S$142,0))","v":"Suma"},"Sum","Suma"]
[]
[null,null,"Choice",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Yes","text",null,null,null,{"$f":"INDEX($J149:$S149,MATCH(Cover!$B$8,Config!$J$153:$S$153,0))","v":"Tak"},"Yes","Tak"]
[null,null,null,"No","text",null,null,null,{"$f":"INDEX($J150:$S150,MATCH(Cover!$B$8,Config!$J$153:$S$153,0))","v":"Nie"},"No","Nie"]
[null,null,null,"n/d","text",null,null,null,{"$f":"INDEX($J151:$S151,MATCH(Cover!$B$8,Config!$J$153:$S$153,0))","v":"n/d"},"n/d","n/d"]
[]
[null,null,"Entity",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Public","text",null,null,null,{"$f":"INDEX($J154:$S154,MATCH(Cover!$B$8,Config!$J$153:$S$153,0))","v":"Państwowa"},"Public","Państwowa"]
[null,null,null,"Private","text",null,null,null,{"$f":"INDEX($J155:$S155,MATCH(Cover!$B$8,Config!$J$153:$S$153,0))","v":"Prywatna"},"Private","Prywatna"]
[]
[null,null,"Residual value",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Net book value","text",null,null,null,{"$f":"INDEX($J158:$S158,MATCH(Cover!$B$8,Config!$J$153:$S$153,0))","v":"Wartość księgowa netto"},"Net book value","Wartość księgowa netto"]
[null,null,null,"Input","text",null,null,null,{"$f":"INDEX($J159:$S159,MATCH(Cover!$B$8,Config!$J$153:$S$153,0))","v":"Kwota wejściowa"},"Input","Kwota wejściowa"]
[]
[null,null,"Check",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Check","text",null,null,null,{"$f":"INDEX($J162:$S162,MATCH(Cover!$B$8,Config!$J$142:$S$142,0))","v":"Wszystkie komórki wejściowe powinny być uzupełnione założeniami"},"All input cells should be filled in with assumptions","Wszystkie komórki wejściowe powinny być uzupełnione założeniami"]
[]
["Legend"]
[]
[null,null,"Header style",null,null,null,null,null,"Style","Name"]
[]
[null,null,null,"Header 1","style",null,null,null,"Header 1","Style_Header_1"]
[null,null,null,"Header 2","style",null,null,null,"Header 2","Style_Header_2"]
[null,null,null,"Header 3","style",null,null,null,"Header 3","Style_Header_3"]
[null,null,null,"Header 4","style",null,null,null,"Header 4","Style_Header_4"]
[]
[null,null,"Table style",null,null,null,null,null,"Style","Name"]
[]
[null,null,null,"Table 1","style",null,null,null,"Table 1","Style_Table_1"]
[null,null,null,"Table 2","style",null,null,null,"Table 2","Style_Table_2"]
[null,null,null,"Table 3","style",null,null,null,"Table 3","Style_Table_3"]
[null,null,null,"Table 4","style",null,null,null,"Table 4","Style_Table_4"]
[]
[null,null,"Cell formatting",null,null,null,null,null,"Style","Name"]
[]
[null,null,null,"Formula","style",null,null,null,"Font","Cell_Formula"]
[null,null,null,"Inputs","style",null,null,null,"Font","Cell_Hard_Input"]
[null,null,null,"Links to other worksheets","style",null,null,null,"Font","Cell_Link_Sheet"]
[null,null,null,"Change in a formula within a row","style",null,null,null,"Font","Cell_Formula_Change"]
[null,null,null,"Descriptions","style",null,null,null,"Font","Cell_Desc"]
[null,null,null,"Empty cell","style",null,null,null,null,"Cell_Empty"]
[]
[null,null,"Number formatting",null,null,null,null,null,"Style","Name"]
[]
[null,null,null,"Number","style",null,null,null,1000,"Num_Number"]
[null,null,null,"Number with decimal places","style",null,null,null,1,"Num_Dec"]
[null,null,null,"Percent","style",null,null,null,1,"Num_Percent"]
[null,null,null,"Date","style",null,null,null,"1900-01-01","Num_Date"]
[null,null,null,"Text","style",null,null,null,"Text","Num_Text"]

{"sheet":"Technical","index":15,"n_rows":233,"n_cols":66,"rows_kept":233,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Config!$I$140","v":"ARKUSZ TECHNICZNY"},null,null,null,{"$f":"Config!$I$143","v":"Jednostka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Units"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$2","v":"English"},{"$f":"Config!AU$2","v":"Polish"},{"$f":"Config!AV$2","v":"[…]"},{"$f":"Config!AW$2","v":"[…]"},{"$f":"Config!AX$2","v":"[…]"},{"$f":"Config!AY$2","v":"[…]"},{"$f":"Config!AZ$2","v":"[…]"},{"$f":"Config!BA$2","v":"[…]"},{"$f":"Config!BB$2","v":"[…]"},{"$f":"Config!BC$2","v":"[…]"},null,{"$f":"Config!BE$2","v":"English"},{"$f":"Config!BF$2","v":"Polish"},{"$f":"Config!BG$2","v":"[…]"},{"$f":"Config!BH$2","v":"[…]"},{"$f":"Config!BI$2","v":"[…]"},{"$f":"Config!BJ$2","v":"[…]"},{"$f":"Config!BK$2","v":"[…]"},{"$f":"Config!BL$2","v":"[…]"},{"$f":"Config!BM$2","v":"[…]"},{"$f":"Config!BN$2","v":"[…]"}]
[]
["Dashboard - input data"]
[]
[null,null,{"$f":"INDEX($AT6:$BC6,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"1. Identyfikacja projektu"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Identification of the project","1. Identyfikacja projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT8:$BC8,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Nazwa beneficjenta projektu:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of the project beneficiary:","Nazwa beneficjenta projektu:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT9:$BC9,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Nazwa projektu:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of the investment project:","Nazwa projektu:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT11:$BC11,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"2. Podsumowanie założeń operacyjnych"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Summary of the operating assumptions","2. Podsumowanie założeń operacyjnych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT13:$BC13,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"CAPEX"},null,null,null,null,{"$f":"$D13","v":"CAPEX"},{"$f":"\"(\"&General!$F$14&\")\"","v":"()"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","CAPEX","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT14:$BC14,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Proces planowania/projektowania"},null,null,null,null,{"$f":"$D14","v":"Proces planowania/projektowania"},{"$f":"SUM(Calc!F67:F68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning/design process","Proces planowania/projektowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT15:$BC15,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Budowa"},null,null,null,null,{"$f":"$D15","v":"Budowa"},{"$f":"Calc!F69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building and construction","Budowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT16:$BC16,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Urządzenia, maszyny, wyposażenie"},null,null,null,null,"Urządzenia, maszyny, wyposażenie",{"$f":"Calc!F76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant, machinery, equipment","Urządzenia, maszyny, wyposażenie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT17:$BC17,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Inne"},null,null,null,null,"Inne",{"$f":"SUM(Calc!F84:F88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT18:$BC18,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Nieodzyskiwalny VAT"},null,null,null,null,"Nieodzyskiwalny VAT",{"$f":"Calc!F90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-refundable VAT","Nieodzyskiwalny VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT19:$BC19,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Razem"},null,null,null,null,"Razem",{"$f":"Calc!F91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT21:$BC21,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"OPEX / (oszczędności)"},null,null,null,null,{"$f":"$D21","v":"OPEX / (oszczędności)"},{"$f":"\"(\"&General!$F$14&\")\"","v":"()"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX / (savings)","OPEX / (oszczędności)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT22:$BC22,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Zużycie energii"},null,null,null,null,{"$f":"$D22","v":"Zużycie energii"},{"$f":"Calc!F416-Calc!F302","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy costs","Zużycie energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT23:$BC23,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Koszty utrzymania"},null,null,null,null,"Koszty utrzymania",{"$f":"Calc!F417-Calc!F303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance costs","Koszty utrzymania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT24:$BC24,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Zewnętrzne podwykonawstwo"},null,null,null,null,"Zewnętrzne podwykonawstwo",{"$f":"Calc!F418-Calc!F304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External sub-contracting","Zewnętrzne podwykonawstwo","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT25:$BC25,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Inne"},null,null,null,null,"Inne",{"$f":"Calc!F419-Calc!F305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT26:$BC26,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Razem"},null,null,null,null,"Razem",{"$f":"Calc!F420-Calc!F306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT28:$BC28,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Przychody"},null,null,null,null,{"$f":"$D28","v":"Przychody"},{"$f":"\"(\"&General!$F$14&\")\"","v":"()"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues","Przychody","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT29:$BC29,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Sprzedaż energii"},null,null,null,null,{"$f":"$D29","v":"Sprzedaż energii"},{"$f":"SUM(Calc!F188:F189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy sold","Sprzedaż energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT30:$BC30,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Opłata za eksploatację i utrzymanie (O&M)"},null,null,null,null,"Opłata za eksploatację i utrzymanie (O&M)",{"$f":"Calc!F190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation and maintance fee (O&M)","Opłata za eksploatację i utrzymanie (O&M)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT31:$BC31,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Inne"},null,null,null,null,"Inne",{"$f":"Calc!F191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other revenues","Inne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT32:$BC32,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Razem"},null,null,null,null,"Razem",{"$f":"Calc!F192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT34:$BC34,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"3. Porównanie modeli finansowania projektu"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Comparison of different financing options","3. Porównanie modeli finansowania projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9]
[]
[null,null,null,{"$f":"INDEX($AT37:$BC37,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Podział kosztów / źródeł finansowania"},null,null,null,null,{"$f":"$D37","v":"Podział kosztów / źródeł finansowania"},{"$f":"INDEX($D$45:$D$53,MATCH(J$35,$O$45:$O$53,0))","v":"Środki własne"},{"$f":"INDEX($D$45:$D$53,MATCH(K$35,$O$45:$O$53,0))","v":"Środki własne + Dotacja"},"Standardowa pożyczka","Standardowa pożyczka + Dotacja","Kredyt ekologiczny","Pożyczka z umorzeniem części kapitału","Obligacje (standard II)","Obligacje (EuGBS-SLB)","EPC + Środki własne + Dotacja + Pożyczka",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Breakdown of costs / Sources of financing","Podział kosztów / źródeł finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT38:$BC38,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"CAPEX / Kapitał / EPC"},null,null,null,null,{"$f":"$D38","v":"CAPEX / Kapitał / EPC"},{"$f":"INDEX($J$45:$J$53,MATCH(J$35,$O$45:$O$53,0))","v":0},{"$f":"INDEX($J$45:$J$53,MATCH(K$35,$O$45:$O$53,0))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX / Principal / EPC","CAPEX / Kapitał / EPC","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT39:$BC39,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Odsetki"},null,null,null,null,{"$f":"$D39","v":"Odsetki"},{"$f":"INDEX($K$45:$K$53,MATCH(J$35,$O$45:$O$53,0))","v":0},{"$f":"INDEX($K$45:$K$53,MATCH(K$35,$O$45:$O$53,0))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interests","Odsetki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT40:$BC40,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Koszty przygotowawcze"},null,null,null,null,"Koszty przygotowawcze",{"$f":"INDEX($L$45:$L$53,MATCH(J$35,$O$45:$O$53,0))","v":0},{"$f":"INDEX($L$45:$L$53,MATCH(K$35,$O$45:$O$53,0))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preparation costs","Koszty przygotowawcze","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT41:$BC41,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Inne koszty finansowe"},null,null,null,null,"Inne koszty finansowe",{"$f":"INDEX($M$45:$M$53,MATCH(J$35,$O$45:$O$53,0))","v":0},{"$f":"INDEX($M$45:$M$53,MATCH(K$35,$O$45:$O$53,0))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","Inne koszty finansowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT42:$BC42,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Razem"},null,null,null,null,"Razem",{"$f":"SUM(J38:J41)","v":0},{"$f":"SUM(K38:K41)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Table headers",null,null,null,null,null,{"$f":"$D38","v":"CAPEX / Kapitał / EPC"},{"$f":"$D39","v":"Odsetki"},{"$f":"$D40","v":"Koszty przygotowawcze"},{"$f":"$D41","v":"Inne koszty finansowe"},"Total","Rank"]
[null,null,null,{"$f":"INDEX($AT45:$BC45,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Środki własne"},null,null,null,null,null,{"$f":"Calc!$F$471","v":0},{"$f":"Calc!$F$473","v":0},{"$f":"Calc!$F$474","v":0},{"$f":"Calc!$F$475","v":0},{"$f":"SUM(J45:M45)","v":0},{"$f":"_xlfn.RANK.EQ(N45,$N$45:$N$53,1)+COUNTIF($N$45:N45,N45)-1","v":1},{"$f":"_xlfn.CONCAT(Fin!$D$13&\": 100%\")","v":"Środki własne: 100%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds","Środki własne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT46:$BC46,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Środki własne + Dotacja"},null,null,null,null,null,{"$f":"Calc!$F$501","v":0},{"$f":"Calc!$F$503","v":0},{"$f":"Calc!$F$504","v":0},{"$f":"Calc!$F$505","v":0},{"$f":"SUM(J46:M46)","v":0},{"$f":"_xlfn.RANK.EQ(N46,$N$45:$N$53,1)+COUNTIF($N$45:N46,N46)-1","v":2},{"$f":"_xlfn.CONCAT(\"I - \"&Fin!$D$22&\": \"&Calc!$F$497*100&\"%; II - \",Fin!$D$24&\": \"&Calc!$F$498*100&\"%\")","v":"I - Środki własne: 0%; II - Dotacja: 0%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds + grant","Środki własne + Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT47:$BC47,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Standardowa pożyczka"},null,null,null,null,null,{"$f":"Calc!$F$534","v":0},{"$f":"Calc!$F$535","v":0},{"$f":"Calc!$F$536","v":0},{"$f":"Calc!$F$537","v":0},0,{"$f":"_xlfn.RANK.EQ(N47,$N$45:$N$53,1)+COUNTIF($N$45:N47,N47)-1","v":3},{"$f":"_xlfn.CONCAT(Fin!$D$34&\": 100%; \",Fin!$D$37&\": \"&Fin!$F$37*100&\"%\")","v":"Standardowa pożyczka: 100%; Oprocentowanie w skali roku: 0%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard loan","Standardowa pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT48:$BC48,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Standardowa pożyczka + Dotacja"},null,null,null,null,null,{"$f":"Calc!$F$573","v":0},{"$f":"Calc!$F$574","v":0},{"$f":"Calc!$F$575","v":0},{"$f":"Calc!$F$576","v":0},0,{"$f":"_xlfn.RANK.EQ(N48,$N$45:$N$53,1)+COUNTIF($N$45:N48,N48)-1","v":4},{"$f":"_xlfn.CONCAT(\"I - \"&Fin!$D$34&\": \"&Calc!$F$563*100&\"%; \",Fin!$D$37&\": \"&Fin!$F$37*100&\"%; II - \",Fin!$D$51&\": \"&Calc!$F$564*100&\"%\")","v":"I - Standardowa pożyczka: 0%; Oprocentowanie w skali roku: 0%; II - Dotacja: 0%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard loan + grant","Standardowa pożyczka + Dotacja","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT49:$BC49,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Kredyt ekologiczny"},null,null,null,null,null,{"$f":"Calc!$F$605","v":0},{"$f":"Calc!$F$606","v":0},{"$f":"Calc!$F$607","v":0},{"$f":"Calc!$F$608","v":0},0,{"$f":"_xlfn.RANK.EQ(N49,$N$45:$N$53,1)+COUNTIF($N$45:N49,N49)-1","v":5},{"$f":"_xlfn.CONCAT(Fin!$D$61&\": 100%; \",Fin!$D$64&\": \"&Fin!$F$64*100&\"%\")","v":"Kredyt ekologiczny: 100%; Oprocentowanie w skali roku: 0%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Green loan","Kredyt ekologiczny","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT50:$BC50,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Pożyczka z umorzeniem części kapitału"},null,null,null,null,null,{"$f":"Calc!$F$640","v":0},{"$f":"Calc!$F$641","v":0},{"$f":"Calc!$F$642","v":0},{"$f":"Calc!$F$643","v":0},0,{"$f":"_xlfn.RANK.EQ(N50,$N$45:$N$53,1)+COUNTIF($N$45:N50,N50)-1","v":6},{"$f":"_xlfn.CONCAT(Fin!$D$72&\": 100%; \",Fin!$D$76&\": \"&Fin!$F$76*100&\"%\")","v":"Pożyczka z umorzeniem części kapitału: 100%; Oprocentowanie w skali roku: 0%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital rebate loan","Pożyczka z umorzeniem części kapitału","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT51:$BC51,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Obligacje (standard II)"},null,null,null,null,null,{"$f":"Calc!$F$675","v":0},{"$f":"Calc!$F$676","v":0},{"$f":"Calc!$F$677","v":0},{"$f":"Calc!$F$678","v":0},0,{"$f":"_xlfn.RANK.EQ(N51,$N$45:$N$53,1)+COUNTIF($N$45:N51,N51)-1","v":7},{"$f":"_xlfn.CONCAT(Fin!$D$87&\": 100%; \",Fin!$D$90&\": \"&Fin!$F$90*100&\"%\")","v":"Obligacje (standard II): 100%; Oprocentowanie w skali roku: 0%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (Standard II)","Obligacje (standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT52:$BC52,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Obligacje (EuGBS-SLB)"},null,null,null,null,null,{"$f":"Calc!$F$710","v":0},{"$f":"Calc!$F$711","v":0},{"$f":"Calc!$F$712","v":0},{"$f":"Calc!$F$713","v":0},0,{"$f":"_xlfn.RANK.EQ(N52,$N$45:$N$53,1)+COUNTIF($N$45:N52,N52)-1","v":8},{"$f":"_xlfn.CONCAT(Fin!$D$101&\": 100%; \",Fin!$D$104&\": \"&Fin!$F$104*100&\"%\")","v":"Obligacje (EuGBS-SLB): 100%; Oprocentowanie w skali roku: 0%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (EuGBS - SLB)","Obligacje (EuGBS-SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT53:$BC53,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"EPC + Środki własne + Dotacja + Pożyczka"},null,null,null,null,null,{"$f":"Calc!$F$757+Calc!$F$758+Calc!$F$434","v":0},{"$f":"Calc!$F$759","v":0},{"$f":"Calc!$F$760","v":0},{"$f":"Calc!$F$761","v":0},0,{"$f":"_xlfn.RANK.EQ(N53,$N$45:$N$53,1)+COUNTIF($N$45:N53,N53)-1","v":9},{"$f":"_xlfn.CONCAT(\"I - \"&Fin!$D$113&\": \"&Calc!$F$746*100&\"%; II - \",Fin!$D$115&\": \"&Calc!$F$747*100&\"%; III - \",Fin!$D$119&\": \"&Calc!$F$563*100&\"%; \",Fin!$D$123&\": \"&Fin!$F$123*100&\"%; IV - \",Fin!$D$125&\": \"&Calc!$F$749*100&\"%\")","v":"I - Środki własne: 0%; II - Dotacja: 0%; III - Pożyczka: 0%; Oprocentowanie w skali roku: 0%; IV - Kontrakt EPC: 0%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPC + Own funds + Grant + Loan","EPC + Środki własne + Dotacja + Pożyczka","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Chart title"]
[null,null,null,{"$f":"INDEX($AT56:$BC56,MATCH(Cover!$B$8,$AT$2:$BC$2,0))&\" (\"&General!$F$14&\")\"","v":"Porównanie kosztów inwestycji i finansowania projektu dla różnych modeli finansowania ()"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparison of the investment and financing costs for different funding options","Porównanie kosztów inwestycji i finansowania projektu dla różnych modeli finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AT58:$BC58,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Założenia:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions:","Założenia:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"• \"&INDEX($P$45:$P$53,MATCH(U60,$O$45:$O$53,0))","v":"• Środki własne: 100%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"• \"&INDEX($P$45:$P$53,MATCH(U63,$O$45:$O$53,0))","v":"• I - Środki własne: 0%; II - Dotacja: 0%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"\"• \"&INDEX($P$45:$P$53,MATCH(U66,$O$45:$O$53,0))","v":"• Standardowa pożyczka: 100%; Oprocentowanie w skali roku: 0%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"\"• \"&INDEX($P$45:$P$53,MATCH(U69,$O$45:$O$53,0))","v":"• I - Standardowa pożyczka: 0%; Oprocentowanie w skali roku: 0%; II - Dotacja: 0%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"\"• \"&INDEX($P$45:$P$53,MATCH(U72,$O$45:$O$53,0))","v":"• Kredyt ekologiczny: 100%; Oprocentowanie w skali roku: 0%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"\"• \"&INDEX($P$45:$P$53,MATCH(U75,$O$45:$O$53,0))","v":"• Pożyczka z umorzeniem części kapitału: 100%; Oprocentowanie w skali roku: 0%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"\"• \"&INDEX($P$45:$P$53,MATCH(U78,$O$45:$O$53,0))","v":"• Obligacje (standard II): 100%; Oprocentowanie w skali roku: 0%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"\"• \"&INDEX($P$45:$P$53,MATCH(U81,$O$45:$O$53,0))","v":"• Obligacje (EuGBS-SLB): 100%; Oprocentowanie w skali roku: 0%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"\"• \"&INDEX($P$45:$P$53,MATCH(U84,$O$45:$O$53,0))","v":"• I - Środki własne: 0%; II - Dotacja: 0%; III - Pożyczka: 0%; Oprocentowanie w skali roku: 0%; IV - Kontrakt EPC: 0%"}]
[]
[null,null,{"$f":"INDEX($AT86:$BC86,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"4. Podsumowanie założeń analizy finansowej i ekonomicznej"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Summary of the financial and economic analysis assumptions","4. Podsumowanie założeń analizy finansowej i ekonomicznej","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT88:$BC88,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Stopy dyskontowe"},null,null,null,null,{"$f":"$D88","v":"Stopy dyskontowe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rates","Stopy dyskontowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT89:$BC89,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Finansowa stopa dyskontowa"},null,null,null,null,{"$f":"$D89","v":"Finansowa stopa dyskontowa"},{"$f":"Calc!F790","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial discount rate","Finansowa stopa dyskontowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT90:$BC90,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Społeczna stopa dyskontowa"},null,null,null,null,{"$f":"$D90","v":"Społeczna stopa dyskontowa"},{"$f":"Calc!F835","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic discount rate","Społeczna stopa dyskontowa","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT92:$BC92,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Korzyści socjoekonomiczne"},null,null,null,null,{"$f":"$D92","v":"Korzyści socjoekonomiczne"},{"$f":"\"(\"&General!$F$14&\")\"","v":"()"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Socio-economic benefits","Korzyści socjoekonomiczne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT93:$BC93,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Uniknięte emisje"},null,null,null,null,{"$f":"$D93","v":"Uniknięte emisje"},{"$f":"Economic_analysis!F19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoided emissions","Uniknięte emisje","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT94:$BC94,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Zwiększone bezpieczeństwo dostaw energii"},null,null,null,null,{"$f":"$D94","v":"Zwiększone bezpieczeństwo dostaw energii"},{"$f":"Economic_analysis!F20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enhanced security of energy supply","Zwiększone bezpieczeństwo dostaw energii","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT95:$BC95,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Wydłużenie okresu użytkowania budynku"},null,null,null,null,"Wydłużenie okresu użytkowania budynku",{"$f":"Economic_analysis!F21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extension of the economic life of the building","Wydłużenie okresu użytkowania budynku","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT96:$BC96,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Poprawa komfortu termicznego"},null,null,null,null,"Poprawa komfortu termicznego",{"$f":"Economic_analysis!F22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved thermal comfort","Poprawa komfortu termicznego","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT97:$BC97,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Wzrost wartości nieruchomości"},null,null,null,null,"Wzrost wartości nieruchomości",{"$f":"Economic_analysis!F23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in property values","Wzrost wartości nieruchomości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT98:$BC98,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Razem"},null,null,null,null,"Razem",{"$f":"SUM(J93:J97)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Razem","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT100:$BC100,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"5. Wyniki analizy finansowej i ekonomicznej"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Results of the financial and economic analysis","5. Wyniki analizy finansowej i ekonomicznej","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT102:$BC102,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Wybrany model finansowania"},null,null,null,null,{"$f":"$D102","v":"Wybrany model finansowania"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing model chosen","Wybrany model finansowania","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"General!$F$26","v":0},null,null,null,null,{"$f":"$D103","v":0}]
[]
[null,null,null,{"$f":"INDEX($AT105:$BC105,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Wskaźniki analizy finansowej"},null,null,null,null,{"$f":"$D105","v":"Wskaźniki analizy finansowej"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Indicators","Wskaźniki analizy finansowej","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT106:$BC106,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"FNPV(C)"},null,null,null,null,{"$f":"$D106&\" (\"&General!$F$14&\")\"","v":"FNPV(C) ()"},{"$f":"Financial_analysis!F27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C)","FNPV(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT107:$BC107,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"FRR(C)"},null,null,null,null,{"$f":"$D107","v":"FRR(C)"},{"$f":"Financial_analysis!F28","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C)","FRR(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT108:$BC108,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"FNPV(K)"},null,null,null,null,{"$f":"$D108&\" (\"&General!$F$14&\")\"","v":"FNPV(K) ()"},{"$f":"Financial_analysis!F53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K)","FNPV(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT109:$BC109,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"FRR(K)"},null,null,null,null,{"$f":"$D109","v":"FRR(K)"},{"$f":"Financial_analysis!F54","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K)","FRR(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT110:$BC110,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Prosty okres zwrotu (lata)"},null,null,null,null,{"$f":"$D110","v":"Prosty okres zwrotu (lata)"},{"$f":"Financial_analysis!F29","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple Payback Period (years)","Prosty okres zwrotu (lata)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT111:$BC111,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Zdyskontowany okres zwrotu (lata)"},null,null,null,null,{"$f":"$D111","v":"Zdyskontowany okres zwrotu (lata)"},{"$f":"Financial_analysis!F30","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted Payback Period (years)","Zdyskontowany okres zwrotu (lata)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT113:$BC113,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Wskaźniki analizy ekonomicznej"},null,null,null,null,{"$f":"$D113","v":"Wskaźniki analizy ekonomicznej"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Socio-economic Indicators","Wskaźniki analizy ekonomicznej","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT114:$BC114,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"ENPV"},null,null,null,null,{"$f":"$D114&\" (\"&General!$F$14&\")\"","v":"ENPV ()"},{"$f":"Economic_analysis!F34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV","ENPV","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT115:$BC115,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"ERR"},null,null,null,null,{"$f":"$D115","v":"ERR"},{"$f":"Economic_analysis!F35","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR","ERR","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT116:$BC116,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Wskaźnik B/C"},null,null,null,null,{"$f":"$D116","v":"Wskaźnik B/C"},{"$f":"Economic_analysis!F36","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/C Ratio","Wskaźnik B/C","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT118:$BC118,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"[…]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Project overview","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Chart title"]
[null,null,null,{"$f":"INDEX($AT121:$BC121,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"[…]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net project cash flow without project financial structure","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Year",null,null,null,null,{"$f":"Financial_analysis!I$1","v":0},{"$f":"Financial_analysis!J$1","v":""},{"$f":"Financial_analysis!K$1","v":""},{"$f":"Financial_analysis!L$1","v":""},{"$f":"Financial_analysis!M$1","v":""},{"$f":"Financial_analysis!N$1","v":""},{"$f":"Financial_analysis!O$1","v":""},{"$f":"Financial_analysis!P$1","v":""},{"$f":"Financial_analysis!Q$1","v":""},{"$f":"Financial_analysis!R$1","v":""},{"$f":"Financial_analysis!S$1","v":""},{"$f":"Financial_analysis!T$1","v":""},{"$f":"Financial_analysis!U$1","v":""},{"$f":"Financial_analysis!V$1","v":""},{"$f":"Financial_analysis!W$1","v":""},{"$f":"Financial_analysis!X$1","v":""},{"$f":"Financial_analysis!Y$1","v":""},{"$f":"Financial_analysis!Z$1","v":""},{"$f":"Financial_analysis!AA$1","v":""},{"$f":"Financial_analysis!AB$1","v":""},{"$f":"Financial_analysis!AC$1","v":""},{"$f":"Financial_analysis!AD$1","v":""},{"$f":"Financial_analysis!AE$1","v":""},{"$f":"Financial_analysis!AF$1","v":""},{"$f":"Financial_analysis!AG$1","v":""},{"$f":"Financial_analysis!AH$1","v":""},{"$f":"Financial_analysis!AI$1","v":""},{"$f":"Financial_analysis!AJ$1","v":""},{"$f":"Financial_analysis!AK$1","v":""},{"$f":"Financial_analysis!AL$1","v":""},{"$f":"Financial_analysis!AM$1","v":""},{"$f":"Financial_analysis!AN$1","v":""},{"$f":"Financial_analysis!AO$1","v":""},{"$f":"Financial_analysis!AP$1","v":""},{"$f":"Financial_analysis!AQ$1","v":""},{"$f":"Financial_analysis!AR$1","v":""}]
[null,null,null,"Data",null,null,null,null,{"$f":"Financial_analysis!I20","v":0},{"$f":"Financial_analysis!J20","v":0},{"$f":"Financial_analysis!K20","v":0},{"$f":"Financial_analysis!L20","v":0},{"$f":"Financial_analysis!M20","v":0},{"$f":"Financial_analysis!N20","v":0},{"$f":"Financial_analysis!O20","v":0},{"$f":"Financial_analysis!P20","v":0},{"$f":"Financial_analysis!Q20","v":0},{"$f":"Financial_analysis!R20","v":0},{"$f":"Financial_analysis!S20","v":0},{"$f":"Financial_analysis!T20","v":0},{"$f":"Financial_analysis!U20","v":0},{"$f":"Financial_analysis!V20","v":0},{"$f":"Financial_analysis!W20","v":0},{"$f":"Financial_analysis!X20","v":0},{"$f":"Financial_analysis!Y20","v":0},{"$f":"Financial_analysis!Z20","v":0},{"$f":"Financial_analysis!AA20","v":0},{"$f":"Financial_analysis!AB20","v":0},{"$f":"Financial_analysis!AC20","v":0},{"$f":"Financial_analysis!AD20","v":0},{"$f":"Financial_analysis!AE20","v":0},{"$f":"Financial_analysis!AF20","v":0},{"$f":"Financial_analysis!AG20","v":0},{"$f":"Financial_analysis!AH20","v":0},{"$f":"Financial_analysis!AI20","v":0},{"$f":"Financial_analysis!AJ20","v":0},{"$f":"Financial_analysis!AK20","v":0},{"$f":"Financial_analysis!AL20","v":0},{"$f":"Financial_analysis!AM20","v":0},{"$f":"Financial_analysis!AN20","v":0},{"$f":"Financial_analysis!AO20","v":0},{"$f":"Financial_analysis!AP20","v":0},{"$f":"Financial_analysis!AQ20","v":0},{"$f":"Financial_analysis!AR20","v":0}]
[null,null,null,"No. of periods",null,{"$f":"General!$F$22","v":0}]
[]
[null,null,null,"Technical line 1",null,null,null,null,{"$f":"OFFSET(Technical!$I$123,,,1,Technical!$F$125)","v":{"$error":"#REF!"}}]
[null,null,null,"Technical line 2",null,null,null,null,{"$f":"OFFSET(Technical!$I$124,,,1,Technical!$F$125)","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,"Chart title"]
[null,null,null,{"$f":"INDEX($AT132:$BC132,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"[…]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net project cash flow without considering financial structure","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Year",null,null,null,null,{"$f":"Financial_analysis!I$1","v":0},{"$f":"Financial_analysis!J$1","v":""},{"$f":"Financial_analysis!K$1","v":""},{"$f":"Financial_analysis!L$1","v":""},{"$f":"Financial_analysis!M$1","v":""},{"$f":"Financial_analysis!N$1","v":""},{"$f":"Financial_analysis!O$1","v":""},{"$f":"Financial_analysis!P$1","v":""},{"$f":"Financial_analysis!Q$1","v":""},{"$f":"Financial_analysis!R$1","v":""},{"$f":"Financial_analysis!S$1","v":""},{"$f":"Financial_analysis!T$1","v":""},{"$f":"Financial_analysis!U$1","v":""},{"$f":"Financial_analysis!V$1","v":""},{"$f":"Financial_analysis!W$1","v":""},{"$f":"Financial_analysis!X$1","v":""},{"$f":"Financial_analysis!Y$1","v":""},{"$f":"Financial_analysis!Z$1","v":""},{"$f":"Financial_analysis!AA$1","v":""},{"$f":"Financial_analysis!AB$1","v":""},{"$f":"Financial_analysis!AC$1","v":""},{"$f":"Financial_analysis!AD$1","v":""},{"$f":"Financial_analysis!AE$1","v":""},{"$f":"Financial_analysis!AF$1","v":""},{"$f":"Financial_analysis!AG$1","v":""},{"$f":"Financial_analysis!AH$1","v":""},{"$f":"Financial_analysis!AI$1","v":""},{"$f":"Financial_analysis!AJ$1","v":""},{"$f":"Financial_analysis!AK$1","v":""},{"$f":"Financial_analysis!AL$1","v":""},{"$f":"Financial_analysis!AM$1","v":""},{"$f":"Financial_analysis!AN$1","v":""},{"$f":"Financial_analysis!AO$1","v":""},{"$f":"Financial_analysis!AP$1","v":""},{"$f":"Financial_analysis!AQ$1","v":""},{"$f":"Financial_analysis!AR$1","v":""}]
[null,null,null,"Data",null,null,null,null,{"$f":"Financial_analysis!I46","v":0},{"$f":"Financial_analysis!J46","v":0},{"$f":"Financial_analysis!K46","v":0},{"$f":"Financial_analysis!L46","v":0},{"$f":"Financial_analysis!M46","v":0},{"$f":"Financial_analysis!N46","v":0},{"$f":"Financial_analysis!O46","v":0},{"$f":"Financial_analysis!P46","v":0},{"$f":"Financial_analysis!Q46","v":0},{"$f":"Financial_analysis!R46","v":0},{"$f":"Financial_analysis!S46","v":0},{"$f":"Financial_analysis!T46","v":0},{"$f":"Financial_analysis!U46","v":0},{"$f":"Financial_analysis!V46","v":0},{"$f":"Financial_analysis!W46","v":0},{"$f":"Financial_analysis!X46","v":0},{"$f":"Financial_analysis!Y46","v":0},{"$f":"Financial_analysis!Z46","v":0},{"$f":"Financial_analysis!AA46","v":0},{"$f":"Financial_analysis!AB46","v":0},{"$f":"Financial_analysis!AC46","v":0},{"$f":"Financial_analysis!AD46","v":0},{"$f":"Financial_analysis!AE46","v":0},{"$f":"Financial_analysis!AF46","v":0},{"$f":"Financial_analysis!AG46","v":0},{"$f":"Financial_analysis!AH46","v":0},{"$f":"Financial_analysis!AI46","v":0},{"$f":"Financial_analysis!AJ46","v":0},{"$f":"Financial_analysis!AK46","v":0},{"$f":"Financial_analysis!AL46","v":0},{"$f":"Financial_analysis!AM46","v":0},{"$f":"Financial_analysis!AN46","v":0},{"$f":"Financial_analysis!AO46","v":0},{"$f":"Financial_analysis!AP46","v":0},{"$f":"Financial_analysis!AQ46","v":0},{"$f":"Financial_analysis!AR46","v":0}]
[null,null,null,"No. of periods",null,{"$f":"General!$F$22","v":0}]
[]
[null,null,null,"Technical line 1",null,null,null,null,{"$f":"OFFSET(Technical!$I$134,,,1,Technical!$F$136)","v":{"$error":"#REF!"}}]
[null,null,null,"Technical line 2",null,null,null,null,{"$f":"OFFSET(Technical!$I$135,,,1,Technical!$F$136)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Chart title"]
[null,null,null,{"$f":"INDEX($AT142:$BC142,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"[…]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net undiscounted socio-economic benefits","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Year",null,null,null,null,{"$f":"Financial_analysis!I$1","v":0},{"$f":"Financial_analysis!J$1","v":""},{"$f":"Financial_analysis!K$1","v":""},{"$f":"Financial_analysis!L$1","v":""},{"$f":"Financial_analysis!M$1","v":""},{"$f":"Financial_analysis!N$1","v":""},{"$f":"Financial_analysis!O$1","v":""},{"$f":"Financial_analysis!P$1","v":""},{"$f":"Financial_analysis!Q$1","v":""},{"$f":"Financial_analysis!R$1","v":""},{"$f":"Financial_analysis!S$1","v":""},{"$f":"Financial_analysis!T$1","v":""},{"$f":"Financial_analysis!U$1","v":""},{"$f":"Financial_analysis!V$1","v":""},{"$f":"Financial_analysis!W$1","v":""},{"$f":"Financial_analysis!X$1","v":""},{"$f":"Financial_analysis!Y$1","v":""},{"$f":"Financial_analysis!Z$1","v":""},{"$f":"Financial_analysis!AA$1","v":""},{"$f":"Financial_analysis!AB$1","v":""},{"$f":"Financial_analysis!AC$1","v":""},{"$f":"Financial_analysis!AD$1","v":""},{"$f":"Financial_analysis!AE$1","v":""},{"$f":"Financial_analysis!AF$1","v":""},{"$f":"Financial_analysis!AG$1","v":""},{"$f":"Financial_analysis!AH$1","v":""},{"$f":"Financial_analysis!AI$1","v":""},{"$f":"Financial_analysis!AJ$1","v":""},{"$f":"Financial_analysis!AK$1","v":""},{"$f":"Financial_analysis!AL$1","v":""},{"$f":"Financial_analysis!AM$1","v":""},{"$f":"Financial_analysis!AN$1","v":""},{"$f":"Financial_analysis!AO$1","v":""},{"$f":"Financial_analysis!AP$1","v":""},{"$f":"Financial_analysis!AQ$1","v":""},{"$f":"Financial_analysis!AR$1","v":""}]
[null,null,null,"Data",null,null,null,null,{"$f":"Economic_analysis!I27","v":0},{"$f":"Economic_analysis!J27","v":0},{"$f":"Economic_analysis!K27","v":0},{"$f":"Economic_analysis!L27","v":0},{"$f":"Economic_analysis!M27","v":0},{"$f":"Economic_analysis!N27","v":0},{"$f":"Economic_analysis!O27","v":0},{"$f":"Economic_analysis!P27","v":0},{"$f":"Economic_analysis!Q27","v":0},{"$f":"Economic_analysis!R27","v":0},{"$f":"Economic_analysis!S27","v":0},{"$f":"Economic_analysis!T27","v":0},{"$f":"Economic_analysis!U27","v":0},{"$f":"Economic_analysis!V27","v":0},{"$f":"Economic_analysis!W27","v":0},{"$f":"Economic_analysis!X27","v":0},{"$f":"Economic_analysis!Y27","v":0},{"$f":"Economic_analysis!Z27","v":0},{"$f":"Economic_analysis!AA27","v":0},{"$f":"Economic_analysis!AB27","v":0},{"$f":"Economic_analysis!AC27","v":0},{"$f":"Economic_analysis!AD27","v":0},{"$f":"Economic_analysis!AE27","v":0},{"$f":"Economic_analysis!AF27","v":0},{"$f":"Economic_analysis!AG27","v":0},{"$f":"Economic_analysis!AH27","v":0},{"$f":"Economic_analysis!AI27","v":0},{"$f":"Economic_analysis!AJ27","v":0},{"$f":"Economic_analysis!AK27","v":0},{"$f":"Economic_analysis!AL27","v":0},{"$f":"Economic_analysis!AM27","v":0},{"$f":"Economic_analysis!AN27","v":0},{"$f":"Economic_analysis!AO27","v":0},{"$f":"Economic_analysis!AP27","v":0},{"$f":"Economic_analysis!AQ27","v":0},{"$f":"Economic_analysis!AR27","v":0}]
[null,null,null,"No. of periods",null,{"$f":"General!$F$22","v":0}]
[]
[null,null,null,"Technical line 1",null,null,null,null,{"$f":"OFFSET(Technical!$I$144,,,1,Technical!$F$146)","v":{"$error":"#REF!"}}]
[null,null,null,"Technical line 2",null,null,null,null,{"$f":"OFFSET(Technical!$I$145,,,1,Technical!$F$146)","v":{"$error":"#REF!"}}]
[]
[null,null,{"$f":"INDEX($AT151:$BC151,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"6. Analiza wrażliwości"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Sensitivity analysis","6. Analiza wrażliwości","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT153:$BC153,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Zmienna"},null,null,null,null,{"$f":"$D153","v":"Zmienna"},{"$f":"D159","v":"Spadek (-)"},{"$f":"D160","v":"Wzrost (+)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable","Zmienna","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT154:$BC154,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Nakłady inwestycyjne"},null,null,null,null,{"$f":"$D154","v":"Nakłady inwestycyjne"},{"$f":"Analysis_param!F83","v":-0.01},{"$f":"Analysis_param!G83","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures","Nakłady inwestycyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT155:$BC155,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Koszty operacyjne"},null,null,null,null,"Koszty operacyjne",{"$f":"Analysis_param!F84","v":-0.01},{"$f":"Analysis_param!G84","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses","Koszty operacyjne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT156:$BC156,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Przychody / korzyści"},null,null,null,null,"Przychody / korzyści",{"$f":"Analysis_param!F85","v":-0.01},{"$f":"Analysis_param!G85","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues / benefits","Przychody / korzyści","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Table headers"]
[null,null,null,{"$f":"INDEX($AT159:$BC159,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Spadek (-)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decrease (-)","Spadek (-)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT160:$BC160,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Wzrost (+)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase (+)","Wzrost (+)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Chart 1"]
[null,null,null,{"$f":"INDEX($AT163:$BC163,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Analiza wrażliwości FNPV(C)"},null,null,null,null,null,null,null,null,null,{"$f":"D178","v":"FNPV(C):\nspadek"},"FNPV(C)",{"$f":"D179","v":"FNPV(C):\nwzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity analysis on FNPV(C)","Analiza wrażliwości FNPV(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT164:$BC164,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"CAPEX"},null,null,null,null,null,null,null,null,{"$f":"D164","v":"CAPEX"},{"$f":"Sensitivity_analysis!$F$24","v":"n/a"},0,{"$f":"Sensitivity_analysis!$F$41","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","CAPEX","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT165:$BC165,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"OPEX / oszczędności kosztowe"},null,null,null,null,null,null,null,null,{"$f":"D165","v":"OPEX / oszczędności kosztowe"},{"$f":"Sensitivity_analysis!$F$60","v":"n/a"},0,{"$f":"Sensitivity_analysis!$F$77","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX / cost savings","OPEX / oszczędności kosztowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT166:$BC166,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Przychody"},null,null,null,null,null,null,null,null,"Przychody",{"$f":"Sensitivity_analysis!$F$96","v":"n/a"},0,{"$f":"Sensitivity_analysis!$F$113","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues","Przychody","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Chart 2"]
[null,null,null,{"$f":"INDEX($AT168:$BC168,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Analiza wrażliwości FNPV(K)"},null,null,null,null,null,null,null,null,null,{"$f":"D181","v":"FNPV(K):\nspadek"},"FNPV(K)",{"$f":"D182","v":"FNPV(K):\nwzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity analysis on FNPV(K)","Analiza wrażliwości FNPV(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT169:$BC169,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"CAPEX"},null,null,null,null,null,null,null,null,{"$f":"D169","v":"CAPEX"},{"$f":"Sensitivity_analysis!$F$134","v":"n/a"},0,{"$f":"Sensitivity_analysis!$F$151","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","CAPEX","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT170:$BC170,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"OPEX / oszczędności kosztowe"},null,null,null,null,null,null,null,null,"OPEX / oszczędności kosztowe",{"$f":"Sensitivity_analysis!$F$170","v":"n/a"},0,{"$f":"Sensitivity_analysis!$F$187","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX / cost savings","OPEX / oszczędności kosztowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT171:$BC171,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Przychody"},null,null,null,null,null,null,null,null,"Przychody",{"$f":"Sensitivity_analysis!$F$206","v":"n/a"},0,{"$f":"Sensitivity_analysis!$F$223","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues","Przychody","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Chart 3"]
[null,null,null,{"$f":"INDEX($AT173:$BC173,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Analiza wrażliwości ENPV"},null,null,null,null,null,null,null,null,null,{"$f":"D184","v":"ENPV:\nspadek"},"ENPV",{"$f":"D185","v":"ENPV:\nwzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity analysis on ENPV","Analiza wrażliwości ENPV","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT174:$BC174,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"CAPEX"},null,null,null,null,null,null,null,null,{"$f":"D174","v":"CAPEX"},{"$f":"Sensitivity_analysis!$F$244","v":"n/a"},0,{"$f":"Sensitivity_analysis!$F$261","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","CAPEX","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT175:$BC175,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"OPEX / oszczędności kosztowe"},null,null,null,null,null,null,null,null,"OPEX / oszczędności kosztowe",{"$f":"Sensitivity_analysis!$F$280","v":"n/a"},0,{"$f":"Sensitivity_analysis!$F$297","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX / cost savings","OPEX / oszczędności kosztowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT176:$BC176,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Korzyści"},null,null,null,null,null,null,null,null,"Korzyści",{"$f":"Sensitivity_analysis!$F$316","v":"n/a"},0,{"$f":"Sensitivity_analysis!$F$333","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits","Korzyści","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D$163","v":"Analiza wrażliwości FNPV(C)"},null,null,null,null,{"$f":"$D$168","v":"Analiza wrażliwości FNPV(K)"},null,null,null,null,{"$f":"$D$173","v":"Analiza wrażliwości ENPV"}]
[null,null,null,{"$f":"INDEX($AT178:$BC178,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"FNPV(C):\nspadek"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C):\ndecrease","FNPV(C):\nspadek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT179:$BC179,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"FNPV(C):\nwzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C):\nincrease","FNPV(C):\nwzrost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT181:$BC181,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"FNPV(K):\nspadek"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K):\ndecrease","FNPV(K):\nspadek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT182:$BC182,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"FNPV(K):\nwzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K):\nincrease","FNPV(K):\nwzrost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT184:$BC184,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"ENPV:\nspadek"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV:\ndecrease","ENPV:\nspadek","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT185:$BC185,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"ENPV:\nwzrost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV:\nincrease","ENPV:\nwzrost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cover worksheet"]
[]
[null,null,"3. Table of contents"]
[]
[null,null,null,{"$f":"INDEX($AT205:$BC205,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Cel arkusza"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purpose","Cel arkusza","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT206:$BC206,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Wprowadzenie"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intro","Wprowadzenie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT207:$BC207,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Wprowadzenie"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intro","Wprowadzenie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT208:$BC208,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Dane wejściowe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs","Dane wejściowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT209:$BC209,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Dane wejściowe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs","Dane wejściowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT210:$BC210,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Dane wejściowe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs","Dane wejściowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT211:$BC211,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Dane wejściowe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs","Dane wejściowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT212:$BC212,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Dane wejściowe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs","Dane wejściowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT213:$BC213,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Dane wejściowe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs","Dane wejściowe","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT214:$BC214,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Kalkulacje"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations","Kalkulacje","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT215:$BC215,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Kalkulacje"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations","Kalkulacje","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT216:$BC216,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Kalkulacje"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations","Kalkulacje","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT217:$BC217,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Kalkulacje"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations","Kalkulacje","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT218:$BC218,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Wyniki"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results","Wyniki","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT220:$BC220,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Cel arkusza"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Cel arkusza","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT221:$BC221,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Wprowadzenie do narzędzia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Introduction to the toolbox","Wprowadzenie do narzędzia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT222:$BC222,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Instrukcja użytkowania narzędzia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instruction on how to use the toolbox","Instrukcja użytkowania narzędzia","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT223:$BC223,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Arkusz zawierający kluczowe ogólne założenia dotyczące projektu"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet that includes the key general assumptions regarding the project","Arkusz zawierający kluczowe ogólne założenia dotyczące projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT224:$BC224,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Założenia dotyczące nakładów inwestycyjnych projektu"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions regarding project's capital expenditures","Założenia dotyczące nakładów inwestycyjnych projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT225:$BC225,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Założenia dotyczące przychodów generowanych przez projekt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions regarding revenues generated by the project","Założenia dotyczące przychodów generowanych przez projekt","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT226:$BC226,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Założenia dotyczące kosztów operacyjnych projektu"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions regarding operating expenses of the project","Założenia dotyczące kosztów operacyjnych projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT227:$BC227,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Założenia dotyczące mechanizmów finansowania wykorzystanych na potrzeby sfinansowania nakładów inwestycyjnych projektu"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions regarding selected financing mechanisms to be utilized for the purposes of funding capital expenditures of the project","Założenia dotyczące mechanizmów finansowania wykorzystanych na potrzeby sfinansowania nakładów inwestycyjnych projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT228:$BC228,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Kluczowe parametry analizy finansowej i ekonomicznej niezbędne do oceny efektywności i rentowności projektu"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Key parameters for the financial and economic analysis required to assess performance and profitability of the project","Kluczowe parametry analizy finansowej i ekonomicznej niezbędne do oceny efektywności i rentowności projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT229:$BC229,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Kalkulacje przychodów, kosztów operacyjnych, nakładów inwestycyjnych oraz kosztów finansowania na podstawie zdefiniowanych danych wejściowych"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation of revenues, operating costs, capital expenditures and financing costs on the basis of assumptions specified in input worksheets","Kalkulacje przychodów, kosztów operacyjnych, nakładów inwestycyjnych oraz kosztów finansowania na podstawie zdefiniowanych danych wejściowych","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT230:$BC230,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Przepływy pieniężne i ocena efektywności finansowej projektu"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash flows calculation and assessment of the project's financial performance","Przepływy pieniężne i ocena efektywności finansowej projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT231:$BC231,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Przepływy pieniężne i ocena efektywności ekonomicznej projektu"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash flows calculation and assessment of the project's economic performance","Przepływy pieniężne i ocena efektywności ekonomicznej projektu","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT232:$BC232,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Analiza wrażliwości efektywności finansowej i ekonomicznej na zmiany kluczowych założeń"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysis of financial and economic performance of the project to changes in key assumptions","Analiza wrażliwości efektywności finansowej i ekonomicznej na zmiany kluczowych założeń","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT233:$BC233,MATCH(Cover!$B$8,$AT$2:$BC$2,0))","v":"Podsumowanie kluczowych założeń i wyników analizy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary of the key assumptions and results of the analysis","Podsumowanie kluczowych założeń i wyników analizy","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]